##### Table of Contents

---

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-K



---

(Mark One)

| | þ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
| | - | ------------------------------------------------------------------------------------

For the fiscal year ended December 31, 2005

OR





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

For the transition period from              to

Commission File No. 000-20709



---

D&E Communications, Inc.

(Exact name of registrant as specified in its charter)



---



|                                                              |  |                                     
|------------------------------------------------------------- |  | ------------------------------------
|Pennsylvania                                                  |  | 23-2837108                          
|(State or other jurisdiction ofincorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                              |  |           
|--------------------------------------------- |  | ----------
|124 East Main Street P.O. Box 458 Ephrata, PA |  | 17522-0458
|(Address of principal executive offices)      |  | (Zip Code)

Registrants telephone number, including area code:

(717) 733-4101



---

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

None.

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

Common Stock, par value $0.16 per share

(Title of Class)



---

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.     Yes ̈No  þ

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    Yes ̈No  þ

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  þ    No ̈

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of the registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.    Yes  þ    No ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):



|                         |  |                      |  |                       
|------------------------ |  | -------------------- |  | ----------------------
|Large Accelerated Filer ̈ |  | Accelerated Filer  þ |  | Non-accelerated Filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Act).    Yes ̈No  þ

The aggregate market value of the voting stock held by non-affiliates of the registrant as of June 30, 2005 was approximately $117,176,710. Such
aggregate market value was computed by reference to the closing price of the registrants Common Stock as reported on the Nasdaq National Market on June 30, 2005. For purposes of making this calculation only, the registrant has defined
affiliates to include all directors, executive officers and beneficial owners of more than ten percent of the Common Stock of the registrant.

The number of shares of the registrants Common Stock outstanding as of March 3, 2006 was 14,348,066.

DOCUMENTS
INCORPORATED BY REFERENCE

Portions of the registrants definitive proxy statement for its 2006 annual meeting of stockholders are
incorporated by reference into Part III of this Form 10-K.



---



---

##### Table of Contents

TABLE OF CONTENTS



|         |  |                                                                                                              |  |     
|-------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|         |  |                                                                                                              |  | Page
|PART I  
|Item 1.  |  | Business                                                                                                     |  | 3   
|Item 1A. |  | Risk Factors                                                                                                 |  | 24  
|Item 1B. |  | Unresolved Staff Comments                                                                                    |  | 28  
|Item 2.  |  | Properties                                                                                                   |  | 28  
|Item 3.  |  | Legal Proceedings                                                                                            |  | 29  
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                          |  | 29  
|        
|PART II 
|Item 5.  |  | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 30  
|Item 6.  |  | Selected Financial Data                                                                                      |  | 31  
|Item 7.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                        |  | 32  
|Item 7A. |  | Quantitative and Qualitative Disclosure About Market Risks                                                   |  | 53  
|Item 8.  |  | Financial Statements and Supplementary Data                                                                  |  | 54  
|Item 9.  |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                         |  | 54  
|Item 9A. |  | Controls and Procedures                                                                                      |  | 54  
|Item 9B. |  | Other Information                                                                                            |  | 55  
|        
|PART III
|Item 10. |  | Directors and Executive Officers of the Registrant                                                           |  | 56  
|Item 11. |  | Executive Compensation                                                                                       |  | 56  
|Item 12. |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 56  
|Item 13. |  | Certain Relationships and Related Transactions                                                               |  | 56  
|Item 14. |  | Principal Accountant Fees and Services                                                                       |  | 56  
|        
|PART IV 
|Item 15. |  | Exhibits and Financial Statement Schedules                                                                   |  | 57  



2



---

##### Table of Contents

PART I

Forward Looking Information is Subject to Risk and Uncertainty

Our disclosure and analysis in this report includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934. Forward-looking statements provide our current expectations or forecasts of future events. You can identify these statements by the fact that they do not relate strictly to historical or
current facts. These statements may relate to our financial condition, results of operations, plans, objectives, future performance and business. Often these statements include words such as believes, expects,
anticipates, estimates, intends, strategy, plan, or similar words or expressions. In particular, statements, express or implied, concerning future operating results or the ability to
generate income or cash flows are forward-looking statements. Forward-looking statements involve certain risks and uncertainties. Our actual performance or achievements may differ materially from those contemplated by forward-looking statements.

You should understand that various factors, including those discussed in the section titled Item 1A. Risk Factors and
elsewhere in this document could affect our future results and could cause results to differ materially from those expressed in these forward-looking statements. You are cautioned not to place undue reliance on these forward-looking statements,
which speak only as of the date of this document. All subsequent written and oral forward-looking statements attributable to us are expressly qualified in their entirety by the cautionary statements contained or referred to in this report. We do not
undertake any obligation to release publicly any revisions to these forward-looking statements to reflect events or circumstances after the date of this document or to reflect the occurrence of unanticipated events.



|Item 1. | Business
|------- | --------

Overview

We are a provider of integrated communications services to residential and business customers in markets throughout the eastern half of
Pennsylvania. We have operated as a rural local exchange carrier (RLEC) in parts of Lancaster, Berks, Lebanon, Chester, Montgomery, Lehigh, Union and Northumberland counties in Pennsylvania since the early 1900s and were among the first
to deploy a 100% digitally switched network. In 1998, we began operating as a competitive local exchange carrier (CLEC) and currently operate in the Lancaster, Reading, State College, Pottstown, Williamsport, Altoona and Harrisburg,
Pennsylvania areas, which we refer to as our edge-out markets. Today, we offer our customers a comprehensive package of communications services, including local and long distance telephone services, high-speed data, or broadband,
services, Internet access services and integrated voice and data network solutions throughout our territory. Additionally, in the State College and Lewisburg areas, we also provide video services. Our reporting segments are RLEC, CLEC, Internet
Services and Systems Integration.

As of December 31, 2005, we served 134,698 RLEC access lines, 40,796 CLEC access lines, 19,795
digital subscriber line (DSL) subscribers, 7,959 dial-up internet access subscribers, 6,630 video subscribers and 952 web-hosting customers. For the year ended December 31, 2005, we generated revenue of $176.2 million, operating
income of $22.7 million and a net income of $13.7 million.

Historically, we have derived a majority of our revenues from the regulated
RLEC segments. The RLEC segment accounted for approximately 57% of total 2005 revenues and all of our operating income. Our RLEC revenue is derived primarily from local telephone service, network access charges, enhanced telephone services,
directory advertising, private line service and regional toll service. Our CLEC focuses primarily on businesses, and revenue is derived primarily from local telephone service, network access charges, enhanced telephone services, private line service
and long distance service revenue. Our Internet Services revenue is derived from broadband and dial-up Internet access services, in addition to web-hosting services and our new Voice over Internet Protocol (VoIP) service. Our Systems
Integration revenue is derived from sales of services and equipment that support the design, implementation and maintenance of local and wide area networks and telecommunications systems. The following graphs represent fiscal year segment revenues
and operating income.



3



---

##### Table of Contents

LOGO

LOGO



4



---

##### Table of Contents

We own a one-third interest in EuroTel, LLC, which owns 100% of Pennecom BV, a Netherlands company. We
presently maintain a minority interest in these ventures. Pennecom continues to pursue legal action that it initiated in July 2002 in the United States District Court for the Southern District of New York (see Item 3 Legal Proceedings).

