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

                                    FORM 10-Q

          [X]  QUARTERLY   REPORT  PURSUANT  TO  SECTION  13  OR  15(d)  OF  THE
                         SECURITIES EXCHANGE ACT OF 1934
                  For the quarterly period ended June 30, 2003
                                       OR

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


Commission File No.                       000-49899
                   -------------------------------------------------------------



                            ATX COMMUNICATIONS, INC.
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

          Delaware                                             13-4078506
--------------------------------------------------------------------------------
(State or other jurisdiction of incorporation              (I.R.S. Employer
                                                          Identification No.)
or organization)


50 Monument Road, Bala Cynwyd, Pennsylvania                19004
--------------------------------------------------------------------------------
(Address of principal executive offices)                (Zip Code)


                                 (610) 668-3000
--------------------------------------------------------------------------------
              (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  by check mark  whether  the  registrant  is an  accelerated  filer (As
defined in Rule 12b-2 of the Exchange Act). Yes___  No    X
                                                       -----

The number of shares  outstanding  of the  issuer's  common stock as of June 30,
2003 was 29,967,430.








                            ATX Communications, Inc.


                                      Index

PART I.  FINANCIAL INFORMATION                                                                    Page
------------------------------                                                                    ----
                                                                                                 


Item 1.      Financial Statements
             Condensed Consolidated Balance Sheets -
                June 30, 2003 (Unaudited) and December 31, 2002 ................................... 2
             Condensed Consolidated Statements of Operations -
                Three and Six months ended June 30, 2003 and 2002 (Unaudited) ..................... 3
             Condensed Consolidated Statement of Shareholders' Deficiency -
                Six months ended June 30, 2003 (Unaudited) ........................................ 4
             Condensed Consolidated Statements of Cash Flows -
                Six months ended June 30, 2003 and 2002 (Unaudited) ............................... 5
             Notes to Unaudited Condensed Consolidated Financial Statements ....................... 6

Item 2.      Management's Discussion and Analysis of Results of
                 Operations and Financial Condition ...............................................22

Item 3.      Quantitative and Qualitative Disclosures about Market Risk ...........................32

Item 4.      Controls and Procedures...............................................................33


PART II.     OTHER INFORMATION
------------------------------

Item 1.      Legal Proceedings.....................................................................34

Item 2.      Changes In Securities and Use of Proceeds.............................................41

Item 6.      Exhibits and Reports on Form 8-K .....................................................42

SIGNATURES........................................................................................ 43
----------



                                       1





                            ATX Communications, Inc.




PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                      Condensed Consolidated Balance Sheets

                                                                                   June 30, 2003         December 31, 2002
                                                                               -----------------------------------------------
                                                                                    (Unaudited)              (See Note)
                                                                                                             

Assets
Current assets:
  Cash and cash equivalents                                                                $ 6,235,000             $ 9,959,000
  Accounts receivable-trade, less allowance for doubtful
     accounts of  $9,122,000 (2003) and $8,755,000 (2002)                                   32,412,000              35,150,000
  Due from NTL Incorporated                                                                    948,000               1,120,000
  Other                                                                                      4,752,000               4,845,000
                                                                               -----------------------------------------------
Total current assets                                                                        44,347,000              51,074,000
Fixed assets, net                                                                           32,758,000              37,861,000
Goodwill                                                                                    79,558,000              79,558,000
Other, net of accumulated amortization of
     $2,423,000 (2003) and $1,871,000 (2002)                                                 9,368,000              10,570,000
                                                                               -----------------------------------------------
                                                                                         $ 166,031,000           $ 179,063,000
                                                                               ===============================================

Liabilities and shareholders' deficiency
Current liabilities:
  Accounts payable                                                                       $ 64,380,000             $ 65,799,000
  Accrued expenses                                                                         54,840,000               53,060,000
  Current portion of long-term debt, less unamortized discount                              8,271,000                1,512,000
  Current portion of capital lease obligations                                              8,866,000                9,534,000
  Deferred revenue                                                                         19,208,000               21,928,000
                                                                               -----------------------------------------------
Total current liabilities                                                                 155,565,000              151,833,000
Long-term debt, less unamortized discount                                                 140,741,000              145,809,000
Notes payable to NTL Incorporated, less unamortized discount                               18,617,000               17,632,000

Commitments and contingent liabilities

Shareholders' deficiency:
Preferred stock-- $.01 par value, authorized
     10,000,000 shares; issued and outstanding none                                                 --                      --
Common stock-- $.01 par value, authorized 250,000,000
     shares; issued 30,000,000 shares; outstanding
     29,967,000 shares (2003) and 29,667,000 shares (2002)                                    300,000                  300,000
Additional paid-in capital                                                              1,030,044,000            1,030,613,000
Deficit                                                                                (1,179,163,000)          (1,166,389,000)
                                                                               -----------------------------------------------

                                                                                         (148,819,000)           (135,476,000)
Treasury stock at cost, 33,000 shares (2003) and 333,000 shares (2002)
                                                                                              (73,000)               (735,000)
                                                                               -----------------------------------------------
                                                                                         (148,892,000)           (136,211,000)
                                                                               -----------------------------------------------
                                                                                        $ 166,031,000           $ 179,063,000
                                                                               ===============================================

Note: The balance sheet at December 31, 2002 has been derived from the audited balance sheet at that date.

                             See accompanying notes.



                                       2





                            ATX Communications, Inc.

                 Condensed Consolidated Statements of Operations
                                   (Unaudited)




                                                   Three Months Ended June 30,               Six Months Ended June 30,
                                                     2003               2002                 2003                2002
                                              --------------------------------------   ---------------------------------------
                                                                                                     

Revenues                                          $ 71,934,000        $ 75,209,000        $  142,893,000     $  149,520,000

Costs and expenses
Operating                                           45,939,000          48,758,000            91,899,000         96,796,000
Selling, general and administrative                 20,054,000          20,224,000            39,629,000         42,537,000
Corporate                                            1,826,000           1,616,000             3,923,000          3,314,000
Recapitalization costs                                      --           4,270,000                   --           5,452,000
Other charges                                          293,000                  --               293,000                 --
Depreciation                                         6,034,000           9,140,000             9,799,000         18,021,000
Amortization                                                --              83,000                    --            167,000
                                              --------------------------------------   ---------------------------------------
                                                    74,146,000          84,091,000           145,543,000        166,287,000
                                              --------------------------------------   ---------------------------------------
Operating loss                                      (2,212,000)         (8,882,000)           (2,650,000)       (16,767,000)

Other expenses
Interest expense and other, net                     (5,613,000)         (3,637,000)          (10,124,000)        (7,406,000)
                                              --------------------------------------   ---------------------------------------
Net loss                                          $ (7,825,000)      $ (12,519,000)         $(12,774,000)      $(24,173,000)
                                              ======================================   =======================================

Basic and diluted net loss per share              $      (0.26)      $       (0.42)         $      (0.43)      $      (0.81)
                                              ======================================   =======================================


Weighted average number of shares                    29,734,000          30,000,000           29,700,000         30,000,000
                                              ======================================   =======================================

                             See accompanying notes.





                                       3





                                                          ATX Communications, Inc.

                                          Condensed Consolidated Statement of Shareholders' Deficiency
                                                                  (Unaudited)



                                            Common Stock             Additional                                 Treasury Stock
                                     ---------------------------                                         ---------------------------
                                       Shares          Par        Paid-In Capital         Deficit            Shares         Amount
                                     -----------------------------------------------------------------------------------------------

                                                                                                    
Balance, December 31, 2002            30,000,000  $     300,000    $ 1,030,613,000   $  (1,166,389,000)  $  333,000   $  (735,000)
Issuance of Shares from Treasury              --             --          (569,000)                  --     (300,000)      662,000
Net loss                                      --             --               --           (12,774,000)          --            --
                                     -----------------------------------------------------------------------------------------------
Balance, June 30, 2003                 30,000,000   $   300,000    $ 1,030,044,000   $  (1,179,163,000)  $   33,000   $   (73,000)
                                     ===============================================================================================

                                                                     See accompanying notes.




                                       4




                            ATX Communications, Inc.

                 Condensed Consolidated Statements of Cash Flows
                                   (Unaudited)

                                                                                    Six Months Ended June 30,
                                                                                    2003                  2002
                                                                            -------------------------------------------

                                                                                                     

Net cash provided by operating activities                                          $  1,380,000          $  1,126,000
Investing activities
Purchase of fixed assets                                                             (4,728,000)           (5,448,000)
                                                                            -------------------------------------------
Net cash used in investing activities                                                (4,728,000)           (5,448,000)

Financing activities
Principal payments of capital lease obligations                                        (376,000)             (292,000)
                                                                            -------------------------------------------
Net cash used in financing activities                                                  (376,000)             (292,000)
                                                                            -------------------------------------------
Decrease in cash and cash equivalents                                                (3,724,000)           (4,614,000)
Cash and cash equivalents at beginning of period                                      9,959,000            24,966,000
                                                                            -------------------------------------------
Cash and cash equivalents at end of period                                         $  6,235,000         $  20,352,000
                                                                            ===========================================

Supplemental disclosure of cash flow information
  Cash paid for interest                                                           $  1,672,000          $  5,463,000
                                                                            ===========================================

Supplemental schedule of non-cash investing activities
  Liabilities incurred to acquire fixed assets                                      $    32,000           $   293,000
                                                                            ===========================================


                             See accompanying notes.




                                       5




                            ATX Communications, Inc.

            Notes to the Condensed Consolidated Financial Statements
                                   (Unaudited)

Note 1. Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial  information  pursuant to the rules and  regulations of the Securities
and Exchange Commission, known as the SEC. Accordingly,  they do not include all
of the  information  and  footnotes  required by generally  accepted  accounting
principles for complete financial statements. In the opinion of management,  all
adjustments (consisting of normal recurring accruals) considered necessary for a
fair  presentation  have been included.  Operating results for the three and six
months ended June 30, 2003 are not  necessarily  indicative  of the results that
may be expected for the year ending December 31, 2003. For further  information,
refer to the consolidated financial statements and footnotes thereto included in
Item 8 of ATX  Communications,  Inc.'s  annual  report on Form 10-K for the year
ended December 31, 2002.

Certain amounts have been reclassified to conform to the 2003 presentation.

Note 2. ATX Recapitalization

In July  2002,  ATX  Communications,  Inc.,  referred  to  herein  as ATX or the
Company, completed a recapitalization, which began in December 2001. Pursuant to
the terms of the  recapitalization,  the Company  eliminated  approximately $600
million  of debt  and  preferred  stock  and more  than  $100  million  of other
liabilities and future obligations. The Company incurred additional costs, which
consist  primarily  of  employee  incentives,  legal fees,  accounting  fees and
printing  fees,  in  connection  with the  recapitalization  of  $4,270,000  and
$5,452,000, respectively, during the three and six months ended June 30, 2002.

Note 3. Significant Accounting Policies

Use of Estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect the amounts reported in the financial  statements and accompanying notes.
Such estimates and assumptions impact,  among others, the following:  the amount
of uncollectible accounts receivable, the amount to be paid to terminate certain
agreements  included in  reorganization  costs,  the amount to be paid to settle
certain toll and interconnection  liabilities, the amount to be paid as a result
of certain sales and use tax audits,  potential  liabilities  arising from other
sales tax  matters  and  estimates  related to the value of  long-lived  assets,
goodwill and other  intangible  assets.  Actual  results could differ from those
estimates.

Principles of Consolidation

The consolidated  financial  statements  include the accounts of the Company and
its   wholly-owned   subsidiaries.   Significant   intercompany   accounts   and
transactions have been eliminated in consolidation.


                                       6



                            ATX Communications, Inc.

      Notes to the Condensed Consolidated Financial Statements (continued)
                                   (Unaudited)


Note 3. Significant Accounting Policies (continued)

Contingent Liabilities

The Company's  determination of the treatment of contingent liabilities is based
on a view of the expected outcome of the applicable  contingency.  The Company's
legal counsel is consulted on matters related to litigation. Experts both within
and outside the Company are  consulted  with respect to other matters that arise
in the  ordinary  course of  business.  Examples  of  matters  that are based on
assumptions, judgments and estimates are the amount to be paid to terminate some
agreements  included in  reorganization  costs, the amounts to be paid to settle
some toll and interconnection  liabilities, the amount to be paid as a result of
some sales and use tax audits and potential liabilities arising from other sales
tax matters.  A liability is accrued if the likelihood of an adverse  outcome is
probable of occurrence and the amount is estimable.

Net Loss Per Share

The Company  reports its basic and diluted net loss per share in accordance with
Financial  Accounting  Standards  Board,  referred  to  as  FASB,  Statement  of
Financial  Accounting  Standards,  referred to as SFAS,  No. 128,  "Earnings Per
Share."