Our common stock is listed for quotation on the National Market System of the National Association of Securities Dealers Automated
Quotation System under the symbol DECC. Our internet address is www.decommunications.com. Electronic copies of the 2005 Annual Report on Form 10-K are available free of charge by visiting the Investor Relations section of
www.decommunications.com. Electronic copies of quarterly reports on Form 10-Q and current reports on Form 8-K are also available at this internet address. These reports are posted as soon as reasonably practicable after they are electronically filed
with the United States Securities and Exchange Commission (SEC).

Our principal offices are located at 124 E. Main Street, Ephrata,
Pennsylvania 17522, and we can be reached by telephone by calling (717) 733-4101 or through our website at www.decommunications.com. The contents of this website are not part of this filing. We are a Pennsylvania corporation.

Recent Developments

Pilicka Telefonia Sp. z
o.o.

On December 19, 2005, we sold our direct and indirect interest in Pilicka Telefonia Sp. z o.o. (Pilicka)
which operates a telephone network in a region south of Warsaw, Poland. We recorded pre-tax income of approximately $6.4 million as a result of the sale.

PenTeleData Limited Partnership I

On February 28, 2005, we sold our interest in
PenTeleData Limited Partnership I for $2.9 million resulting in a gain of $2.0 million before taxes. The investment in PenTeleData was reported in other long-term assets on the balance sheet at December 31, 2004.

Debt Refinancing

On
March 5, 2004, we completed a syndicated senior secured debt financing in the amount of $260 million jointly arranged by CoBank, ACB and SunTrust Bank. The credit facilities are in the form of a $25 million Revolving Loan, Term Loan A in the
amount of $50 million, Term Loan B in the amount of $150 million, and the assumption of $35 million of term indebtedness of a D&E subsidiary. The debt was assigned a BB- rating by Standard & Poors Rating Services and a
Ba3 rating by Moodys Investor Services. Moodys Investors Services reaffirmed their Ba3 rating in the third quarter of 2005. Standard and Poors Rating Services reaffirmed their BB- rating in the
fourth quarter of 2005.

Further, on November 22, 2004, we entered into an amendment with respect to the Term Loan B portion of this
senior financing. The amendment reduced the applicable LIBOR margin of Term Loan B from 2.75% to 2.00% through its stated maturity date of December 31, 2011.

In light of the favorable market conditions and opportunities which appear to be available to the Company due to its performance, we are considering alternatives available to us to take advantage of low market
interest rates and to amend existing loan amortization schedules and/or loan covenants. There is no assurance that our evaluation of the alternatives will result in a favorable restructuring of our indebtedness.

The Telecommunications Industry

The
telecommunications industry is comprised of companies involved in the transmission of voice, data and video communications over various media and through various technologies from the point of origination to the



5



---

##### Table of Contents

point of termination. In recent years the industry has undergone significant change due to competition, the construction of additional infrastructure and the
introduction of new technologies, which has resulted in increased demand for telecommunications services. The Telecommunications Act of 1996 (TA-96) and its subsequent interpretation and implementation by the Federal Communications
Commission (FCC) has had a far reaching impact on telecommunications companies, regulators and customers.

There are two
predominant types of local wireline telephone service providers in the telecommunications industry: Incumbent Local Exchange Carriers (ILEC) and Competitive Local Exchange Carriers (CLEC). Within the ILEC sector, generally
there are Rural Local Exchange Carriers (RLEC), which operate in rural areas, RLEC aggregators, which operate multiple RLEC properties throughout the United States, and Regional Bell Operating Companies (RBOC).

The passage of TA-96, with its stated goal of encouraging the rapid deployment of new telecommunications technologies and promoting competition to ensure
lower prices and higher quality services for U.S. telecommunications customers, substantially changed the telecommunications industry. TA-96 permitted newly created CLECs to compete with ILECs. As a result, ILEC and CLEC operators increasingly seek
to differentiate themselves by bundling their communications service offerings and providing high quality customer service. Both ILEC and CLEC operators face other competitive methods of delivering communications services including wireless
telephones, cable service, satellite transmission and voice over the Internet protocol (VoIP) service.

Despite competition
introduced into the telecommunications industry as a result of the passage of TA-96, many large RLECs continue to grow their business by capitalizing on their extensive networks, favorable demographic trends and the increasing demand for
communications services, including new service offerings such as broadband and enhanced telephone services. There are also a number of RLECs that operate in rural areas where competition from CLECs generally has been minimal due to regulatory
factors, including exemptions from rules applicable to the RBOCs that require competitive access as mandated by TA-96, and the unfavorable economics of constructing and operating competitive systems in rural areas. Additionally, there has been
consolidation among RLECs, which has created economies of scale and the ability to cross-sell new services across a larger customer base. Nationally, there are a large number of RLECs similar to ours that operate in sparsely populated rural areas
where competition from CLECs generally has been minimal due to these same economic and competitive conditions. Most of these RLECs have fewer than 50,000 access lines.

Business Strategy

Our primary business objective is to be a leading, regional integrated
communications service provider (ICP). To achieve this objective, we will continue to pursue the following goals:



| |  |  | We will pursue the goal of capturing as many broadband connections to customers homes and businesses as possible. While we intend to continue to serve our dial-up Internet
access customer base, our focus will be to migrate these customers in the RLEC and CLEC areas to broadband connections. New broadband customers will also be aggressively pursued. Targeting customers with a broadband connection to their home and/or
business is vital for the future delivery of Internet Protocol (IP) services.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will continue to build-out our fiber-to-the-node infrastructure to support the future deployment of advanced broadband IP communication services. We expect that the demands of
our residential and business customers for increased bandwidth and IP applications will continue to grow.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will continue to operate under a disciplined strategy to increase our market share in our edge-out markets, primarily to business customers, by offering competitive communication
service packages. We will continue to leverage our modern network infrastructure, established reputation, extensive local knowledge and significant operating experience to attempt to gain new customers and increase our market share in our edge-out
markets. Our focus will be on acquiring customers that can be served from our own network facilities and moving existing customers from leased facilities to our own network.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