Revenue Recognition and Certain Cost Classifications

Revenues are  recognized  at the time the service is rendered to the customer or
the performance of the service has been completed. Charges for services that are
billed in advance are deferred and recognized when earned.

Operating costs includes  direct costs of sales and network costs.  Direct costs
of  sales   include   the  costs   directly   incurred   primarily   with  other
telecommunications  carriers in order to render  services to customers.  Network
costs  include the costs of fiber and access,  points of  presence,  repairs and
maintenance,  rent, utilities and property taxes of the telephone,  Internet and
data network, as well as salaries and related expenses of network personnel.



                                       7


                            ATX Communications, Inc.

      Notes to the Condensed Consolidated Financial Statements (continued)
                                   (Unaudited)

Note 3. Significant Accounting Policies (continued)

Stock-Based Compensation

The Company's  employees  participate  in the ATX stock option plan. ATX applies
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees",  known  herein as APB Opinion  No. 25, and related  interpretations.
When applying APB Opinion No. 25, compensation expense for compensatory plans is
measured based on "intrinsic value" (i.e., the excess of the market price of the
stock over the exercise  price on the  measurement  date).  Under the  intrinsic
value method,  compensation is determined on the measurement  date; that is, the
first  date on which  both the  number of shares the  employee  is  entitled  to
receive and the exercise price, if any, are known. Compensation expense, if any,
generally is recognized  over the equity award's  vesting  period.  Compensation
expense  associated  with awards that  immediately are vested or attributable to
past services is recognized when granted.

The following table provides pro forma information  regarding net loss as if the
Company had accounted for its employee stock options under the fair value method
pursuant to SFAS No. 123 "Accounting for Stock Based Compensation."




                                                 Three Months Ended June 30,          Six Months Ended June 30,
                                              -----------------------------------------------------------------------
                                                    2003              2002               2003             2002
                                              -----------------------------------------------------------------------
                                                                                       
Net loss-- as reported                        $     (7,825,000) $   (12,519,000)  $   (12,774,000) $     (24,173,000)
Stock based compensation expenses
  under SFAS No. 123                                  (907,000)        (895,000)       (1,807,000)        (1,790,000)
                                              -----------------------------------------------------------------------
Pro forma net loss                                  (8,732,000)     (13,414,000)      (14,581,000)       (25,963,000)
                                              =======================================================================

Basic and diluted per share information:
Net loss-- as reported                        $          (0.26)     $     (0.42)  $        (0.43)  $            (.81)
Stock based compensation expenses
  under SFAS No. 123                                     (0.03)           (0.03)           (0.06)               (.06)
                                              -----------------------------------------------------------------------
Pro forma net loss per share                  $          (0.29)     $     (0.45)  $        (0.49)  $            (.87)
                                              =======================================================================



                                       8





                            ATX Communications, Inc.

      Notes to the Condensed Consolidated Financial Statements (continued)
                                   (Unaudited)

Note 4. Revenues

                                                  Three Months Ended June 30,         Six Months Ended June 30,
                                                   2003              2002              2003              2002
                                              -----------------------------------------------------------------------
                                                                                             
Local exchange services                          $ 22,672,000       $ 20,787,000     $ 45,266,000        $ 43,005,000
Internet, data and web-related services            20,934,000         22,931,000       41,896,000          46,375,000
Toll-related telephony services                    18,086,000         18,221,000       36,117,000          35,910,000
Other (a)                                          10,242,000         13,270,000       19,614,000          24,230,000
                                              -----------------------------------------------------------------------
                                                 $ 71,934,000       $ 75,209,000  $   142,893,000  $     149,520,000
                                              =======================================================================


(a)  Other includes carrier access billing, reciprocal compensation, wireless,
     paging and information services.


Note 5. Fixed Assets

Fixed assets consist of:



                                                                           June 30,         December 31,
                                                                            2003               2002
                                                                       -----------------------------------
                                                                                  
   Operating equipment.................................................   $ 33,018,000  $      30,204,000
   Computer hardware and software......................................      8,749,000          6,929,000
   Other equipment.....................................................      5,903,000          5,634,000
   Construction-in-progress............................................        130,000            337,000
                                                                       -----------------------------------
                                                                            47,800,000         43,104,000
                                                                       -----------------------------------
   Accumulated depreciation............................................    (15,042,000)        (5,243,000)
                                                                       -----------------------------------
                                                                         $  32,758,000  $      37,861,000
                                                                       ===================================



                                       9



                            ATX Communications, Inc.

      Notes to the Condensed Consolidated Financial Statements (continued)
                                   (Unaudited)

Note 6. Accrued Expenses

Accrued expenses consist of:



                                                                              June 30,            December 31,
                                                                         ------------------------------------------
                                                                                2003                  2002
                                                                         ------------------------------------------
                                                                                                 
Toll and interconnect....................................................     $22,503,000           $23,016,000
Taxes, including income taxes............................................      10,549,000            11,473,000
Payroll and related......................................................       6,514,000             6,431,000
Accrued interest.........................................................       5,824,000               797,000
Other....................................................................       5,141,000             5,616,000
Reorganization costs.....................................................       3,386,000             4,542,000
Professional fees........................................................         923,000             1,185,000
                                                                         ------------------------------------------
                                                                              $54,840,000     $      53,060,000
                                                                         ==========================================


Note 7. Long-Term Debt

Long-term debt consists of:



                                                                               June 30,            December 31,
                                                                         ------------------------------------------
                                                                                 2003                  2002
                                                                         ------------------------------------------
                                                                                             
Senior  secured  credit   facility,   less   unamortized   discount  of
  $9,509,000  (2003) and $10,291,000 (2002)...............................      $146,591,000    $   145,809,000
6%  Convertible   Notes,   less  unamortized   discount  of  $1,937,000
  (2003) $2,846,000 (2002)................................................         2,421,000          1,512,000
                                                                         ------------------------------------------
                                                                                 149,012,000        147,321,000
   Less current portion..................................................         (8,271,000)        (1,512,000)
                                                                         ------------------------------------------
                                                                                $140,741,000    $   145,809,000
                                                                         ==========================================


The Company's  consolidated  balance sheet includes CCL Historical,  Inc.'s,  6%
Convertible  Subordinated  Notes. These notes are obligations of CCL Historical,
Inc., referred to herein as CCL, and do not represent obligations of the Company
or any of its other  subsidiaries.  The semi-annual  interest payments that were
due under the  outstanding  notes since April 1, 2002 have not been made and CCL
is in default  under these notes.  As such,  the notes and the accrued  interest
thereon are currently due and payable in full.


                                       10


                            ATX Communications, Inc.

      Notes to the Condensed Consolidated Financial Statements (continued)
                                   (Unaudited)

Note 7. Long-Term Debt (continued)

On March 31, 2003,  the Company  entered into an amendment to its senior secured
credit facility.  Under this amendment, the lenders under the facility agreed to
defer interest  payments on the  outstanding  loans during the period  beginning
March 12, 2003, and ending on February 2, 2004, during which time the loans will
accrue  interest  at a rate of 5.5% per annum plus the base  rate,  which is the
higher of the  prime  rate or the  federal  funds  effective  rate plus 0.5% per
annum.  As of June 30,  2003,  this rate was 9.75%.  In  addition,  the required
principal payments originally scheduled for 2003, which totaled $1,950,000, were
deferred to February 2, 2004. The lenders have also agreed to waive and/or amend
certain financial  covenants set forth in the credit agreement until January 31,
2004,  and added  other  financial  covenants,  in order to better  reflect  the
Company's current  operations.  The Company incurred deferred financing costs of
$557,000,  which consist  primarily of legal and consulting  fees, in connection
with this amendment. These deferred financing costs will be amortized during the
effective term of this amendment. The current portion of long-term debt includes
principal payments due under the senior credit facility within one year.

All of the Company's subsidiaries have unconditionally guaranteed payment under
the senior secured credit facility.

Note 8. Related Party Transactions

Some of the  directors  of the Company  were or are officers or directors of NTL
Incorporated,  referred to herein as NTL. In April 2001,  CCL and the Company as
co-obligors  issued  to NTL $15  million  aggregate  principal  amount of 10.75%
Unsecured  Convertible  PIK Notes Due April 2011.  At June 30, 2003 and December
31,  2002,  the  total  amount of the notes  outstanding,  less the  unamortized
discount of $308,000 and $327,000, respectively, was $18,617,000 and 17,632,000,
respectively. These notes are now held by NTL Europe, Inc.

Until 2002,  NTL  provided  the Company with  management,  financial,  legal and
technical  services,  access to office space and  equipment and use of supplies.
Amounts  charged to the Company by NTL  consisted  of salaries  and direct costs
allocated to the Company where identifiable,  and a percentage of the portion of
NTL's  corporate  overhead,  which could not be  specifically  allocated to NTL.
Effective January 1, 2001, the percentage used to allocate  estimated  corporate
overhead was reduced.  It is not  practicable  to determine the amounts of these
expenses  that  would  have  been  incurred  had  the  Company  operated  as  an
unaffiliated  entity.  For the three and six  months  ended June 30,  2002,  NTL
charged the Company  $88,000 and  $172,000,  respectively,  which is included in
corporate expenses.


                                       11


                            ATX Communications, Inc.

      Notes to the Condensed Consolidated Financial Statements (continued)
                                   (Unaudited)

Note 8. Related Party Transactions (continued)

A subsidiary of the Company provides billing and software  development  services
to  subsidiaries  of NTL.  During the third  quarter of 2002,  the Company began
recording  the  billings  for these  services as revenue.  The Company  recorded
revenues for these billings, totaling $708,000 and $1,440,000, for the three and
six months ended June 30, 2003. The Company historically recorded these billings
as a reduction of selling, general and administrative expenses. Selling, general
and administrative  expenses were reduced by $254,000 and $566,000 for the three
and six months ended June 30, 2002 for these billings.

In 2001,  the Company and NTL entered into a license  agreement  whereby NTL was
granted an  exclusive,  irrevocable,  perpetual  license to use certain  billing
software  developed  by the Company for  telephony  rating,  digital  television
events rating,  fraud management and other tasks. The Company recorded the $12.8
million  received as deferred  revenue to be  recognized  over a period of three
years,  which was the estimated  amount of time the Company  expected to provide
services  under this  arrangement.  The Company  recognized  $1,069,000  of this
revenue during each of the three-month  periods ended June 30, 2003 and 2002 and
recognized  $2,137,000  during each of the six-month periods ended June 30, 2003
and 2002.

The Company leases office space and a network facility from entities  controlled
by an individual who owns 34% of the outstanding  shares of the Company's common
stock. Rent expense for these leases was approximately $418,000 and $450,000 for
the three  months  ended June 30, 2003 and 2002 and  approximately  $836,000 and
$900,000 for the six months ended June 30, 2003 and 2002, respectively.

The Company engaged B/G Enterprises,  LLC, a company  affiliated with a director
of the Company,  to provide travel related services.  The cost of these services
totaled $81,000 during the six months ended June 30, 2003.

Note 9. Other Charges

During June 2003, the Company paid $200,000 in cash and issued 300,000 shares of
common  stock,  valued  at  $93,000,  from its  treasury  in  consideration  for
settlement of certain  legal  matters.  The Company has recorded  these costs in
other charges for the three and six-month periods ended June 30, 2003.

Note 10. Reorganization Costs

The Company  recorded  no  reorganization  costs  during the first six months of
2003. In 2001,  the Company  announced that it was taking actions to reorganize,
re-size and reduce  operating costs and create greater  operating  efficiencies.
The  major  actions   involved  in  the  2001   reorganization   included:   (1)
consolidation  of functions  such as network  operations,  customer  service and
finance,  (2)  initiatives  to increase  gross margins and (3)  agreements  with
vendors to reduce or eliminate purchase  commitments.  Charges for these actions
included  lease  exit  costs and  agreement  termination  charges.  All of these
actions were completed during 2002 and the remaining liability is expected to be
paid through 2005.

                                       12


                            ATX Communications, Inc.

      Notes to the Condensed Consolidated Financial Statements (continued)
                                   (Unaudited)

Note 10. Reorganization Costs (continued)

The Company utilized $1,156,000 of accrued  reorganization  costs during the six
months ended June 30, 2003. As of June 30, 2003, the Company's remaining accrued
reorganization  costs totaled  $3,386,000  consisting  primarily of accruals for
agreement terminations.

Note 11. Commitments and Contingent Liabilities

As of June 30,  2003,  the Company had  purchase  commitments  of  approximately
$2,894,000  outstanding,  all of which are due during  2003.  Additionally,  the
Company had standby letters of credit of approximately $2,704,000 outstanding as
of June 30, 2003, which are fully collateralized by certificates of deposit.