6



---

##### Table of Contents

| |  |  | We will pursue the goal of delivering excellence for our customers by providing reliable, responsive, state of the art broadband communications services, including voice, high-speed
data, VoIP and, in certain of our RLEC and CLEC markets, video. We will assess and tailor the bundling of services to best serve our customers and endeavor to achieve a competitive advantage in our local markets. We have direct experience with video
deployments on two technology platforms  hybrid fiber coaxial in the State College CLEC market and ADSL2 over the RLEC copper system in Union County, Pennsylvania. The potential roll-out of video in our other RLECs is under review and
evaluation.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will endeavor to be a single source provider of voice and data communications services to our business customers. We believe that the convergence and complexity of voice
communications and data network technologies has increased the need for businesses to seek a single provider for all of their communications and data networking needs. In 2006, we will be creating a more direct link between our RLEC, CLEC and
Internet customer base and the Systems Integration business through joint sales proposals, sales incentive plans, and needs-based proposals that combine Systems Integration and RLEC, CLEC or Internet services for a custom and differentiated
offering.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will continue to make our commitment to customer service a top priority. Our network operations center (NOC) provides monitoring, repair and emergency services 24
hours a day, 7 days a week and 365 days a year, which strengthens our relationships with our customers and enhances our competitive position. In an effort to speed up and enhance the customers experience when they call in service issues, we
implemented a new case management system into the NOC. The system has given us the ability to better manage and prioritize service calls resulting in greater ability to manage the customers request. To further enable this, several automated
tests were developed and implemented that allow us to analyze every issue that is called in, and within 2 minutes, determine the location of the issue and identify and dispatch the appropriate technician. Our complement of managed services is used
for internal monitoring (within the customers enterprise), external monitoring (devices visible outside the customers enterprise) and comprehensive security assessments and management. Our managed services fills the needs of our
customers by allowing them to improve reliability, provide higher levels of service and save money through efficient device management and planning.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will offer a broad array of advanced communication services that will enable new modes of communication to become a part of the daily home or business experience. A unified
communications strategy will provide integrated applications (e.g. email, voice mail, instant messaging and video conferencing) to provide customers with greater flexibility to select their preferred method of communication.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Operations

RLEC
Operations

Our RLEC segment has provided telecommunications services to the RLEC territories since the early 1900s and was one of
the first to deploy a 100% digitally switched network. Today, we market our RLEC services, including local telephone, network access, long distance, data and enhanced telephone services, as D&E Communications, in three distinct service
territories. Our RLEC strategy is to sell additional communications services, including broadband and enhanced telephone services, and to improve financial performance through operating efficiencies.

We operate in rural and suburban territories totaling 802 square miles, averaging 168 access lines per square mile as of December 31, 2005. Access
lines represent revenue producing voice grade equivalent lines connected to the public switch providing dial tone to the customer. As of December 31, 2005, the RLEC served 134,698 access lines. Approximately 72% of these access lines served
residential customers.

We offer our customers a broad array of enhanced telephone services including:



| |  |  | call waiting
| | - |  | ------------



| |  |  | call transferring and call forwarding
| | - |  | -------------------------------------



7



---

##### Table of Contents

| |  |  | automatic callback
| | - |  | ------------------



| |  |  | video conferencing
| | - |  | ------------------



| |  |  | call trace
| | - |  | ----------



| |  |  | call-blocking
| | - |  | -------------



| |  |  | conference calling
| | - |  | ------------------



| |  |  | voice mail
| | - |  | ----------



| |  |  | teleconferencing
| | - |  | ----------------



| |  |  | DID (direct inward dial)
| | - |  | ------------------------



| |  |  | caller name and number identification
| | - |  | -------------------------------------



| |  |  | distinctive ringing
| | - |  | -------------------



| |  |  | simultaneous ringing (in limited areas)
| | - |  | ---------------------------------------

We also offer
network access services that provide other telecommunications carriers, such as local exchange carriers, long distance carriers and wireless companies access to our local network facilities for the completion of their calls. Payment for providing
these services comes either directly from our customers or from other telecommunications carriers that utilize our networks. Additional interstate access revenues are received from settlement pools administered by the National Exchange Carrier
Association, Inc. (NECA) into which we pay to participate. In addition, we offer private line service and long distance telephone service to our RLEC customers and directory advertising to give customers business service information in
addition to telephone number data.

Historically, we have derived a majority of our revenues from the regulated RLEC segments. The RLEC
segment accounted for approximately 57% of total 2005 revenues and all of our operating income. Our RLEC revenue is derived primarily from network access charges, local telephone service, enhanced telephone services, directory advertising, private
line service and regional toll service. Network access revenue consists of charges paid by wireless companies for access to our network and by long distance companies for access to our network in connection with the completion of long distance
telephone calls. Local telephone service revenue consists of charges for local telephone services, including monthly charges for basic local service. Enhanced telephone services revenue is derived from providing special calling features, such as
caller ID, call waiting and a telemarketer call-blocking service. Regional long distance revenue is derived from providing regional long distance services to our RLEC customers.



8



---

##### Table of Contents

RLEC access line loss experienced since 2002 is significant, as access lines have traditionally been
monitored as an important measure of RLEC performance. Our total RLEC lines decreased by 1.7% in 2003, 2.2% in 2004 and 3.5% in 2005, as a result of various factors that reflect industry trends, including (i) the softening demand for second
lines due to customers moving their Internet access to either DSL services provided by us or to cable modems that are provided by competitors, (ii) the use of wireless service in place of second lines and in some cases primary lines and
(iii) the move to VoIP service. Additionally, RLEC business lines were reduced by 230 due to the closing of two larger businesses in 2005. Despite the decrease in RLEC access lines, our RLEC revenues have decreased at a slower rate as a result
of increases in RLEC basic service fees in August 2005, directory advertising revenue and enhanced services. The growth in DSL revenue in the Internet Services segment has helped to offset decreased RLEC revenue from the loss of second lines. The
following table reflects access line trends over the past three years:



|                   |  |                                        |    |  |         |    |  |         |   
|------------------ |  | -------------------------------------- | -- |  | ------- | -- |  | ------- | --
|                   |  | At Or For The Years Ended December 31, |   
|                   |  | 2005                                   |    |  | 2004    |    |  | 2003    |   
|ACCESS LINES:      |  |                                        |    |  |         |    |  |         |   
|Residential        |  | 97,100                                 |    |  | 101,366 |    |  | 105,086 |   
|Business           |  | 37,598                                 |    |  | 38,241  |    |  | 37,713  |   
|                   |  |                                        |    |  |         |    |  |         |   
|Total RLEC         |  | 134,698                                |    |  | 139,607 |    |  | 142,799 |   
|PERCENT OF TOTAL:  |  |                                        |    |  |         |    |  |         |   
|Residential        |  | 72.1                                   | %  |  | 72.6    | %  |  | 73.6    | % 
|Business           |  | 27.9                                   | %  |  | 27.4    | %  |  | 26.4    | % 
|PERCENTAGE GROWTH: |  |                                        |    |  |         |    |  |         |   
|Residential        |  | (4.2                                   | )% |  | (3.5    | )% |  | (2.1    | )%
|Business           |  | (1.7                                   | )% |  | 1.4     | %  |  | (0.6    | )%
|Total RLEC         |  | (3.5                                   | )% |  | (2.2    | )% |  | (1.7    | )%

CLEC Operations

Our CLEC began operations in 1998 and offers services similar to the RLEC, but primarily targets small and medium-sized business customers within the
edge-out markets. We also provide services to residential customers in certain markets, where economically prudent, as part of bundled services with video, high-speed data or long distance. By concentrating the CLEC strategy on markets surrounding
the RLEC territories, we are able to leverage our existing human resources including technical and engineering professionals, significant back office infrastructure and network assets. As a result, three of the CLEC markets are within 10 miles,
three are within 50 miles, and one is within 100 miles of one or more of the RLEC territories.