The Company is involved in various  disputes,  arising in the ordinary course of
its  business,  which may result in pending or  threatened  litigation.  None of
these  matters are expected to have a material  adverse  effect on the Company's
financial position, results of operations or cash flows. Some of these disputes,
regardless of their merit,  could subject the Company to costly  litigation  and
the diversion of technical and/or management personnel.  Additionally,  in light
of the  Company's  ongoing  litigation  and other  disputes  with various  local
exchange  carriers,  some of whom the Company depends upon for certain services,
from time to time,  those  carriers  have and will  likely  continue to threaten
service   disruptions   or   terminations.   Certain   service   disruptions  or
terminations,  if actually implemented,  could have a material adverse effect on
the Company's business, finances and/or results of operations.

Currently, the Company has the following outstanding matters, which if resolved
unfavorably, could have a material adverse effect on the Company:

     o    On August 12, 2002,  Verizon  Communications,  Inc. and several of its
          subsidiaries filed a complaint in the United States District Court for
          the  District  of  Delaware  against  the  Company  and several of its
          indirect  wholly-owned   subsidiaries,   referred  to  herein  as  the
          defendants,  seeking payment of  approximately  $37 million  allegedly
          owed to Verizon  under  various  contracts  and state and federal law.
          Verizon also asked the Court to issue a declaratory ruling that it has
          not violated the antitrust laws.


                                       13


                            ATX Communications, Inc.

      Notes to the Condensed Consolidated Financial Statements (continued)
                                   (Unaudited)

Note 11. Commitments and Contingent Liabilities (continued)

          The  defendants  believe  that they have  meritorious  defenses to the
          complaint,  and further,  that the amounts owed are substantially less
          than the  amounts  claimed by Verizon.  For  example,  the  defendants
          believe the figure specified in the complaint  includes  payments that
          have been made by the  defendants  to Verizon  (including in excess of
          $14 million paid soon after the filing of the complaint), credits that
          Verizon  has  issued  to  the  defendants  since  the  filing  of  the
          complaint,  and additional  disputes for which Verizon owes credits to
          the  defendants.  The  defendants  have  filed an answer to  Verizon's
          complaint denying Verizon's claims, in part, and have asserted various
          counterclaims  against  Verizon,  including claims seeking damages for
          breach of contract  and treble  damages for  violating  the  antitrust
          laws. The defendants have also moved to dismiss  Verizon's request for
          a  declaratory  ruling on the  antitrust  claims,  which  Verizon  has
          opposed.

          On November 18, 2002,  Verizon  filed a motion to dismiss  defendants'
          antitrust  counterclaims,  relying heavily on a decision by the United
          States  Court  of  Appeals  for  the 7th  Circuit  in  Goldwasser  vs.
          Ameritech  Corp.,  222 F.3d 390 (7th Cir. 2000)  dismissing  antitrust
          claims  brought on behalf of a class of  consumers  who had  purchased
          services  from  Ameritech  in  Illinois.   On  January  9,  2003,  the
          defendants filed their opposition to Verizon's motion, noting not only
          that the  Goldwasser  case is  distinguishable  from  the  defendants'
          antitrust  claims,  but also that the appellate  court's  rationale in
          Goldwasser had been effectively  repudiated by the appellate courts of
          the 2nd and 11th circuits,  as well as by a federal trial court in the
          antitrust  claim raised by the Company  against  SBC/Ameritech  in the
          United States District Court for the Northern District of Ohio.

          On March 20,  2003,  the Court  issued an order  denying the  parties'
          respective  motions without prejudice to renew,  pending a decision by
          the United States  Supreme Court in Verizon  Communications,  Inc. vs.
          Law Offices of Curtis V. Trinko,  LLP, Supreme Court Docket No. 02-682
          (cert.  granted March 10,  2003).  By order of the Court issued May 6,
          2003,  the parties have been directed to proceed with discovery on all
          issues.  The  Company  and  its  subsidiaries  intend  to  pursue  all
          available remedies and counterclaims and defend themselves vigorously;
          however,  the  Company and its  subsidiaries  cannot be certain how or
          when  these  matters  will  be  resolved  or of  the  outcome  of  the
          litigation.

                                       14



                            ATX Communications, Inc.

      Notes to the Condensed Consolidated Financial Statements (continued)
                                   (Unaudited)

Note 11. Commitments and Contingent Liabilities (continued)

     o    On  March  7,  2002,   CoreComm   Massachusetts,   Inc.,  an  indirect
          wholly-owned  subsidiary of the Company,  initiated litigation against
          Verizon  New  England  d/b/a  Verizon  Massachusetts  in  the  Suffolk
          Superior Court, Massachusetts, alleging breach of contract and seeking
          a temporary restraining order against Verizon  Massachusetts.  Verizon
          has filed its answer to CoreComm  Massachusetts'  complaint  and filed
          counterclaims  seeking payment of approximately $1.2 million allegedly
          owed by  CoreComm  Massachusetts  under the  parties'  interconnection
          agreement  and  Verizon's  tariffs.  During the  course of  discovery,
          Verizon  conceded that it had over-billed  CoreComm  Massachusetts  by
          approximately  $800,000. As a result,  CoreComm  Massachusetts amended
          its  complaint  to  include  claims  against  Verizon  for  unfair and
          deceptive acts or practices in violation of Massachusetts'  fair trade
          practice laws. Verizon subsequently amended its complaint to specify a
          revised claim of $1.1 million.  CoreComm Massachusetts ceased offering
          local  telephone  services in  Massachusetts  in December  2002 and is
          presently  withdrawing  from  the  market.   CoreComm   Massachusetts'
          withdrawal from providing  telephone services in Massachusetts has not
          had  any  material  adverse  affect  on  the  Company's   consolidated
          business.

     o    By letter  dated  April 4, 2003,  the  Company  received a notice from
          Verizon  claiming that Verizon is owed  approximately  $8.4 million by
          one of  its  subsidiaries,  CoreComm  New  York,  Inc.,  for  services
          allegedly purchased in the state of New York, including  approximately
          $5.1 million of charges that Verizon contends were mistakenly credited
          to the  accounts of CoreComm  New York,  Inc. in  connection  with the
          acquisition out of bankruptcy of certain assets of USN Communications,
          Inc. in May 1999. In response,  CoreComm New York, Inc. challenged the
          accuracy of Verizon's figures and provided formal written notification
          that it was  disputing  Verizon's  right  to  payment  of the  amounts
          specified in Verizon's April 4 letter.  Subsequently,  by letter dated
          June 24, 2003,  Verizon  made a demand for payment  from  CoreComm New
          York  of  approximately  $6  million  of  alleged  charges,  including
          approximately  $2.3  million of  charges  that have been  disputed  by
          CoreComm  New York and are the subject of pending  litigation  between
          the  parties in the  federal  case in  Delaware,  and  threatening  to
          implement an embargo on CoreComm New York's  accounts if the requested
          payment was not received by July 25, 2003.  In response,  CoreComm New
          York  challenged  Verizon's right to proceed as threatened and Verizon
          implemented the embargo over CoreComm New York's objections.  CoreComm
          New York intends to pursue this matter in its pending  litigation with
          Verizon,  but is not presently able to predict how or when this matter
          will be resolved. The operations of CoreComm New York do not represent
          a material component of the Company's  revenue,  profits or operations
          and the Company  does not  anticipate  that an embargo of CoreComm New
          York's  accounts will have a material  adverse affect on its business,
          finances or results of operations.



                                       15


                            ATX Communications, Inc.

      Notes to the Condensed Consolidated Financial Statements (continued)
                                   (Unaudited)

Note 11. Commitments and Contingent Liabilities (continued)

     o    The  Company and  CoreComm  Newco,  Inc.,  an  indirect,  wholly-owned
          subsidiary of the Company, are currently in litigation with SBC Corp.,
          Ameritech  Ohio and other SBC  subsidiaries  over various  billing and
          performance issues, including SBC/Ameritech's alleged violation of the
          antitrust laws and the adequacy of SBC/Ameritech's performance under a
          1998  contract   between  CoreComm  Newco  and  Ameritech  Ohio.  This
          litigation  began  in June  2001  when  Ameritech  threatened  to stop
          processing new orders following CoreComm Newco's exercise of its right
          under the contract to withhold  payments for  Ameritech's  performance
          failures.  On October 9, 2001, Ameritech filed an amended complaint in
          the United States District Court,  Northern District of Ohio seeking a
          total of approximately $14.4 million in alleged outstanding charges.

          On December 26, 2001,  CoreComm  Newco filed its answer to Ameritech's
          amended complaint and simultaneously filed three counterclaims against
          SBC Corp., Ameritech Ohio and certain of their respective subsidiaries
          and affiliates, alleging breach of contract, antitrust violations, and
          fraudulent or negligent  misrepresentation  claims.  On July 25, 2002,
          the Court issued a decision denying a motion to dismiss from Ameritech
          and upholding  CoreComm  Newco's right to proceed with its  antitrust,
          breach  of  contract   and   misrepresentation   claims   against  all
          counter-defendants.  On January 21, 2003,  CoreComm  Newco amended its
          complaint to include the Company and other  affiliates  as  additional
          claimants and to add additional allegations supporting its claims, and
          on February  17, 2003,  SBC/Ameritech  filed its answer to the amended
          complaint.  On May 22, 2003, the parties entered into a stay agreement
          pursuant to which they agreed to jointly petition the Court to suspend
          the   litigation   in  all   respects,   including   all   claims  and
          counterclaims,  until 15 calendar days after the United States Supreme
          Court issues its opinion in the Trinko case, or until further order of
          the Court. Pursuant to that agreement,  the parties subsequently filed
          a joint  motion for stay of the  litigation,  which was granted by the
          Court on June 19, 2003.

          The Company  believes that CoreComm Newco has meritorious  defenses to
          Ameritech's  amended  complaint that could reduce the amount currently
          in dispute. For example, the figure specified in Ameritech's complaint
          may not account for various  amounts that have been properly  disputed
          by  CoreComm  Newco as a result of billing  errors and other  improper
          charges,  various  refunds  that  Ameritech  contends  it has  already
          credited  to  CoreComm  Newco's  accounts  since  the  filing  of  the
          complaint,  and  payments  that  were  made by  CoreComm  Newco in the
          ordinary course after the time of Ameritech's submission. However, the
          Company cannot be certain how or when the matter will be resolved. The
          Company also  believes  that,  to the extent  Ameritech  prevails with
          respect to any of its claims, Ameritech's award may be offset in whole
          or in part by amounts that the Company and CoreComm  Newco are seeking
          to obtain from SBC/Ameritech  under their  counterclaims.  The Company
          and  CoreComm  Newco  intend to pursue all  available  remedies and to
          defend themselves  vigorously.  However, it is impossible at this time
          to predict the outcome of the litigation.


                                       16


                            ATX Communications, Inc.

      Notes to the Condensed Consolidated Financial Statements (continued)
                                   (Unaudited)

Note 11. Commitments and Contingent Liabilities (continued)

     o    On April 16, 2003,  SBC Ohio  (formerly  known as SBC Ameritech  Ohio)
          filed with the Public Utilities Commission of Ohio, known as the PUCO,
          a third  supplement to its  application for review of an order entered
          by a PUCO Hearing  Examiner  barring SBC Ohio from refusing to process
          new service  orders from  CoreComm  Newco  pending the  resolution  of
          various  billing  disputes at issue  between the parties.  Among other
          things,  the April 16 supplement  contends that the Hearing Examiner's
          entry provided CoreComm Newco with a competitive advantage by allowing
          it to  withhold  payment  on  approximately  $8.7  million  of alleged
          undisputed  charges for local and  collocation  services in Ohio as of
          March 31, 2003. On May 2, 2003,  CoreComm  Newco  submitted a reply to
          the April 16  supplement  in which it  disputed  the  accuracy  of SBC
          Ohio's  claims  and  explained   that  the   outstanding   balance  of
          approximately   $1.9  million  is  consistent   with  common  practice
          considering  SBC Ohio's  billing  problems  and the  numerous  payment
          cycles at issue.  On June 20, 2003  CoreComm  Newco and the  Company's
          operating  subsidiaries in the states of Illinois,  Michigan,  Indiana
          and Wisconsin entered into a standstill agreement with SBC's operating
          subsidiaries  in those states  pursuant to which the parties agreed to
          refrain from taking certain  actions  against one another for a period
          of at least nine months while  working to reconcile  their  respective
          accounts. Pursuant to that agreement, SBC Ohio asked the PUCO to place
          into  abeyence  its  appeal of the  Hearing  Examiner's  Entry for the
          duration  of the nine month  standstill.  CoreComm  Newco has  already
          identified  and  lodged  millions  of  dollars  worth of  billing  and
          performance  disputes and is  continuing  to identify  charges that it
          believes are not properly owed to SBC Ohio. Should the PUCO litigation
          resume,  CoreComm  Newco  intends to defend itself  vigorously  and to
          pursue all available  remedies and counterclaims.  However,  it is not
          possible to predict the outcome of this matter at this time.