We provide our CLEC customers with
broadband services, local calling, customized extended local calling, long distance and enhanced telephone services. In addition, we have developed a broadband fiber and coaxial cable network in our State College market to offer bundled services,
including cable television, to business and multi-dwelling unit residential customers. We plan to continue to focus primarily on business customers, leverage our existing facilities and construct new facilities when and where it is economically
prudent.

Our CLEC revenue is derived primarily from local telephone service, long distance service, network access charges, enhanced
telephone services and dedicated data circuits. Local telephone service revenue consists of charges for local telephone services, including monthly charges for basic local service. Long distance revenue consists of charges for both national and
regional long distance services, a portion of which is provided on a resale basis. Network access revenue consists of charges paid by long distance companies and other telecommunications carrier customers for access to our network in connection with
the completion of long distance telephone calls. Enhanced telephone services revenue is derived from providing special calling features, such as caller ID, call waiting and a telemarketer call-blocking service.



9



---

##### Table of Contents

The number of access lines served by our CLECs has increased from 35,140 access lines as of
December 31, 2003, to 38,461 access lines as of December 31, 2004 and 40,796 as of December 31, 2005. We believe that market demand for an alternative communications provider combined with our sales efforts and quality reputation will
contribute to continued growth. As of December 31, 2005, approximately 26% of access lines were On-Net, defined as served entirely on our own facilities. Approximately 64% were On-Switch, or served through a combination
of our facilities and leased facilities and 10% were served completely on lines of another provider, known as Resale. We provide residential service in our markets but we concentrate our expansion of service to business customers. To
help improve profitability, we focus our sales efforts in areas where we can provide service On-Net and capital spending is targeted for places where Resale and On-Switch customers can be converted to
On-Net. The following table reflects our access line growth over the past three years:



|                            |  |                                        |    |  |        |    |  |        |   
|--------------------------- |  | -------------------------------------- | -- |  | ------ | -- |  | ------ | --
|                            |  | At Or For The Years Ended December 31, |   
|                            |  | 2005                                   |    |  | 2004   |    |  | 2003   |   
|ACCESS LINES:               |  |                                        |    |  |        |    |  |        |   
|Residential                 |  | 3,727                                  |    |  | 4,298  |    |  | 4,942  |   
|Business                    |  | 37,069                                 |    |  | 34,163 |    |  | 30,198 |   
|                            |  |                                        |    |  |        |    |  |        |   
|Total CLEC                  |  | 40,796                                 |    |  | 38,461 |    |  | 35,140 |   
|PERCENT OF TOTAL:           |  |                                        |    |  |        |    |  |        |   
|Residential                 |  | 9.1                                    | %  |  | 11.2   | %  |  | 14.1   | % 
|Business                    |  | 90.9                                   | %  |  | 88.8   | %  |  | 85.9   | % 
|PERCENTAGE GROWTH           |  |                                        |    |  |        |    |  |        |   
|Residential                 |  | (13.3                                  | )% |  | (13.0  | )% |  | (9.4   | )%
|Business                    |  | 8.5                                    | %  |  | 13.1   | %  |  | 27.9   | % 
|Total CLEC                  |  | 6.1                                    | %  |  | 9.5    | %  |  | 20.9   | % 
|Percent On-Net or On-Switch |  | 90.0                                   | %  |  | 89.0   | %  |  | 86.0   | % 



10



---

##### Table of Contents

Internet Service Operations

As part of the strategy to provide a range of data services to customers, we began offering DSL service in the second half of 1999 and began bundling DSL
and Internet access services to RLEC and CLEC customers when we launched our Internet service provider, D&E Jazzd, in the fourth quarter of 2000. We began offering VoIP services in May 2005. Our Internet services revenue is derived from dial-up
and broadband services and web-hosting services. Internet services are offered to residential and business customers in a geographic region that includes and surrounds the RLEC and CLEC operations. This service is offered entirely on our own
facilities in our RLEC territories and primarily on our own facilities in our CLEC markets. Our objective has been to migrate our dial-up Internet customers to our broadband service with DSL. In 2005, 19.9% of our new DSL subscribers upgraded to our
broadband service from their previous dial-up service. The fact that we have succeeded in adding Internet service customers at a substantial rate over the past three years demonstrates that our customers value broadband Internet services. We believe
the opportunity to provide such services is an important component of our business plan. The following table reflects subscriber growth over the past three years:



|                      |  |                                        |    |  |        |    |  |        |  
|--------------------- |  | -------------------------------------- | -- |  | ------ | -- |  | ------ | -
|                      |  | At Or For The Years Ended December 31, |   
|                      |  | 2005                                   |    |  | 2004   |    |  | 2003   |  
|DSL                   |  | 19,795                                 |    |  | 11,015 |    |  | 7,127  |  
|Dial-up               |  | 7,959                                  |    |  | 11,535 |    |  | 12,859 |  
|                      |  |                                        |    |  |        |    |  |        |  
|Total Subscribers     |  | 27,754                                 |    |  | 22,550 |    |  | 19,986 |  
|Web-Hosting Customers |  | 952                                    |    |  | 909    |    |  | 814    |  
|PERCENT OF TOTAL:     |  |                                        |    |  |        |    |  |        |  
|DSL                   |  | 71.3                                   | %  |  | 48.8   | %  |  | 35.7   | %
|Dial-up               |  | 28.7                                   | %  |  | 51.2   | %  |  | 64.3   | %
|PERCENTAGE GROWTH:    |  |                                        |    |  |        |    |  |        |  
|DSL                   |  | 79.7                                   | %  |  | 54.6   | %  |  | 26.9   | %
|Dial-up               |  | (31.0                                  | )% |  | (10.3  | )% |  | 1.6    | %
|Total Subscribers     |  | 23.1                                   | %  |  | 12.8   | %  |  | 9.4    | %
|Web-Hosting Customers |  | 4.7                                    | %  |  | 11.7   | %  |  | 25.0   | %

We believe our local presence, focus on customer service and technologically advanced services
provide us with a competitive advantage in our markets. While we plan to continue to serve our dial-up Internet access customer base, we also plan to focus our sales efforts on selling our broadband services as part of an integrated communications
package. DSL subscribers continue to grow at a rapid pace, increasing by 8,780, or 80%, since December 31, 2004.

Systems
Integration Operations

To augment our core voice and data communications services and enhance our position as a provider of
integrated communications services, we offer a full range of data and voice solutions for businesses, government agencies and educational institutions. We believe that the complexity of voice communications and data networks has increased the need
for these organizations to seek a single provider for all of their communications and networking needs. We believe that the convergence of voice communications and data networks technology further drives this outsourcing trend and increases the need
for service providers that have expertise in both voice and data networks. In addition, systems integration services can serve as an entry point to business customers to better position us to capture more of their total communications services
spending.

Our Systems Integration revenue is derived from sales of services and equipment that support the design, implementation and
maintenance of local and wide area networks and telecommunications systems. Our offerings include VoIP systems, wireless networking solutions, managed services and managed security services



11



---

##### Table of Contents

and consultative information technology (IT) services. We market these products and services primarily in our RLEC and CLEC service areas, as
well as in the eastern Pennsylvania and greater Philadelphia market areas. Our sales team targets businesses, government agencies and educational institutions with comprehensive solutions for their voice and data communication networking needs.

In order to improve the financial performance of this segment, we have begun to streamline our operation by reducing expense and enhancing
revenue. Operational expense reductions include rent, wages and a focus on the service component of the Lewisburg market rather than new systems sales. Revenue enhancements include meeting market rates for services and adding managed services to
RLEC and CLEC sales proposals. Systems Integration services, when combined with RLEC, CLEC and Internet Services offer our customers a differentiated product offering.

Wireless Operations

Remaining consistent with our focus on wireline communications, we
completed the sale of assets of Conestoga Wireless on January 14, 2003. The results of operations of Conestoga Wireless are not reported as discontinued operations due to the continued obligations that we have after the sale related to our
guarantees on cell site leases and our responsibility under a Build-to-Suit agreement. Conestoga Wireless reported revenues of $0.5 million for the 2 weeks before its sale in January 2003. The operating loss was $0.7 million in 2003.

Upon completion of the sale, D&E received approximately $10 million in cash and a $10 million face value secured promissory note issued by Keystone
Wireless LLC (Keystone). The promissory note requires monthly principal payments for 48 months beginning in January 2005. The note bears interest at the 60-day LIBOR rate plus 5%. As this note receivable is from a highly leveraged entity
and the business sold had not generated positive cash flows, we record value to the note when cash recoveries are received. During 2005, we received principal and interest payments of $1.5 million and $0.6 million, respectively. During 2004, we
received principal and interest payments of $125,000 and $0.7 million respectively. During 2003, we received interest payments of $0.6 million. All scheduled interest and principal payments have been received in full. The note carried certain rights
where we could convert a portion or all of the principal balance of the note into equity interests of Keystone. The conversion period began on December 31, 2004 and ended May 1, 2005. We did not exercise any of our conversion rights under
this note.

Investments

Our company
currently owns a one-third interest in EuroTel, LLC which owns 100% of Pennecom BV, a Netherlands company. Pennecom continues to pursue legal action that it initiated in July 2002 in the United States District Court for the Southern District of New
York (See Item 3 Legal Proceedings)

We owned a direct and indirect interest in Pilicka until we sold it on December 19, 2005. We
recorded pre-tax income of approximately $6.4 million as a result of the sale.

We also owned an interest in PenTeleData Limited
Partnership I until we sold the interest on February 28, 2005 for $2.9 million.

Competitive Strengths

Customer Service

We believe
there is a high correlation between service quality and the likelihood that our customers will remain with us when presented with a competitive alternative. Our commitment to personalized customer service includes locating call centers in the
communities that we serve and providing a single point of contact for service calls by cross-training all customer service personnel in RLEC, CLEC, long distance and Internet service offerings. Call centers provide convenient access for customers to
place their orders and make billing inquiries.



12



---

##### Table of Contents

Multiple customer retention measures are employed for larger RLEC business customers and for our CLEC
customers who are more likely to be targeted by competitors. These customer retention measures include performance and satisfaction measures, such as monthly customer surveys to ensure customer satisfaction and loyalty. The focus on customer service
was evident in the 2005 survey responses, in which 97% of the respondents said that the overall service was good or excellent. Additionally, in areas such as call completion, customer-out-of-service reports and service order completion, our
performance consistently exceeds guidelines established by the Pennsylvania Public Utility Commission.

In addition, personnel at our
network operations centers coordinate provisioning and maintenance for our customers. Our network is monitored, and repair service is available, 24 hours a day, 365 days a year. Inbound maintenance requests, field personnel dispatches and service
order monitoring are all coordinated through this center. Our network operations center also provides us with remote network management, maintenance and repair capabilities, which we believe increases our engineers productivity and reduces
potential service interruptions for our customers.

In an effort to speed up and enhance the customers experience when they call in
service issues, we implemented a new case management system into the NOC. The system has given us the ability to better manage and prioritize service calls resulting in a greater ability to manage the customers request. To further enable this,
several automated tests were developed and implemented that allow us to analyze every issue that is called in, and within 2 minutes, determine the location of the issue and identify and dispatch the appropriate technician.

Sales and Marketing

We
instituted a strategic branding awareness campaign, Delivering Excellence, in the second half of 2003. The branding campaign is a key factor to provide name and brand recognition to the Company to support our business success and sustain
a competitive advantage. The Delivering Excellence brand recognizes the quality customer service for which we are recognized by our customers. Our employees are immersed in a culture that values and acts upon delivering a positive
customer experience which is a vital part of the D&E brand. The quality of the Companys work and our responsiveness in meeting customer needs are critical for the success of the brand and the Companys efforts in achieving successful
financial performance.

Convergence is a key element in the future growth of our company. With RLEC line counts declining and increasingly
threatened, we must capture additional sources of revenue from each customer. The more customer needs we can address and solve with our communication services, the more effectively we can build a long-term relationship with our customers. The
broadband connection into our customers homes and businesses is the key to delivering voice, data and video services today and advanced IP communication services in the future.

An example of delivering on convergence today for consumers occurs in Union County, Pennsylvania where we have deployed video over RLEC copper
facilities. Offering video programming over the existing copper wireline increases the revenue we receive from the customer and provides the means for potential revenue growth within our Company. The bundling of services (e.g. video and DSL with
voice) is a key part of our strategy to grow revenue and strengthen our customer relationships by providing increased value with our new bundled services. In addition, offering a full range of services will strengthen our competitive position to
compete with cable companies and other competitors who begin to encroach on our traditional telephone service areas.

As we deploy new
products and services into our seven edge-out markets as part of our CLEC strategy, we believe that we will continue to drive revenue growth. By solving our customers communication needs, we attempt to demonstrate value and
strengthen our relationship with them. Customer testimonials and referrals result from these successes and help drive additional customer opportunities.



13



---

##### Table of Contents

We employ a relationship-based sales and marketing approach. This approach, and a commitment to customer
service, builds brand loyalty and increases the effectiveness of sales efforts. We also grow our general brand awareness through corporate and product awareness campaigns that utilize local television, billboard and print ads as well as sponsorship
of community events. Corporate spokesmen, Dick Vermeil (former head coach of the Kansas City Chiefs, St. Louis Rams and Philadelphia Eagles) and Joe Paterno (head football coach of Penn State University) also help promote our Companys products
and services. With respect to non-RLEC businesses, we support an aggressive integrated marketing communications strategy with targeted direct sales efforts. Customer service representatives are located throughout the service territories and are
supported by local sales efforts.

We manage our sales organization to serve both residential and business customers. Our CLEC sales team
is focused on businesses that can be served by our On-Net facilities. We serve business customers in many markets including healthcare, financial services and educational institutions. Customer service representatives proactively market
a complete service portfolio to residential customers through regular calling programs and consultative analyses of customers services on incoming calls. We have developed up-sell and cross-sell programs in our customer service call centers
with sales representatives who are cross-trained in all segments of our business to market the service offerings more effectively. Aggressive monthly sales targets are established for the customer service representatives and their efforts are
coordinated with the marketing incentives designed to promote a given service at the same time. Marketing programs and sales initiatives are coordinated with the calling efforts to maximize their effectiveness. In 2005, a focused sales effort
centered on broadband Internet services.