                                       17



                            ATX Communications, Inc.

      Notes to the Condensed Consolidated Financial Statements (continued)
                                   (Unaudited)

     o    By  letters  dated  April 23,  2003 and April  25,  2003,  SBC/Midwest
          demanded  payment  from  certain  of  the  Company's  subsidiaries  of
          approximately $9.5 million of alleged undisputed, past due charges for
          wholesale services allegedly provided to its operating subsidiaries in
          Illinois,  Michigan,  Indiana and Wisconsin,  and threatened to pursue
          further  collection  activities  against those  entities.  The letters
          regarding  Michigan and Wisconsin  requested  that the  recipients pay
          into escrow an unspecified sum for Michigan and approximately $135,240
          for Wisconsin in connection with charges that SBC Midwest contends the
          Company's subsidiaries have disputed in those states. In response, the
          Company's  subsidiaries  notified SBC Midwest that they are  disputing
          the  accuracy  of the  figures set forth in its letters as well as its
          right to request an escrow deposit to cover disputed charges, and that
          they are  prepared  to engage in  further  discussions  regarding  the
          various  amounts  at issue.  As noted  above,  on June 20,  2003,  the
          Company's operating subsidiaries in Ohio, Illinois,  Michigan, Indiana
          and Wisconsin entered into a standstill agreement with SBC's operating
          subsidiaries  in those states  pursuant to which the parties agreed to
          refrain from taking certain  actions  against one another for a period
          of nine  months.  The  Company's  subsidiaries  intend to contest  any
          charges  that they  believe are not  properly  owed and to  vigorously
          pursue  all  claims  and defend  themselves  against  any  collections
          action.  However,  the Company is not currently able to predict how or
          when these matters will be resolved or what amount,  if any, will need
          to be paid at the time of resolution.

     o    On December 3, 2001,  General Electric  Capital Corp.,  referred to as
          GECC,  filed a civil  lawsuit  in the  Circuit  Court of Cook  County,
          Illinois against CCL and MegsINet, Inc., an indirect subsidiary of the
          Company,  seeking  approximately  $8  million  in  allegedly  past due
          amounts and the return of equipment  under a capital  equipment  lease
          agreement between Ascend and MegsINet. Thereafter, on May 1, 2002, the
          complaint was amended to add the Company as an  additional  defendant.
          Although  neither CCL nor the  Company  are  parties to the  agreement
          between  Ascend and MegsINet,  the complaint  contends that CCL and/or
          the Company  should be held  responsible  for  MegsINet's  obligations
          under an "alter  ego"  theory of  liability.  CCL and the  Company are
          contesting  this  claim and do not  believe  that the  obligations  of
          MegsINet are obligations of CCL or the Company.



                                       18


                            ATX Communications, Inc.

      Notes to the Condensed Consolidated Financial Statements (continued)
                                   (Unaudited)

Note 11. Commitments and Contingent Liabilities (continued)

          Subsequent to the filing of its initial complaint, GECC filed a second
          complaint  in the  Circuit  Court  of Cook  County,  Illinois  against
          MegsINet,  CCL and the Company  seeking a court  order  allowing it to
          take repossession of its alleged equipment. On September 24, 2002, the
          Court issued an order granting GECC's request for  repossession of the
          equipment.  MegsINet  has  allowed  GECC  to  take  possession  of the
          equipment,  which has not had any  material  impact  on the  Company's
          business or  operations.  On April 23,  2003,  GECC filed a motion for
          summary  judgment  asking the Court to rule in its favor,  without the
          need for trial,  that  MegsINet,  CCL and the Company  breached  their
          alleged  contractual  obligations  to make required  lease payments to
          GECC and  awarding  GECC  damages  in the  amount of  $9,100,053  plus
          attorneys' fees and interest. MegsINet, CCL and the Company have filed
          a  consolidated  opposition  to that  motion and oral  argument on the
          matter was heard by the Court on August 6, 2003. The defendants do not
          believe  that it would be  appropriate  for the Court to resolve  this
          litigation  through  summary  judgment as  requested  by GECC and they
          intend to defend  themselves  vigorously  and to pursue all  available
          claims and defenses. However, it is impossible at this time to predict
          the outcome of the litigation.  MegsINet does not represent a material
          component of the Company's revenue, profits or operations.  All of the
          assets  of the  Company  and  its  subsidiaries,  including  those  of
          MegsINet,  are subject to a first priority  security interest in favor
          of the senior lenders under the $156 million senior credit facility.

     o    On May  25,  2001,  KMC  Telecom,  Inc.  and  some  of  its  operating
          subsidiaries  filed an action in the Supreme Court of New York for New
          York County against CCL, Cellular Communications of Puerto Rico, Inc.,
          CoreComm New York,  Inc. and  MegsINet.  KMC contends  that it is owed
          approximately  $2  million,  primarily  in respect  of  alleged  early
          termination liabilities,  under a services agreement and a co-location
          agreement with MegsINet.  The defendants  have denied KMC's claims and
          have asserted that the contracts at issue were signed  without  proper
          authorization, that KMC failed to perform under the alleged contracts,
          and that the termination  penalties are not enforceable.  On March 27,
          2002, certain of the defendants  initiated  litigation against several
          former principals of MegsINet seeking indemnification and contribution
          against  KMC's  claims  for  breach  of  various  representations  and
          warranties made under the merger agreement  pursuant to which MegsINet
          became a subsidiary  of the Company.  Defendants  have also  initiated
          coverage under an insurance  policy  designed to protect  against such
          claims;  the insurance carrier has initially  declined coverage and it
          may be necessary to pursue  litigation to obtain coverage in the event
          of a loss under the policy.


                                       19


                            ATX Communications, Inc.

      Notes to the Condensed Consolidated Financial Statements (continued)
                                   (Unaudited)

Note 11. Commitments and Contingent Liabilities (continued)

     o    On September 24, 2002, GATX Technologies,  Inc., known herein as GATX,
          filed an action in the Thirteenth  Judicial Circuit in Florida against
          CoreComm-Voyager,  Inc.,  an indirect  wholly-owned  subsidiary of the
          Company, seeking recovery of amounts allegedly owed under an equipment
          lease   totaling   approximately   $150,000.   On  October  21,  2002,
          CoreComm-Voyager   moved  to  dismiss   GATX's   action  for  lack  of
          jurisdiction. The motion is now pending with the Court. On October 28,
          2002,  3Com  Corporation,  known as 3Com,  filed an action against the
          Company in the Court of Common Pleas, Montgomery County,  Pennsylvania
          seeking payment of  approximately  $900,000 under an equipment  lease.
          The Company has filed  preliminary  objections to 3Com's  complaint on
          the basis that the Company is not a proper party to the  dispute,  and
          the Court has not yet ruled on those objections.  Should either action
          proceed further, the defendants will defend themselves  vigorously and
          pursue all available claims.  However, it is not possible at this time
          to predict how or when either of these matters will be resolved.

     o    On March 1, 2002, Easton Telecom Services, LLC initiated litigation in
          the Northern  District of Ohio against CoreComm  Internet Group,  Inc.
          seeking payment of approximately $4.9 million, primarily in respect of
          alleged early termination  penalties for  telecommunications  services
          purportedly provided under alleged contracts.  On August 23, 2002, the
          Court issued an order dismissing  approximately $4 million of Easton's
          claims as invalid.  Upon the  conclusion of a jury trial that ended on
          November 8, 2002, Easton obtained a judgment against CoreComm Internet
          Group, Inc., Voyager  Information  Networks,  Inc. and MegsINet in the
          total amount of $1,085,000.  On February 4, 2003, the defendants filed
          an appeal in this matter with the United  States  Court of Appeals for
          the  Sixth  Circuit,  and the  plaintiff  has  filed  a  cross-appeal.
          Plaintiff is currently  pursuing  discovery in aid of execution on its
          judgment against defendants.  All of the assets of the Company and its
          subsidiaries,  including  those of the  defendants,  are  subject to a
          first priority  security interest in favor of the senior lenders under
          the $156 million senior credit facility.

     o    On June 7, 2002, the Board of Revenue and Finance of the  Commonwealth
          of Pennsylvania issued an order granting in part and denying in part a
          petition for review of a decision by a lower administrative  authority
          relating to the Company's  alleged liability for sales and use tax for
          the period  September 1, 1997  through July 31, 2000.  Pursuant to the
          June 7 order,  the Company has been assessed sales and use tax for the
          period at issue in the amount of  $631,429,  which has been accrued in
          the Company's consolidated financial statements.  On July 8, 2002, the
          Company  filed a  petition  for  review  of the  board's  order in the
          Commonwealth Court of Pennsylvania  seeking a further reduction of the
          assessment.  The Company believes that it has meritorious defenses and
          that the assessment  should be reduced;  however it is not possible at
          this time to predict how this matter will be resolved.


                                       20


                            ATX Communications, Inc.

      Notes to the Condensed Consolidated Financial Statements (continued)
                                   (Unaudited)

Note 11. Commitments and Contingent Liabilities (continued)

     o    On February 28, 2003,  Focal  Communications  Corp. and certain of its
          subsidiaries  initiated adversarial  proceedings in Focal's Chapter 11
          case under the U.S. bankruptcy laws against the Company and certain of
          its  subsidiaries  seeking  payment of an aggregate  of  approximately
          $859,514 in charges for  interstate  and  intrastate  switched  access
          services  allegedly  provided  by Focal's  subsidiaries  in  Illinois,
          Pennsylvania,  Delaware and New York. On April 7, 2003,  Focal filed a
          motion for summary adjudication for services allegedly provided to the
          Company's  subsidiaries  operating in Illinois, and these subsidiaries
          filed an opposition to that motion challenging the validity of Focal's
          charges as well as its right to summary adjudication of the issues. On
          August  8,   2003,   the   bankruptcy   court   issued  a  Report  and
          Recommendation  finding that Focal's action is a "non-core" proceeding
          and issuing an  advisory  opinion to the U.S.  District  Court for the
          District of Delaware  recommending that summary judgment be granted in
          favor of Focal against the  Company's  operating  subsidiaries  in the
          aggregate  amount  of  $134,376.   The  Defendants  believe  that  the
          recommendation  reached by the  bankruptcy  court is erroneous and the
          defendants intend to file objections to the bankruptcy  court's report
          and  recommendation   with  the  District  Court.  In  addition,   the
          defendants  intend  to seek a stay  from the  bankruptcy  court of the
          pending summary  adjudication  motions for services allegedly provided
          to the Company's subsidiaries operating in Pennsylvania,  Delaware and
          New York.  Although  the  Company  and its  subsidiaries  continue  to
          believe that they have  meritorious  defenses and arguments on appeal,
          it is not  possible at this time to predict how or when these  matters
          will be resolved.

     o    On January 3, 2003, the Company and its indirect subsidiary, MegsINet,
          Inc., filed a complaint  against  Broadwing in the U.S. District Court
          for the  Eastern  District  of  Pennsylvania  seeking  the  return  of
          approximately  $700,000  in  taxes  billed  by  Broadwing  in  alleged
          violation of two Master Service Agreements.  The Court issued an order
          referring  the  matter  to  arbitration  pursuant  to the terms of the
          contract   between   MegsINet  and  Broadwing.   A  schedule  for  the
          arbitration has not yet been established.


                                       21






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

Results of Operations

Until  December  2001,  we  were  a  direct,   wholly-owned  subsidiary  of  CCL
Historical,  Inc.  (formerly named CoreComm Limited,  known herein as CCL). As a
result of the  recapitalization  transactions  completed in December 2001 and on
July 1, 2002,  CCL has been  merged into one of our  wholly-owned  subsidiaries.
Prior  to our  recapitalization,  CCL  operated  the  same  businesses  that  we
currently operate.

In  2001,  we  significantly  revised  our  business  plan to  focus on our most
profitable businesses and geographic areas, and reduce our operational costs and
need for capital.  In 2001 and 2002, we streamlined  our strategy and operations
to focus on our two most successful and promising  lines of business.  The first
is integrated communications products and other high bandwidth/data/web-oriented
services for the business  market.  The second is bundled  local  telephony  and
Internet  products for the  residential  market,  with a focus on using Internet
interfaces,  as well as our call centers,  to  efficiently  sell and install our
products and service our  customers.  As a result of these  changes,  we are now
focused primarily in the Mid-Atlantic and Mid-West regions of the U.S.