The direct sales force targets government and educational institutions, as well as small and
medium-sized businesses, and is divided between communication services and systems integration services. Both sales groups make direct calls to existing and prospective customers, make product recommendations and offer a cost comparison of the
service package. The sales personnel work closely with the network engineers and systems integrators to design solutions to satisfy customers needs.

Network Architecture and Operations Support Systems

We were one of the first local exchange carriers in the nation to
deploy a 100% digitally switched network. We continue to utilize a fiber-rich network based on digital switching, fiber optic transport technology and host/remote call switching architecture. We operate our own Signaling System 7 network that
provides efficient call routing and allows enhanced features to travel across the national telephone network. Our NOC monitors network performance 24 hours a day, 365 days a year and allows us to maintain high network performance standards.

The RLEC has digital host switches in Ephrata, Lititz, Birdsboro and Lewisburg, Pennsylvania and delivers dial tone to an extensive
network of remote switches and access nodes that are connected with fiber optic cable. Connection to customers, or the last mile, is provided over the RLECs copper or fiber outside plant. The host/remote architecture concentrates
network intelligence in the four host offices, enabling the RLEC and CLEC operations to leverage this network and provide short customer loop lengths in our copper cable plant. Short customer loop lengths and the packet information delivery network
system facilitate the delivery of advanced broadband services such as DSL. We are capable of providing DSL service to approximately 98% of our RLEC customers.

The CLECs network strategy is to leverage the core switching architecture of the RLEC network and to own the key elements of the local exchange network. These elements include remote access nodes and the
facilities connecting the host switches to the remote access nodes, including both the fiber optic cable and the optical transport electronics. In addition, where economically viable, the CLEC builds copper/fiber distribution facilities between the
remote access nodes and customers premises. The network strategy allows the CLEC to provide high quality and reliable service and helps to minimize customer turnover. In addition, we have one host



14



---

##### Table of Contents

switch and three remote access nodes supporting the broadband fiber network in State College, Pennsylvania. As of December 31, 2005, the CLEC had 90% of
its access lines connected to the RLEC switch and 26% of its access lines completely on our network.

The network is supported by computer
systems called operations support systems that provide the ability to install service for customers on a short interval basis and to analyze network problems in many instances before the customers are affected. These systems include databases of all
RLEC and CLEC customers and the associated facilities such as the fiber and copper cable and the associated central office switching connections that serve them. We also use geographic information systems to map our outside plant cable and
associated structure of poles and underground conduit. These same systems allow us to verify quickly the capability of the network for broadband service. We have a system that stores the inventory of central office and transmission equipment that is
accessed for the automatic provisioning of customized services for customers. These systems also have monitoring and troubleshooting capabilities to insure the reliability of the network. We are able to interface with the operations support systems
of Verizon and Sprint Nextel to assure fast and accurate provisioning of services for the CLEC customers.

Competitive Environment

TA-96 introduced competition among providers of local telephone services enabling customers to switch to services offered by competitive local exchange
carriers and cable companies. Several other factors are further increasing competition in local telephone service, including growing customer demand for communications products and services, development of fiber optics and digital electronic
technology and legislation and regulations designed to promote competition.

We believe that our RLECs have competitive advantages based on
several factors, including the lack of concentration of any large business customers, a strong customer service record and high level of customer satisfaction and the service territories high cost of facilities-based entry due to low
population density and other regulatory factors. Our RLECs experience competition from wireless operators in our service territories, which provide an alternative service to wireline local and long distance services. Wireless competitors include
Verizon Wireless, Cingular Wireless, Sprint Nextel, Immix and T-Mobile Wireless. The entry of VoIP competitors such as Vonage and cable companies offering VoIP services have also become a competitive threat.

Our CLEC competes principally with the services offered by the incumbent local exchange carriers, Verizon Communications and Sprint Nextel, and other
competitive providers, including other CLECs, inter-exchange carriers, cable television companies, wireless service providers and private networks built by large business customers. The edge-out markets served by our CLEC are served by one or more
other CLECs. In addition, in providing long distance service, our RLECs and CLECs are in competition with major carriers such as AT&T, Sprint Nextel and Verizon Communications as well as the wireless companies listed above.

Our Systems Integration business competes with large, regional and national companies that provide a wide variety of services to their customers. These
competitors include Morefield, Ecomm, IntelliMark and Weidenhammer Systems Corp. We also compete with numerous smaller service providers. As a result of this competition, we may lose customers or have difficulty acquiring new customers. Barriers to
entry to the markets for these services are generally low. As a result, new competitors may enter this market. The existing and new sources of competition place pressure on the pricing of these services.

The market for Internet services is highly competitive. We compete for dial-up and broadband customers with national, regional and local Internet service
providers as well as cable companies and direct broadcast satellite companies. These competitors include AOL, EarthLink, MSN, Adelphia Communications, Comcast, Service Electric and Pencor Services. We also compete for business customers with long
distance and local communications providers in selling broadband services. The existing and new sources of competition in this market place pressure on the pricing of these services.



15



---

##### Table of Contents

Regulatory Environment

Overview

Our communications services are subject to federal, state and local regulation. We
hold various regulatory authorizations for our service offerings. At the federal level, the FCC exercises jurisdiction over all facilities of telecommunications common carriers, such as us, to the extent those facilities are used to provide,
originate, or terminate interstate or international communications. State regulatory commissions exercise jurisdiction over such facilities and services to the extent those facilities are used to provide, originate or terminate intrastate
communications.

Pursuant to TA-96, state and federal regulators share responsibility for implementing and enforcing the domestic
pro-competitive policies introduced by that legislation. In particular, state regulatory agencies have substantial oversight in the provision by ILECs for interconnection and non-discriminatory network access to competitive communications providers.
Local governments often regulate the public rights-of-way necessary to install and operate networks, and may require communications services providers to obtain licenses or franchises regulating their use of public rights-of-way.

Federal Regulation

We must
comply with the Communications Act of 1934, as amended, which requires, among other things, that communications carriers offer services at just and reasonable rates and on non-discriminatory terms and conditions. Our RLECs also must comply with
TA-96. TA-96 encourages competition in local telephone service by requiring ILECs to open their networks and markets to competition. Because unique market characteristics are typically present in the areas served by RLECs, TA-96 granted an exemption
to RLECs from certain interconnection requirements applicable to non-rural ILECs. This exemption remains in place until an RLEC receives a request for interconnection and the state public service commission determines that the request will not have
a negative impact on universal service, will not be unduly economically burdensome, and is technically feasible. State public utility commissions may also grant a suspension of the interconnection requirements under TA-96 to ILECs that have fewer
than 2% of the nations subscriber lines, such as our RLECs. Our RLECs received a temporary suspension of these requirements that expired in January 2003. This temporary suspension has been provided again to our Buffalo Valley RLEC through
December 2008 (see Pennsylvania regulation below). Even though our other two RLECs are no longer protected by the temporary suspension, our RLECs will continue to be protected from the more onerous requirements involving the provision of RLEC
network facilities at discounted wholesale costs to competitors until the Pennsylvania Public Utility Commission (PA PUC) also grants a competitors request to terminate our RLECs rural exemption. Our RLECs are subject to rate
of return regulation at the FCC level. Each RLEC participates in the National Exchange Carrier Association access tariffs and are nationwide average schedule companies for access revenue settlement purposes. NECA filed their annual updated formulas
with the FCC to be effective July 1, 2006. This update proposes major reductions to settlements received by larger RLECs, including our three RLECs. It also proposed a two-year transition for implementing the new calculations. Based on our
evaluation we estimate the impact, excluding any transition period, would be approximately a $1 million reduction in 2006 network access revenues for the six-month period beginning July 1, 2006, or an annual decrease of $2 million. It is
estimated that approval of the proposed transition plan to phase in new settlement calculations over a longer period could reduce the 2006 impact by as much as 50% to 75%. The FCC has requested comment from interested parties on NECAs filing.
We will not know until June 2006 whether the FCC accepts the revised calculations of NECA or whether the FCC will accept the two-year transition of the reduced settlement amounts.

Pennsylvania Regulation

Our
RLECs are subject to regulation by the Pennsylvania Public Utility Commission. In 2001, we entered into an alternative regulatory framework, commonly known as Chapter 30, with the PA PUC for our intrastate operations under which we agreed to meet
certain broadband service delivery parameters in exchange for a price



16



---

##### Table of Contents

cap formula, rather than a rate of return regulation. As a result of the alternative regulatory framework, profits are not directly limited by the PA PUC as
they were under the former rate of return system of regulation. Instead, our RLECs received the flexibility to increase intrastate rates annually based on inflation less two percentage points. In exchange for the indexed price cap on rates, the
RLECs get the benefit of any increase in margin resulting from their ability to reduce operating costs. Our RLECs can also seek to rebalance rates periodically within or between various intrastate service categories, such as local, toll and access.
Additionally, our RLECs have the ability to request relief on a dollar-for-dollar basis for certain events deemed outside of their control that result in reduced revenue or increased expenses. On November 30, 2004, the Governor of Pennsylvania
signed into law a revised Chapter 30, known as Act 183, that impacts our RLECs. The new law provides additional options to promote broadband deployment in the state and encourage faster rollout of broadband capability to all consumers. Our RLECs
have the opportunity to make capital expenditures sooner to have broadband services available to all consumers by December 31, 2008. As an offset to the increased capital expenditure requirements associated therewith, the new law removes the
two percentage points inflation offset used to calculate intrastate rates annually. The new law adds other provisions to further the advancement of broadband services to schools in Pennsylvania and provides for a suspension of certain
interconnection requirements until December 31, 2008, for companies with less than 50,000 access lines. We currently are capable of providing broadband services as defined by the new law to 98% of our customers. We feel we are well positioned
to meet the required 100% threshold by December 31, 2008 and are of the opinion that the benefits of Act 183 outweigh any costs in committing to an earlier 100% threshold. Consequently, our RLECs have filed revised Chapter 30 plans to meet the
100% threshold by December 31, 2008. Our RLECs also pay into and receive intrastate Universal Service Fund (USF) support from the Pennsylvania USF. See Promotion of Universal Service.

Our CLEC is also subject to regulation by the PA PUC in relation to intrastate services, including local telephone, regional long distance and network
access services. Under the PA PUCs current practices, our CLEC rates and services are generally subject to much less regulatory scrutiny than those of the RLECs in their markets.

The PA PUC must also approve any issuance of stock, incurrence of long-term debt, or acquisition or sale of material utility assets by our RLECs and
CLECs. In addition, the PA PUC must approve any change in controlling interest of either our RLECs and CLECs or their holding companies. The PA PUC defines a controlling interest as an interest held by a person or group acting in
concert, which enables the beneficial holders to control at least 20% of the voting interest in the utility or its parent, regardless of the remoteness of the transaction.

Under TA-96, the PA PUC also has authority to arbitrate any disputes over the terms and conditions of interconnection between our RLECs and CLEC and
other telecommunication carriers in our RLEC and CLEC markets, including the prices of various unbundled network elements that our CLEC purchases. The PA PUC has taken a number of actions over the past several years affecting the prices for network
elements, as well as the terms and conditions under which these elements are provided. Further decisions by the PA PUC may have a material effect on our CLECs costs and profitability.

Promotion of Local Service Competition  The Telecommunications Act of 1996

One of the key goals of TA-96 is to encourage competition in local telephone service. To do this, TA-96 provides three means by which communications
service providers can enter the local telephone service marketplace:

Resale.ILECs are required to permit new
communications service providers to purchase their services for resale to the public at a retail rate or a wholesale rate that is less than the rate charged by the ILEC to their retail customers.

Access to Network Elements. ILECs are required to lease to new communications service providers the various elements in their
network that are used to provide local telephone service. The leased parts of the



17



---

##### Table of Contents

ILECs networks are known as unbundled network elements. The ILEC must make unbundled network elements available at rates that are based on
their forward-looking economic costs.

Construction of New Facilities.New communications service providers may also
enter the local telephone service market by building their own facilities.

To facilitate new communications service providers entry
into local telephone markets using one or more of the above three methods, TA-96 imposes on non-rural ILECs the obligation to open their networks and markets to competition. When requested by competitors, non-rural ILECs are required to negotiate in
good faith agreements that lay out terms governing interconnection to their network, access to unbundled network elements and discounted resale. Non-rural ILECs also must allow competing carriers to co-locate, or place their own
equipment in the non-rural ILECs central offices.

As a result of the passage of TA-96, local exchange carriers, including our RLECs,
are facing competition in the provision of local telephone and regional long distance services. TA-96 also provides for the codification of the principles of universal service and establishes safeguards to foster the provision of
communications services in the areas served by ILECs by adopting a federal universal service support fund, or USF. See Promotion of Universal Service.

TA-96 makes competitive entry into the telecommunications industry more attractive to non-ILECs by, among other things, removing most state and local barriers to competition. In particular, after notice and an
opportunity for comment, the FCC may preempt any state requirement that prohibits or has the effect of prohibiting a carrier from providing intrastate or interstate communications services. In addition, TA-96 establishes procedures under which an
RBOC can enter the market for long distance services within the area where it provides local telephone service. To date, RBOCs have been granted authority by the FCC to provide such regional long distance services in nearly every state, including
Pennsylvania. The provision of regional long distance services by RBOCs permits them to offer one-stop shopping of local and long distance services, enhancing their competitive position generally in our RLEC and edge-out markets, should
they seek to enter these markets.

Pursuant to TA-96, local telephone companies, including both ILECs and CLECs, are required to:
(i) allow others to resell their services at retail rates; (ii) ensure that customers can keep their telephone numbers when changing carriers; (iii) ensure that competitors customers can use the same number of digits when
dialing and receive nondiscriminatory access to telephone numbers, operator service, directory assistance and directory listing; (iv) ensure access to telephone poles, ducts, conduits and rights of way; and (v) compensate competitors for
the competitors costs of completing calls to competitors customers. Competitors are required to compensate the ILEC for the cost of providing these interconnection services.