We have implemented cost savings through a variety of means,  including facility
consolidation,    efficiency   improvements,   vendor   negotiations,    network
optimization and headcount reduction.  We have improved our operating efficiency
through improved pricing terms and the elimination of duplicative or unnecessary
network facilities.  We have also reduced network costs and capital expenditures
by  converting  many of our  local  access  lines to more  profitable  Unbundled
Network  Element - Platform  pricing from Total Service  Resale  pricing,  which
provides higher margins.  In addition,  we were able to reduce the number of our
facilities without substantially  affecting our service area by leasing enhanced
extended local loops from the incumbent local exchange carriers.

Three Months Ended June 30, 2003 and 2002

The  decrease  in  revenues  to  $71,934,000   from   $75,209,000  is  primarily
attributable  to a  decrease  in  Internet  access  services  and other  revenue
partially offset by an increase in local exchange revenue.

Operating  costs  include  direct cost of sales,  network costs and salaries and
related expenses of network personnel.  Operating costs decreased to $45,939,000
from  $48,758,000  due to a decrease in costs as a result of optimization of our
network and facilities and reduced headcount.

Selling,  general and  administrative  expenses  decreased to  $20,054,000  from
$20,224,000  due to a decrease in costs as a result of reduced  headcount  and a
reduction of our facilities.

Corporate expenses include the costs of our officers and headquarters staff, the
costs of operating the  headquarters  and costs incurred for strategic  planning
and  evaluation  of business  opportunities.  Corporate  expenses  increased  to
$1,826,000  from  $1,616,000  due to  increased  costs  incurred  for  strategic
planning and other corporate activities.



                                       22



During the three  months ended June 30, 2002,  we incurred  additional  costs of
$4,270,000,  in connection with our recapitalization,  which consisted primarily
of employee incentives, legal fees, accounting fees and printing fees.

During the three  months  ended June 30,  2003,  we  incurred  other  charges of
$293,000, which consist of settlement costs related to legal matters.

Depreciation  expense  decreased to $6,034,000  from  $9,140,000  primarily as a
result of the  reduction  in the carrying  value of our fixed assets  during the
fourth  quarter  of 2002 as  determined  by fair  value  analysis  performed  in
accordance  with SFAS No. 144,  "Accounting  for the  Impairment  or Disposal of
Long-Lived Assets."

Amortization  expense has been  eliminated  due to the reduction in the carrying
value of our intangible assets as determined by a fair value analysis  performed
on October 1, 2002 in accordance with SFAS No. 144.

Interest expense and other increased to $5,613,000 from $3,637,000 primarily due
to the net effect of an increase in the  effective  interest  rate on our senior
secured credit facility and the  amortization  of debt discount  associated with
CCL's 6%  Convertible  Subordinated  Notes.  The effective  interest rate on our
senior secured credit  facility  during the three months ended June 30, 2003 and
2002 was 9.75% and 6.75%, respectively.

Six Months Ended June 30, 2003 and 2002

The  decrease  in  revenues  to  $142,893,000  from  $149,520,000  is  primarily
attributable  to a  decrease  in  Internet  access  services  and other  revenue
partially offset by an increase in local exchange revenue.

Operating  costs  include  direct cost of sales,  network costs and salaries and
related expenses of network personnel.  Operating costs decreased to $91,899,000
from  $96,796,000  due to a decrease in costs as a result of optimization of our
network and facilities and reduced headcount.

Selling,  general and  administrative  expenses  decreased to  $39,629,000  from
$42,537,000  due to a decrease in costs as a result of reduced  headcount  and a
reduction of our facilities.

Corporate expenses include the costs of our officers and headquarters staff, the
costs of operating the  headquarters  and costs incurred for strategic  planning
and  evaluation  of business  opportunities.  Corporate  expenses  increased  to
$3,923,000  from  $3,314,000  due to  increased  costs  incurred  for  strategic
planning and other corporate activities.

During the six months  ended June 30,  2002,  we  incurred  additional  costs of
$5,452,000,  in connection with our recapitalization,  which consisted primarily
of employee incentives, legal fees, accounting fees and printing fees.

During  the six  months  ended  June 30,  2003,  we  incurred  other  charges of
$293,000, which consist of settlement costs related to legal matters.

                                       23




Depreciation  expense  decreased to $9,799,000 from  $18,021,000  primarily as a
result of the  reduction  in the carrying  value of our fixed assets  during the
fourth  quarter  of 2002 as  determined  by fair  value  analysis  performed  in
accordance  with SFAS No. 144,  "Accounting  for the  Impairment  or Disposal of
Long-Lived Assets."

Amortization  expense has been  eliminated  due to the reduction in the carrying
value of our intangible assets as determined by a fair value analysis  performed
on October 1, 2002 in accordance with SFAS No. 144.

Interest expense and other increased to $10,124,000  from $7,406,000,  primarily
due to the net  effect of an  increase  in the  effective  interest  rate on our
senior secured credit facility and the amortization of debt discount  associated
with CCL's 6% Convertible Subordinated Notes. The effective interest rate on our
senior  secured  credit  facility  during the six months ended June 30, 2003 and
2002 was 8.37% and 6.80%, respectively.






                                       24




Liquidity and Capital Resources

Based on our current  business plan, we anticipate  that we will have sufficient
cash and cash equivalents on hand to fund our operations,  capital  expenditures
and debt  service for the  remainder  of 2003.  Our ability to raise  additional
capital in the future  will be  dependent  on a number of  factors,  such as our
results of operations, the amount of our indebtedness, and also general economic
and market conditions,  which are beyond our control. If we are unable to obtain
additional  financing or to obtain it on favorable  terms, we may be required to
further  reduce  our  operations,  forgo  business  opportunities  or take other
actions,  each  of  which  could  adversely  affect  our  business,  results  of
operations  and  financial  condition.  In  addition,  we are also  involved  in
litigation,  which if resolved  unfavorably to us, could have a material adverse
effect on our business, financial condition and results of operations, including
our ability to fund our operations.

As of June 30, 2003, we had long-term debt,  which consisted of a $156.1 million
senior secured credit facility,  approximately $18.9 million in principal amount
of  10.75%  Unsecured  Convertible  PIK Notes  due 2011 and  approximately  $8.9
million  of capital  leases.  In  addition,  as of June 30,  2003,  CCL had $4.4
million of 6% Convertible Subordinated Notes outstanding.

On March 31, 2003,  we entered into an  amendment to our senior  secured  credit
facility.  Under this amendment,  the lenders under the facility agreed to defer
interest payments on the outstanding loans during the period beginning March 12,
2003 and ending on February 2, 2004,  during  which time the loans are  accruing
interest at prime plus 5.5% (9.75% at June 30, 2003). In addition,  the required
principal payments  originally  scheduled for 2003, which totaled $1.95 million,
were  deferred  until  February 2, 2004.  The lenders  have also agreed to waive
and/or amend certain financial covenants set forth in the credit agreement until
February 2, 2004, and also added other financial and operating  covenants during
2003, in order to better reflect our current operations. As of June 30, 2003, we
are in compliance with all of the required ratios and covenants contained in our
agreement.  We  intend  to  utilize  the  increased  liquidity  afforded  by the
amendment to invest in several areas of our core operations. In addition, during
this period, we intend to seek and consider  strategic  alternatives in order to
reduce our overall  indebtedness,  including  amounts  under the senior  secured
credit facility.  Such strategic  alternatives may include,  among other things,
debt or equity  financings or refinancings,  recapitalizations,  restructurings,
mergers and  acquisitions or other  transactions.  It is likely that any of such
transactions,  if  implemented,  would  result in  material  dilution  to common
stockholders.

Although the amendment has been designed to provide us with  significant  relief
from cash obligations under the senior secured credit facility until February 2,
2004, there can be no assurance that the financial and other covenants under the
facility will continue to be met or that we will be successful in identifying or
implementing one or more strategic  alternatives to reduce our indebtedness.  In
addition, based on our current business plan, we do not expect that we will have
the cash available to fund the required deferred interest and principal payments
on or before  February  2, 2004,  the date on which such  payments  become  due.
Accordingly,  there  can be no  assurance  that  there  will  not be an event of
default under the credit facility at that time, or that we will be able to enter
into additional amendments to the senior secured credit facility by that time.





                                       25


Taking the  amendment  into effect,  debt service on the senior  secured  credit
facility  includes  approximately  $1.7 million in cash interest expense paid in
2003,  $23.0  million due in 2004 and $8.6 million due in 2005, on an annualized
basis,  based on current  interest rates, as well as quarterly  amortization and
principal  reductions  which total $0 in 2003,  $11.7 million in 2004, and $25.4
million in 2005.  The 10.75%  Unsecured  Convertible  PIK Notes due 2011 have no
cash interest  payments,  and are not due until 2011.  As of June 30, 2003,  our
current liabilities exceed our current assets by approximately $111 million.

Under our current  business  plan,  capital  expenditures  remain  significantly
reduced from their historical levels.  Total actual capital expenditures for the
six months ended June 30, 2003,  described as cash used to purchase fixed assets
in our cash flow statement,  were approximately  $4.7 million.  According to our
current  plans,  capital  expenditures  are  expected to be  approximately  $4.2
million during the remainder of 2003, $8.9 million in 2004, and $10.2 million in
2005.  These  future  capital  expenditures  will  depend on a number of factors
relating to our business,  in particular the growth level,  geographic  location
and  services  provided to new  customers  added  during  these  years.  Capital
expenditures in future years will also depend on the availability of capital and
the  amount of cash,  if any,  generated  by  operations,  which may  impact our
capital  decisions  relating  to  initiatives  such  as,  for  example,  network
expansion  and  the  implementation  of  upgrades  to our  information  services
platforms.

For the first six months of 2003,  cash  provided by  operating  activities  was
approximately  $1.4 million.  If we are unable to continue to generate cash from
operations and/or raise additional financing,  it may affect our ability to meet
our cash  requirements,  which may have an adverse affect on us, and potentially
our viability as an ongoing business.

Our capital  requirements  in 2003 and thereafter  will depend on the success of
the continued execution of our business plan, and the amount of capital required
to fund future capital  expenditures and other working capital requirements that
exceed net cash provided by operating activities. We anticipate that we will not
generate  sufficient  cash flow from  operations to repay at maturity the entire
principal  amount of our  outstanding  indebtedness.  In addition,  based on our
current  business plan, we do not expect that we will have the cash available to
fund the required deferred interest and principal payments on or before February
2, 2004, the date on which such payments become due. In addition,  we anticipate
that we may be  required to raise  additional  capital in the future in order to
fund the capital expenditures and other working capital requirements that exceed
net cash provided by operating activities.



                                       26




Accordingly, we may be required to consider a number of measures, including: (1)
seeking  modifications  or  waivers to  certain  provisions  of the terms of our
indebtedness,  (2) refinancing all or a portion of our indebtedness, (3) seeking
additional debt financing,  which may be subject to obtaining  necessary  lender
consents,   (4)  seeking   additional   equity   financing,   (5)  completing  a
recapitalization  or  restructuring  of our indebtedness or (6) a combination of
the foregoing.  The  consideration,  timing and  implementation of such measures
will depend upon the success of the execution of our business  plan,  the amount
of capital  required to fund our  operations  in the future and the terms of any
financings or other transactions that we may consider.

      In addition, we cannot assure you that:

     (a)  actual  costs will not exceed the amounts  estimated  in our  business
          plan or that additional funding will not be required;

     (b)  we will  prevail in our  material  litigation  matters as described in
          Note 11 to the condensed consolidated financial statements;

     (c)  we and our subsidiaries will be able to generate  sufficient cash from
          operations  to meet  capital  requirements,  debt  service  and  other
          obligations when required;

     (d)  we will be able to  continue  to be in  compliance  with all  required
          ratios and covenants contained in agreements governing our outstanding
          indebtedness  or that we will be able to modify  the  requirements  or
          terms of such indebtedness;

     (e)  we will be able to refinance our indebtedness as it comes due;

     (f)  we will be able to sell our  assets or  businesses  (the net  proceeds
          from a sale may be required to be used to repay certain indebtedness);

     (g)  we will not be adversely affected by interest rate fluctuations; or

     (h)  we will be able to access the cash flow of our subsidiaries.



                                       27




The  following  table shows our aggregate  cash  interest  expense and principal
payments on our  existing  long-term  debt,  anticipated  capital  expenditures,
payments on capital  leases and other debt, as well as the sources of funds that
we expect to use to meet these cash requirements through 2005.




                                    Six Months          For the Year Ended
                                  Ended December 31,       December 31,
                                 ------------------- ----------------------
                                       2003             2004         2005               Source of Funds
                                 ----------------- --------- ------------ ---------------------------------------------
                                              (in millions)
                                                                  
Cash   interest    expense   on       $ 0.5          $ 23.3  $       8.9  For 2003: cash and cash  equivalents on hand
  existing long-term debt (1)                                             and  cash  from  operations;  for  2004  and
                                                                          2005:  cash  and cash  equivalents  on hand,
                                                                          cash  from   operations  and,  if  required,
                                                                          refinancing  or other  sources of  financing
                                                                          (4)

Estimated  capital                     4.2              8.9         10.2  Cash and cash  equivalents  on hand and cash
  expenditures (2)                                                        from operations

Principal payments on existing          -                                 Cash and  cash  equivalents  on  hand,  cash
  long-term debt (3)                                   11.7         25.4  from    operations    and,   if    required,
                                                                          refinancing  or other  sources of financing.
                                                                          (4)

Payments on Capital Leases             8.9                -            -  Approximately  $8.0 million of these capital
                                                                          leases  are  obligations  of our  subsidiary
                                                                          MegsINet  Internet,  Inc.  and  are  not our
                                                                          obligations.  The  source  of funds  for the
                                                                          remaining    amounts:    cash    and    cash
                                                                          equivalents    on   hand   and   cash   from
                                                                          operations (5)
                                 ----------------- --------- ------------
                                      $13.6          $ 43.9       $ 44.5
                                 ================= ========= ============


(1)  During the remainder of 2003,  the only  long-term  debt that requires cash
     interest expense is CCL's $4.4 million 6% Convertible Subordinated Notes.

(2)  Future capital  expenditures will depend on a number of factors relating to
     our business,  in  particular  the growth  level,  geographic  location and
     services provided to new customers during these years.

(3)  Principal  payments  indicated  are principal  reductions  under our senior
     secured credit  facility.  The 2003 amount  excludes the  outstanding  $4.4
     million  6%  Convertible  Subordinated  Notes  due  2006 of CCL.  CCL is in
     default on these notes.

(4)  Refinancing  sources may include,  for example, a new bank facility used to
     repay these amounts;  other sources of financing may include capital raised
     through  new debt or  equity  financing  or asset  sales.  There  can be no
     assurance that we will be able to refinance our  indebtedness  or raise the
     required funds.  Based on our current  business plan, we do not expect that
     we will have the cash available to fund the required  deferred interest and
     principal  payments on or before  February 2, 2004,  the date on which such
     payments become due.

(5)  Approximately  $8.0 million of the capital lease and other debt obligations
     of  MegsINet  Internet,  Inc.  are the  subject of current  litigation,  as
     described in Part II, Item I of this Quarterly Report on Form 10-Q entitled
     "Legal Proceedings."



                                       28




Although we believe that our plans,  intentions and expectations as reflected in
or suggested by these  forward-looking  statements are reasonable as of the date
of this quarterly  report,  we can give no assurance that our plans,  intentions
and expectations will be achieved in a timely manner if at all.

In addition, we are a holding company with no significant assets other than cash
and securities and  investments in, and advances to, our  subsidiaries.  We are,
therefore, likely to be dependent upon receipt of funds from our subsidiaries to
meet our own obligations. However, our subsidiaries' debt agreements prevent the
payment of  dividends,  loans or other  distributions  to us,  except in limited
circumstances.  However,  the limited  permitted  circumstances of distributions
from our subsidiaries  may be sufficient for our operations,  because nearly all
of the uses of funds described above are cash requirements of our subsidiaries.

Contractual Obligations and Commercial Commitments

Our contractual obligations and commercial commitments are summarized below, and
are  fully  disclosed  in the  Notes  to the  Condensed  Consolidated  Financial
Statements.

The  following  table  includes  aggregate  information  about  our  contractual
obligations as of June 30, 2003 and the periods in which payments are due:




                                                                          Payments Due by Period
                                                     -----------------------------------------------------------------
                                                                    Less than      1-3          4-5        After 5
Contractual Obligations                                 Total        1 Year       Years        Years        Years
----------------------------------------------------------------------------------------------------------------------
                                                                   
                                                                              (in thousands)
Long-Term Debt (1)                                   $    179,383     $ 10,208   $  44,850    $  85,800     $  38,525
Capital Lease Obligations                                   8,866        8,866           -            -             -
Operating Lease Obligations                                23,594        5,283       9,607        6,473         2,231
Unconditional Purchase Obligations                              -            -           -            -             -
Other Long-Term Obligations....                                 -            -           -            -             -
                                                     -----------------------------------------------------------------
Total Contractual Cash Obligations                      $ 211,843     $ 24,357    $ 54,457     $ 92,273      $ 40,756
                                                     =================================================================


(1)  Long-term debt includes the senior secured credit facility of $156,100,000,
     10.75%  Unsecured  Convertible  PIK  Notes due  April  2011 of  $18,925,000
     including accrued PIK interest, and CCL's 6% Convertible Subordinated Notes
     due 2006 of  $4,358,000.  The  Convertible  Subordinated  Notes due 2006 of
     $4,358,000  have been reflected as due in less than one year because CCL is
     currently in default of this obligation.





                                       29




The  following  table  includes  aggregate   information  about  our  commercial
commitments  as of June 30,  2003 and the  periods  in which  payments  are due.
Commercial  commitments  are  items  that we  could be  obligated  to pay in the
future. They are not required to be included in the consolidated balance sheet.



                                                                Amount of Commitment Expiration Per Period
                                                     ------------------------------------------------------------------
                                                                    Less than 1      1 - 3       4 - 5       Over 5
Other Commercial Commitments                             Total          Year         Years       Years        Years
-----------------------------------------------------------------------------------------------------------------------
                                                                              (in thousands)
                                                                                                    
Guarantees                                                     $ -           $ -          $ -         $ -          $ -
Lines of Credit                                                  -             -            -           -            -
Standby Letters of Credit                                    2,704         2,704            -           -            -
Standby Repurchase Obligations                                   -             -            -           -            -
Other Commercial Commitments                                 2,894         2,894            -           -            -
                                                     -----------------------------------------------------------------
Total Commercial Commitments                               $ 5,598    $    5,598          $ -         $ -          $ -
                                                     =================================================================



Consolidated Statement of Cash Flows

For the six months ended June 30, 2003,  cash  provided by operating  activities
increased to $1,380,000  from $1,126,000 for the six months ended June 30, 2002.
The change in cash provided by operating  activities is primarily due to changes
in our operating assets and liabilities.

For the six months  ended June 30,  2003,  cash used to  purchase  fixed  assets
decreased to $4,728,000  from $5,448,000 for the six months ended June 30, 2002,
which reflects decreased purchases of operating equipment.



                                       30





Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995

Certain statements contained herein constitute  "forward-looking  statements" as
that term is defined under the Private Securities Litigation Reform Act of 1995.
When used herein, the words, "believe," "anticipate," "plan," "will," "expects,"
"projects,"   "positioned,"   "strategy,"  "targeted"  and  similar  expressions
identify  such  forward-looking   statements.  Such  forward-looking  statements
involve known and unknown risks,  uncertainties and other factors that may cause
the actual  results,  performance or  achievements  of the Company,  or industry
results,  to  be  materially  different  from  those  contemplated,   projected,
forecasted,  estimated  or  budgeted,  whether  expressed  or  implied,  by such
forward-looking  statements.  Such  factors  include,  without  limitation,  the
following:  the ability of the Company to obtain trade credit and  shipments and
terms with  vendors and service  providers  for current  orders;  the  Company's
ability to maintain  contracts that are critical to its operations;  the ability
to remain in  compliance  with all required  ratios and  covenants  contained in
agreements  governing its  outstanding  indebtedness;  the Company's  ability to
identify or implement one or more strategic alternatives to reduce the Company's
indebtedness; the ability of the Company to generate sufficient cash to fund its
interest and principal payments when such payments become due; potential adverse
developments  with respect to the Company's  liquidity or results of operations;
the ability to fund and execute its business plan; the ability of the Company to
continue as a going  concern;  potential  adverse  developments  resulting  from
litigation;  the ability to attract,  retain and  compensate  key executives and
associates; the ability of the Company to attract and retain customers;  general
economic and business  conditions,  technological  developments,  the  Company's
ability to continue to design networks, install facilities,  obtain and maintain
any required  governmental  licenses or approvals and finance  construction  and
development,  all in a timely  manner at  reasonable  costs and on  satisfactory
terms and conditions,  as well as assumptions about customer  acceptance,  churn
rates,  overall market penetration and competition from providers of alternative
services, the impact of restructuring and integration actions, the impact of new
business opportunities requiring significant up-front investment,  interest rate
fluctuations  and  availability,  terms and  deployment of capital.  The Company
assumes no obligation to update the forward-looking  statements contained herein
to  reflect  actual  results,  changes  in  assumptions  or  changes  in factors
affecting such statements.

We  encourage  you to review the risk  factors  relating to our business and our
industry  set  forth in Item 1 of our  Annual  Report  on Form 10-K for the year
ended December 31, 2002.


                                       31




ITEM 3. Quantitative and Qualitative Disclosure About Market Risk

The SEC's rule relating to market risk disclosure  requires that we describe and
quantify  our   potential   losses  from  market  risk   sensitive   instruments
attributable  to  reasonably  possible  market  changes.  Market risk  sensitive
instruments  include all financial or commodity  instruments and other financial
instruments,  such as investments and debt, that are sensitive to future changes
in interest rates,  currency  exchange rates,  commodity  prices or other market
factors.  We are not exposed to market  risks from  changes in foreign  currency
exchange  rates  or  commodity  prices.  We do  not  hold  derivative  financial
instruments nor do we hold securities for trading or speculative purposes. Under
our current  policies,  we do not use interest rate  derivative  instruments  to
manage our exposure to interest rate changes.

The fair  market  value of  long-term  fixed  interest  rate debt is  subject to
interest rate risk. Generally, the fair market value of fixed interest rate debt
will increase as interest  rates fall and decrease as interest  rates rise.  The
carrying amount of the variable rate senior secured credit facility approximates
the fair value.  The fair value of our other notes payable are  estimated  using
discounted cash flow analyses,  based on our current incremental borrowing rates
for similar types of borrowing arrangements.

                            Interest Rate Sensitivity
                               As of June 30, 2003

                      Principal Amount by Expected Maturity
                              Average Interest Rate





                          July 1, 2003
                               to
                          December 31,       For the Years Ending December 31,
                         -----------------------------------------------------------
                                                                                                                Fair
                               2003         2004       2005       2006       2007    Thereafter     Total      Value
                          ---------------------------------------------------------------------------------------------
                                                                                        

 Long-term debt,
  including current
  portion:
 Fixed rate               $   4,358           $--        $--        $--        $--     $46,909(a)  $51,267      $ - (c)
 Average interest rate         6.00%                                                     10.75%
 Variable rate            $      --         $11,700  $25,350    $50,700     $39,000    $29,350    $156,100      $ - (c)

 Average interest rate
                          Base rate      Libor +    Libor +    Libor +    Libor +    Libor +
                          + 5.5%(b)      4.5% or    4.5% or    4.5% or    4.5% or    4.5% or
                                         base rate  base rate  base rate  Base rate  base rate
                                         + 3.5%(b)  + 3.5%     + 3.5%     + 3.5%     + 3.5%


     (a)  Represents the value at maturity of 10.75%  Unsecured  Convertible PIK
          Notes due April 2011.
     (b)  On March 31, 2003, we entered into an amendment to our senior  secured
          credit facility.  Under this amendment, the lenders under the facility
          agreed to defer interest  payments on the outstanding loans during the
          period beginning March 12, 2003 and ending on February 2, 2004, during
          which time the loans will accrue interest at the base rate plus 5.5%.
     (c)  Amounts not determinable.



                                       32




ITEM 4.           CONTROLS AND PROCEDURES

     (a)  Evaluation  of  Disclosure   Controls  and   Procedures  -  Under  the
          supervision and with the  participation  of our management,  including
          our principal  executive officer and principal  financial officer,  we
          have evaluated the effectiveness of the Company's  disclosure controls
          and  procedures  (as  such  term is  defined  in Rules  13a-14(c)  and
          15d-14(c)  under the Securities  Exchange Act of 1934, as amended (the
          "Exchange Act")) as of June 30, 2003 (the "Evaluation Date"). Based on
          such  evaluation,  such  officers  have  concluded  that,  as  of  the
          Evaluation Date, the Company's  disclosure controls and procedures are
          effective in alerting  them on a timely basis to material  information
          relating  to the Company  (including  its  consolidated  subsidiaries)
          required to be included in the  Company's  reports  filed or submitted
          under the Exchange Act.

     (b)  Changes in Internal  Controls - Since the Evaluation  Date, there have
          not been any significant changes in the Company's internal controls or
          in other factors that could significantly affect such controls.


                                       33




PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Through our various operating subsidiaries,  we purchase goods and services from
a wide  variety  of  vendors  under  contractual  and  other  arrangements  that
sometimes  give rise to  litigation  in the  ordinary  course of  business.  Our
subsidiaries  also provide goods and services to a wide range of customers under
arrangements that sometimes lead to disputes over payment, performance and other
obligations. Some of these disputes, regardless of their merit, could subject us
to costly litigation and the diversion of technical and/or management personnel.
Additionally, in light of our ongoing litigation and other disputes with various
local exchange carriers,  some of whom we depend upon for certain services, from
time to time,  those carriers have and will likely continue to threaten  service
disruptions or terminations.  Certain service  disruptions or  terminations,  if
actually  implemented,  could have a material  adverse  effect on our  business.
Additionally,  liabilities  from litigation that are not covered by insurance or
that exceed such coverage could have a material  adverse effect on our business,
finances and/or results of operations.

Currently,  we  have  the  following  outstanding  matters,  which  if  resolved
unfavorably to us, could have a material adverse effect on us:

     o    On August 12, 2002,  Verizon  Communications,  Inc. and several of its
          subsidiaries filed a complaint in the United States District Court for
          the  District  of  Delaware  against us and  several  of our  indirect
          wholly-owned  subsidiaries,  referred  to  herein  as the  defendants,
          seeking payment of approximately $37 million allegedly owed to Verizon
          under various  contracts and state and federal law. Verizon also asked
          the Court to issue a  declaratory  ruling that it has not violated the
          antitrust laws.

          The  defendants  believe  that they have  meritorious  defenses to the
          complaint,  and further,  that the amounts owed are substantially less
          than the  amounts  claimed by Verizon.  For  example,  the  defendants
          believe the figure specified in the complaint  includes  payments that
          have been made by the  defendants  to Verizon  (including in excess of
          $14 million paid soon after the filing of the complaint), credits that
          Verizon  has  issued  to  the  defendants  since  the  filing  of  the
          complaint,  and additional  disputes for which Verizon owes credits to
          the  defendants.  The  defendants  have  filed an answer to  Verizon's
          complaint denying Verizon's claims, in part, and have asserted various
          counterclaims  against  Verizon,  including claims seeking damages for
          breach of contract  and treble  damages for  violating  the  antitrust
          laws. The defendants have also moved to dismiss  Verizon's request for
          a  declaratory  ruling on the  antitrust  claims,  which  Verizon  has
          opposed.





                                       34




          On November 18, 2002,  Verizon  filed a motion to dismiss  defendants'
          antitrust  counterclaims,  relying heavily on a decision by the United
          States  Court  of  Appeals  for  the 7th  Circuit  in  Goldwasser  vs.
          Ameritech  Corp.,  222 F.3d 390 (7th Cir. 2000)  dismissing  antitrust
          claims  brought on behalf of a class of  consumers  who had  purchased
          services  from  Ameritech  in  Illinois.   On  January  9,  2003,  the
          defendants filed their opposition to Verizon's motion, noting not only
          that the  Goldwasser  case is  distinguishable  from  the  defendants'
          antitrust  claims,  but also that the appellate  court's  rationale in
          Goldwasser had been effectively  repudiated by the appellate courts of
          the 2nd and 11th circuits,  as well as by a federal trial court in the
          antitrust  claim  raised by us  against  SBC/Ameritech  in the  United
          States District Court for the Northern District of Ohio.

          On March 20,  2003,  the Court  issued an order  denying the  parties'
          respective  motions without prejudice to renew,  pending a decision by
          the United States  Supreme Court in Verizon  Communications,  Inc. vs.
          Law Offices of Curtis V. Trinko,  LLP, Supreme Court Docket No. 02-682
          (cert.  granted March 10,  2003).  By order of the Court issued May 6,
          2003,  the parties have been directed to proceed with discovery on all
          issues.  We and  our  subsidiaries  intend  to  pursue  all  available
          remedies and counterclaims and defend ourselves  vigorously;  however,
          we and our  subsidiaries  cannot be certain how or when these  matters
          will be resolved or of the outcome of the litigation.

     o    On  March  7,  2002,   CoreComm   Massachusetts,   Inc.,  an  indirect
          wholly-owned  subsidiary of ours, initiated litigation against Verizon
          New England d/b/a Verizon Massachusetts in the Suffolk Superior Court,
          Massachusetts,  alleging  breach of  contract  and seeking a temporary
          restraining order against Verizon Massachusetts. Verizon has filed its
          answer to CoreComm  Massachusetts'  complaint and filed  counterclaims
          seeking  payment  of  approximately  $1.2  million  allegedly  owed by
          CoreComm  Massachusetts under the parties'  interconnection  agreement
          and  Verizon's  tariffs.  During  the  course  of  discovery,  Verizon
          conceded   that  it  had   over-billed   CoreComm   Massachusetts   by
          approximately  $800,000. As a result,  CoreComm  Massachusetts amended
          its  complaint  to  include  claims  against  Verizon  for  unfair and
          deceptive acts or practices in violation of Massachusetts'  fair trade
          practice laws. Verizon subsequently amended its complaint to specify a
          revised claim of $1.1 million.  CoreComm Massachusetts ceased offering
          local  telephone  services in  Massachusetts  in December  2002 and is
          presently  withdrawing  from  the  market.   CoreComm   Massachusetts'
          withdrawal from providing  telephone services in Massachusetts has not
          had any material adverse affect on our consolidated business.


                                       35





     o    By letter  dated  April 4, 2003,  we  received a notice  from  Verizon
          claiming that Verizon is owed approximately $8.4 million by one of our
          subsidiaries,   CoreComm  New  York,  Inc.,  for  services   allegedly
          purchased  in the  state of New  York,  including  approximately  $5.1
          million of charges that Verizon  contends were mistakenly  credited to
          the  accounts  of  CoreComm  New York,  Inc.  in  connection  with the
          acquisition out of bankruptcy of certain assets of USN Communications,
          Inc. in May 1999. In response,  CoreComm New York, Inc. challenged the
          accuracy of Verizon's figures and provided formal written notification
          that it was  disputing  Verizon's  right  to  payment  of the  amounts
          specified in Verizon's April 4 letter.  Subsequently,  by letter dated
          June 24, 2003,  Verizon  made a demand for payment  from  CoreComm New
          York  of  approximately  $6  million  of  alleged  charges,  including
          approximately  $2.3  million of  charges  that have been  disputed  by
          CoreComm  New York and are the subject of pending  litigation  between
          the  parties in the  federal  case in  Delaware,  and  threatening  to
          implement an embargo on CoreComm New York's  accounts if the requested
          payment was not received by July 25, 2003.  In response,  CoreComm New
          York  challenged  Verizon's right to proceed as threatened and Verizon
          implemented the embargo over CoreComm New York's objections.  CoreComm
          New York intends to pursue this matter in its pending  litigation with
          Verizon,  but is not presently able to predict how or when this matter
          will be resolved. The operations of CoreComm New York do not represent
          a material  component of our revenue,  profits or operations and we do
          not  anticipate  that an embargo of CoreComm New York's  accounts will
          have a material adverse affect on our business, finances or results of
          operations.

     o    We and CoreComm Newco, Inc., an indirect,  wholly-owned  subsidiary of
          ours, are currently in litigation  with SBC Corp.,  Ameritech Ohio and
          other SBC  subsidiaries  over various billing and performance  issues,
          including  SBC/Ameritech's alleged violation of the antitrust laws and
          the  adequacy of  SBC/Ameritech's  performance  under a 1998  contract
          between  CoreComm Newco and Ameritech Ohio.  This litigation  began in
          June 2001 when  Ameritech  threatened  to stop  processing  new orders
          following CoreComm Newco's exercise of its right under the contract to
          withhold payments for Ameritech's  performance failures. On October 9,
          2001,  Ameritech  filed an  amended  complaint  in the  United  States
          District  Court,   Northern  District  of  Ohio  seeking  a  total  of
          approximately $14.4 million in alleged outstanding charges.

          On December 26, 2001,  CoreComm  Newco filed its answer to Ameritech's
          amended complaint and simultaneously filed three counterclaims against
          SBC Corp., Ameritech Ohio and certain of their respective subsidiaries
          and affiliates, alleging breach of contract, antitrust violations, and
          fraudulent or negligent  misrepresentation  claims.  On July 25, 2002,
          the district Court issued a decision  denying a motion to dismiss from
          Ameritech  and  upholding  CoreComm  Newco's right to proceed with its
          antitrust, breach of contract and misrepresentation claims against all
          counter-defendants.  On January 21, 2003,  CoreComm  Newco amended its
          complaint to include the Company and other  affiliates  as  additional
          claimants and to add additional allegations supporting its claims, and
          on February  17, 2003,  SBC/Ameritech  filed its answer to the amended
          complaint.  On May 22, 2003, the parties entered into a stay agreement
          pursuant to which they agreed to jointly petition the Court to suspend
          the   litigation   in  all   respects,   including   all   claims  and
          counterclaims,  until 15 calendar days after the United States Supreme
          Court issues its opinion in the Trinko case, or until further order of
          the Court. Pursuant to that agreement,  the parties subsequently filed
          a joint  motion for stay of the  litigation,  which was granted by the
          Court on June 19, 2003.



                                       36




          We believe that CoreComm Newco has meritorious defenses to Ameritech's
          amended  complaint that could reduce the amount  currently in dispute.
          For example,  the figure  specified in  Ameritech's  complaint may not
          account  for  various  amounts  that have been  properly  disputed  by
          CoreComm  Newco as a result  of  billing  errors  and  other  improper
          charges,  various  refunds  that  Ameritech  contends  it has  already
          credited  to  CoreComm  Newco's  accounts  since  the  filing  of  the
          complaint,  and  payments  that  were  made by  CoreComm  Newco in the
          ordinary course after the time of Ameritech's submission.  However, we
          cannot be certain  how or when the matter  will be  resolved.  We also
          believes that, to the extent Ameritech prevails with respect to any of
          its  claims,  Ameritech's  award  may be offset in whole or in part by
          amounts  that  CoreComm  Newco  and  we are  seeking  to  obtain  from
          SBC/Ameritech under their counterclaims.  CoreComm Newco and we intend
          to pursue all available remedies and to defend themselves  vigorously.
          However,  it is  impossible at this time to predict the outcome of the
          litigation.

     o    On April 16, 2003,  SBC Ohio  (formerly  known as SBC Ameritech  Ohio)
          filed with the Public Utilities Commission of Ohio, known as the PUCO,
          a third  supplement to its  application for review of an order entered
          by a PUCO Hearing  Examiner  barring SBC Ohio from refusing to process
          new service  orders from  CoreComm  Newco  pending the  resolution  of
          various  billing  disputes at issue  between the parties.  Among other
          things,  the April 16 supplement  contends that the Hearing Examiner's
          entry provided CoreComm Newco with a competitive advantage by allowing
          it to  withhold  payment  on  approximately  $8.7  million  of alleged
          undisputed  charges for local and  collocation  services in Ohio as of
          March 31, 2003. On May 2, 2003,  CoreComm  Newco  submitted a reply to
          the April 16  supplement  in which it  disputed  the  accuracy  of SBC
          Ohio's  claims  and  explained   that  the   outstanding   balance  of
          approximately   $1.9  million  is  consistent   with  common  practice
          considering  SBC Ohio's  billing  problems  and the  numerous  payment
          cycles at issue.  On June 20, 2003  CoreComm  Newco and our  operating
          subsidiaries  in  the  states  of  Illinois,   Michigan,  Indiana  and
          Wisconsin  entered into a standstill  agreement  with SBC's  operating
          subsidiaries  in those states  pursuant to which the parties agreed to
          refrain from taking certain  actions  against one another for a period
          of at least nine months while  working to reconcile  their  respective
          accounts. Pursuant to that agreement, SBC Ohio asked the PUCO to place
          into  abeyence  its  appeal of the  Hearing  Examiner's  Entry for the
          duration  of the nine month  standstill.  CoreComm  Newco has  already
          identified  and  lodged  millions  of  dollars  worth of  billing  and
          performance  disputes and is  continuing  to identify  charges that it
          believes are not properly owed to SBC Ohio. Should the PUCO litigation
          resume,  CoreComm  Newco  intends to defend itself  vigorously  and to
          pursue all available  remedies and counterclaims.  However,  it is not
          possible to predict the outcome of this matter at this time.


                                       37



     o    By  letters  dated  April 23,  2003 and April  25,  2003,  SBC/Midwest
          demanded   payment   from  certain  of  the   Company's   subsidiaries
          approximately $9.5 million of alleged undisputed, past due charges for
          wholesale services allegedly provided to our operating subsidiaries in
          Illinois,  Michigan,  Indiana and Wisconsin,  and threatened to pursue
          further  collection  activities  against those  entities.  The letters
          regarding  Michigan and Wisconsin  requested  that the  recipients pay
          into escrow an unspecified sum for Michigan and approximately $135,240
          for Wisconsin in connection with charges that SBC Midwest contends our
          subsidiaries  have  disputed  in  those  states.   In  response,   our
          subsidiaries notified SBC Midwest that they are disputing the accuracy
          of the  figures  set  forth  in its  letters  as well as its  right to
          request an escrow deposit to cover disputed charges, and that they are
          prepared  to engage  in  further  discussions  regarding  the  various
          amounts at issue.  As noted  above,  on June 20, 2003,  our  operating
          subsidiaries  in  Ohio,  Illinois,  Michigan,  Indiana  and  Wisconsin
          entered into a standstill agreement with SBC's operating  subsidiaries
          in those states  pursuant to which the parties  agreed to refrain from
          taking  certain  actions  against  one  another  for a period  of nine
          months.  Our  subsidiaries  intend to contest  any  charges  that they
          believe are not properly owed and to vigorously  pursue all claims and
          defend themselves against any collections action.  However, we are not
          currently  able to predict how or when these  matters will be resolved
          or  what  amount,  if  any,  will  need  to be  paid  at the  time  of
          resolution.

     o    On December 3, 2001,  General Electric  Capital Corp.,  referred to as
          GECC,  filed a civil  lawsuit  in the  Circuit  Court of Cook  County,
          Illinois  against CCL and MegsINet,  Inc.,  an indirect  subsidiary of
          ours,  seeking  approximately $8 million in allegedly past due amounts
          and the return of equipment under a capital  equipment lease agreement
          between Ascend and MegsINet. Thereafter, on May 1, 2002, the complaint
          was amended to add us as an additional defendant. Although neither CCL
          nor we are parties to the agreement  between Ascend and MegsINet,  the
          complaint  contends that CCL and/or we should be held  responsible for
          MegsINet's  obligations under an "alter ego" theory of liability.  CCL
          and  we  are  contesting  this  claim  and do  not  believe  that  the
          obligations of MegsINet are obligations of CCL or us.


                                       38



          Subsequent to the filing of its initial complaint, GECC filed a second
          complaint  in the  Circuit  Court  of Cook  County,  Illinois  against
          MegsINet,  CCL  and us  seeking  a  court  order  allowing  it to take
          repossession  of its alleged  equipment.  On September  24, 2002,  the
          Court issued an order granting GECC's request for  repossession of the
          equipment.  MegsINet  has  allowed  GECC  to  take  possession  of the
          equipment,  which has not had any  material  impact on our business or
          operations.  On  April  23,  2003,  GECC  filed a motion  for  summary
          judgment  asking the Court to rule in its favor,  without the need for
          trial, that MegsINet,  CCL and ATX breached their alleged  contractual
          obligations  to make required lease payments to GECC and awarding GECC
          damages in the amount of $9,100,053 plus attorneys' fees and interest.
          MegsINet,  CCL and us have  filed a  consolidated  opposition  to that
          motion  and oral  argument  on the  matter  was  heard by the Court on
          August  6,  2003.  The  defendants  do not  believe  that it  would be
          appropriate for the court to resolve this  litigation  through summary
          judgment as  requested  by GECC and they  intend to defend  themselves
          vigorously and to pursue all available  claims and defenses.  However,
          it  is  impossible  at  this  time  to  predict  the  outcome  of  the
          litigation.  MegsINet does not  represent a material  component of our
          revenue,  profits  or  operations.  All of our assets and those of our
          subsidiaries,  including  those of  MegsINet,  are  subject to a first
          priority  security interest in favor the senior lenders under the $156
          million Senior Credit Facility.

     o    On May  25,  2001,  KMC  Telecom,  Inc.  and  some  of  our  operating
          subsidiaries  filed an action in the Supreme Court of New York for New
          York County against CCL, Cellular Communications of Puerto Rico, Inc.,
          CoreComm New York,  Inc. and  MegsINet.  KMC contends  that it is owed
          approximately  $2  million,  primarily  in respect  of  alleged  early
          termination liabilities,  under a services agreement and a co-location
          agreement with MegsINet.  The defendants  have denied KMC's claims and
          have asserted that the contracts at issue were signed  without  proper
          authorization, that KMC failed to perform under the alleged contracts,
          and that the termination  penalties are not enforceable.  On March 27,
          2002, certain of the defendants  initiated  litigation against several
          former principals of MegsINet seeking indemnification and contribution
          against  KMC's  claims  for  breach  of  various  representations  and
          warranties made under the merger agreement  pursuant to which MegsINet
          became a subsidiary of ours.  Defendants have also initiated  coverage
          under an insurance policy designed to protect against such claims; the
          insurance  carrier  has  initially  declined  coverage  and  it may be
          necessary to pursue  litigation  to obtain  coverage in the event of a
          loss under the policy.


                                       39



     o    On September 24, 2002, GATX Technologies,  Inc., known herein as GATX,
          filed an action in the Thirteenth  Judicial Circuit in Florida against
          CoreComm-Voyager,  Inc., an indirect wholly-owned  subsidiary of ours,
          seeking  recovery of amounts  allegedly owed under an equipment  lease
          totaling approximately $150,000. On October 21, 2002, CoreComm-Voyager
          moved to dismiss GATX's action for lack of jurisdiction. The motion is
          now pending  with the Court.  On October 28, 2002,  3Com  Corporation,
          known as 3Com,  filed an action  against  the  Company in the Court of
          Common  Pleas,  Montgomery  County,  Pennsylvania  seeking  payment of
          approximately  $900,000  under  an  equipment  lease.  We  have  filed
          preliminary  objections  to 3Com's  complaint on the basis that we are
          not a proper party to the dispute,  and the Court has not yet ruled on
          those objections. Should either action proceed further, the defendants
          will defend  themselves  vigorously  and pursue all available  claims.
          However, it is not possible at this time to predict how or when either
          of these matters will be resolved.

     o    On March 1, 2002, Easton Telecom Services, LLC initiated litigation in
          the Northern  District of Ohio against CoreComm  Internet Group,  Inc.
          seeking payment of approximately $4.9 million, primarily in respect of
          alleged early termination  penalties for  telecommunications  services
          purportedly provided under alleged contracts.  On August 23, 2002, the
          Court issued an order dismissing  approximately $4 million of Easton's
          claims as invalid.  Upon the  conclusion of a jury trial that ended on
          November 8, 2002, Easton obtained a judgment against CoreComm Internet
          Group, Inc., Voyager  Information  Networks,  Inc. and MegsINet in the
          total amount of $1,085,000.  On February 4, 2003, the defendants filed
          an appeal in this matter with the United  States  Court of Appeals for
          the  Sixth  Circuit,  and the  plaintiff  has  filed  a  cross-appeal.
          Plaintiff is currently  pursuing  discovery in aid of execution on its
          judgment  against  defendants.  All of our  assets  and  those  of our
          subsidiaries,  including  those of the  defendants,  are  subject to a
          first priority  security interest in favor of the senior lenders under
          the $156 million senior credit facility.



                                       40



     o    On June 7, 2002, the Board of Revenue and Finance of the  Commonwealth
          of Pennsylvania issued an order granting in part and denying in part a
          petition for review of a decision by a lower administrative  authority
          relating to our alleged liability for sales and use tax for the period
          September 1, 1997 through July 31, 2000. Pursuant to the June 7 order,
          we have been assessed sales and use tax for the period at issue in the
          amount  of  $631,429,  which  has  been  accrued  in our  consolidated
          financial statements.  On July 8, 2002, we filed a petition for review
          of the board's order in the Commonwealth Court of Pennsylvania seeking
          a  further  reduction  of the  assessment.  We  believe  that  we have
          meritorious  defenses  and  that the  assessment  should  be  reduced;
          however it is not  possible  at this time to predict  how this  matter
          will be resolved

     o    On February 28, 2003,  Focal  Communications  Corp. and certain of its
          subsidiaries  initiated adversarial  proceedings in Focal's Chapter 11
          case under the U.S.  bankruptcy  laws  against  us and  certain of our
          subsidiaries seeking payment of an aggregate of approximately $859,514
          in charges for  interstate  and intrastate  switched  access  services
          allegedly provided by Focal's subsidiaries in Illinois,  Pennsylvania,
          Delaware  and New York.  On April 7,  2003,  Focal  filed a motion for
          summary   adjudication   for  services   allegedly   provided  to  our
          subsidiaries  operating in Illinois,  and these  subsidiaries filed an
          opposition to that motion  challenging the validity of Focal's charges
          as well as its right to summary  adjudication of the issues. On August
          8, 2003,  the  bankruptcy  court  issued a Report  and  Recommendation
          finding that Focal's action is a "non-core"  proceeding and issuing an
          advisory  opinion  to the U.S.  District  Court  for the  District  of
          Delaware  recommending  that  summary  judgment be granted in favor of
          Focal against our operating  subsidiaries  in the aggregate  amount of
          $134,376.  The Defendants believe that the  recommendation  reached by
          the bankruptcy  court is erroneous and the  defendants  intend to file
          objections to the bankruptcy  court's report and  recommendation  with
          the District Court. In addition,  the defendants intend to seek a stay
          from the bankruptcy court of the pending summary  adjudication motions
          for  services  allegedly  provided to our  subsidiaries  operating  in
          Pennsylvania,  Delaware and New York. Although we and our subsidiaries
          continue to believe that we have meritorious defenses and arguments on
          appeal,  it is not  possible at this time to predict how or when these
          matters will be resolved.

     o    On January 3, 2003, we and our indirect  subsidiary,  MegsINet,  Inc.,
          filed a complaint against Broadwing in the U.S. District Court for the
          Eastern  District of Pennsylvania  seeking the return of approximately
          $700,000 in taxes  billed by  Broadwing  in alleged  violation  of two
          Master  Service  Agreements.  The Court issued an order  referring the
          matter to  arbitration  pursuant to the terms of the contract  between
          MegsINet and  Broadwing.  A schedule for the  arbitration  has not yet
          been established.



ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

On June 9, 2003, we issued 300,000 shares of common stock in  consideration  for
settlement  of  certain  litigation  issues.   This  distribution  was  made  in
accordance with the exemption from  registration  provided under Section 4(2) of
the Securities Act of 1933.


                                       41


ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits.

          31.1 Certification dated August 12, 2003 pursuant to Exchange Act Rule
               13a-14(a) or 15d-14(a) of principal  executive officer as adopted
               pursuant to Section  302 of the  Sarbanes-Oxley  Act of 2003,  by
               Thomas J. Gravina, President - Chief Executive Officer.

          31.2 Certification dated August 12, 2003 pursuant to Exchange Act Rule
               13a-14(a) or 15d-14(a) of principal  financial officer as adopted
               pursuant to Section  302 of the  Sarbanes-Oxley  Act of 2003,  by
               Michael A. Peterson,  Executive Vice President - Chief  Operating
               Officer and Chief Financial Officer.

          32.1 Certification dated August 12, 2003 pursuant to 18 U.S.C. Section
               1350 of CEO and CFO pursuant to 18 U.S.C. Section 1350 as adopted
               pursuant  to  Section  906 of the  Sarbanes-Oxley  Act of 2002 by
               Thomas J.  Gravina,  President  - Chief  Executive  Officer,  and
               Michael A. Peterson,  Executive Vice President - Chief  Operating
               Officer and Chief Financial Officer

        (b) Reports on Form 8-K.

               During the quarter ended June 30, 2003, ATX Communications  filed
               the following reports on Form 8-K:

               (i)  Report  dated  April  10,  2003,  reporting  under  Item  7,
                    Exhibits,  ATX Communications,  Inc. announced its operating
                    results for the year ended December 31, 2002
               (ii) Report  dated  May  15,  2003,   reporting   under  Item  9,
                    Regulation  FD  disclosure,  that ATX  Communications,  Inc.
                    announced its consolidated operating results for the quarter
                    ended March 31, 2003.

                  No financial statements were filed with these reports.



                                       42




                                   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.




                                      ATX COMMUNICATIONS, INC.


Date: August 12, 2003                 By:    /s/ Michael A. Peterson
                                             -----------------------------------

                                             Michael A. Peterson
                                             Executive Vice President -
                                             Chief Operating Officer and
                                             Chief Financial Officer








Date: August 12, 2003                 By:    /s/ Neil Peritz
                                             -----------------------------

                                             Neil Peritz
                                             Senior Vice President - Controller
                                             and Treasurer (Principal Accounting
                                             Officer)







                                       43