TA-96, with certain exceptions described below, requires ILECs to: (i) interconnect their facilities and equipment with any requesting
telecommunications carrier at any technically feasible point within their networks; (ii) unbundle and provide nondiscriminatory access to network elements, such as local loops and transport facilities, at nondiscriminatory rates and on
nondiscriminatory terms and conditions; (iii) offer their retail services for resale at wholesale rates that would have to be negotiated; (iv) provide reasonable notice of changes in the information necessary for transmission and routing
of services over the ILECs facilities or in the information necessary for interoperability; and (v) provide, at rates, terms and conditions that are just, reasonable and nondiscriminatory, for the physical co-location of equipment
necessary for interconnection or access to unbundled network elements at the premises of the ILEC. Competitors are required to compensate the ILEC for the cost of providing these interconnection services.

The FCC ruled that local exchange carriers must port their telephone numbers to requesting wireless carriers, so-called wireline-to-wireless Local Number
Portability (LNP). Local exchange carriers operating in the countrys largest urban areas were required to make LNP capability available to wireless carriers beginning



18



---

##### Table of Contents

November 24, 2003. Rural carriers, including our RLECs, outside the 100 largest Metropolitan Statistical Areas had to port their numbers to wireless
carriers beginning May 24, 2004, or within six months of receiving a bona fide request, whichever was later. As of the date of this filing, we have received requests to port numbers from two wireless companies. The FCC still has under
consideration a number of technical and cost recovery issues associated with deployment of LNP.

At its February 20, 2003 public
meeting, the FCC voted on rules concerning ILECs obligations to make elements of their networks available on an unbundled basis to new entrants. The Third Report and Order (the TRO) was published on August 21, 2003. According
to the TRO, ILECs would not be obligated to give competitors unbundled access to broadband and fiber lines that the ILECs deploy in the future to provide broadband service. The FCC established an impairment standard to determine whether ILECs
must open elements of their systems to competitive providers. The standard is whether economic and operational impairment exists in a particular market necessitating the unbundling of elements of the ILECs systems for competitive providers.
The state public utility commissions were tasked with conducting proceedings to apply the stated impairment standards to their specific markets. The PA PUC undertook its proceedings and was in the final decision stage when, on March 2, 2004,
the United States Court of Appeals for the District of Columbia Circuit invalidated significant portions of the TRO. Most relevantly, the Appeals Court ruled that the FCC had delegated too much authority to the states and had not established
sufficient bases for its order to unbundle mass market switches and transport facilities. Further, the Appeals Court affirmed the FCCs decision not to require unbundling of hybrid loops, fiber-to-home loops and line sharing, but partially
remanded the FCCs rules on enhanced extended loops (EELs) used for provision of long distance service. The Court temporarily stayed its vacating of the rules until the later of 60 days or the denial of any petition for rehearing.
In June 2004, the Department of Justice and the FCC decided not to seek review of the D.C. Circuits decision. In response, on August 20, 2004, the FCC released interim rules for unbundling and initiated a proceeding to review and revise
its unbundling rules. On December 15, 2004, the FCC adopted rules limiting ILEC unbundling obligations in order to provide incentives for both ILECs and CLECs to invest in the telecommunications market in a way that best allows for innovation
and sustainable competition. The new rules eliminated mass market switching as an unbundled network element and limited the availability of high-capacity loops and dedicated interoffice transport as unbundled network elements to CLECs. On
February 4, 2005, the FCC published an order on remand regarding the requirements of Section 251(c)(3) of TA-96. The Order imposes unbundling obligations in a more targeted manner where requesting carriers have undertaken their own
facilities-based investments and will be using unbundled network elements in conjunction with self-provisioned facilities. The FCC clarified their impairment standard with regards to Dedicated Interoffice Transport and High Capacity loops and
reaffirmed that ILECs have no obligation to provide CLECs with unbundled access to mass market local circuit switching. The FCC adopted a 12-month plan for competing carriers to transition away from use of unbundled mass market local circuit
switching. The new rules will have an adverse impact on our CLEC because it purchases unbundled switching from ILECs. Because these rules are subject to a pending court challenge, we are unable at this time to determine the impact of the new rules
changes on our CLEC. ILECs and CLECs may now turn to tariffs and/or market-based contract pricing to continue to purchase the vacated unbundled elements for the immediate future.

Congress specifically recognized that the movement towards increased competition under TA-96 requires accommodation for the different market
characteristics of areas served by RLECs. For these areas, TA-96 included provisions which anticipate that the public interest may be best served by exempting RLECs from the more burdensome interconnection obligations. RLECs characteristics
make these markets much more vulnerable to target market entry (i.e. cream skimming) by new entrants. TA-96 recognized that selective customer targeting in areas served by RLECs could have an adverse impact on universal service and the
overall public interest.

Congress recognized that interconnection requirements must be carefully constructed, modified or suspended in
order to ensure that new entrants targeting primarily lower cost, higher volume customers do not leave the RLECs with only high cost, low volume customers from whom to recover relatively unchanged network costs. Accordingly, TA-96 provides RLECs,
including our RLECs, with an automatic blanket exemption



19



---

##### Table of Contents

(rural exemption) from certain interconnection requirements. Therefore, an RLEC is exempt from the more onerous interconnection requirements
until that RLEC receives a bona fide request for interconnection and the state public service commission determines that the request is not unduly economically burdensome, is technically feasible, and is consistent with universal service principles.

Under TA-96, ILECs with fewer than 2% of the nations subscriber lines, such as our RLECs, may request from state PUCs suspension or
modification of any or all of the requirements described above. A PUC may grant such a request if it determines that such suspension or modification is consistent with the public interest and necessary to avoid a significant adverse economic impact
on communications users and to avoid imposing a requirement that is technically unfeasible or unduly economically burdensome. Pursuant to TA-96, our RLECs, along with other RLECs in Pennsylvania, received a temporary suspension of specific
interconnection requirements. This suspension expired on July 10, 2002; however, we were granted an interim extension until January 15, 2003, while the PA PUC contemplated our request for another three-year extension. This request was
subsequently denied by the PA PUC. The passage of Act 183 legislation now provides an automatic suspension of the more onerous interconnection requirements until December 31, 2008, for all companies that have under 50,000 access lines and which
have agreed to accelerate universal broadband deployment. This includes our Buffalo Valley RLEC. The rural exemption under TA-96 is still in effect for our other two RLECs, so that we are still exempt from the more onerous interconnection
requirements until we receive a bona fide request for interconnection and the PA PUC determines that the request is not unduly economically burdensome, is technically feasible, and is consistent with universal service principles. In addition,
according to the recent Appeals Court decision on the FCCs TRO, our RLECS may not have to unbundle all elements of our system to competitors, including our broadband and DSL deployment and some of our switches. However, the denial of the
renewal of our temporary suspension may put two of our RLECs in a position of having to face a request for removal of their rural exemption and provide interconnection to other providers without adequate compensation, cause us to incur
administrative and regulatory costs as a result of administrative proceedings to determine whether the provider requesting interconnection has met its burden under the rural exemption of TA-96, cause our operating costs to increase as a result of
having to make such interconnections, and at the same time cause us to suffer a loss of customers to such competitive providers.

To the
extent our CLEC seeks to enter the local telephone service business in other RLEC territories, we could encounter difficulties in obtaining interconnection with those RLECs, particularly if those RLECs are entitled to the same protections we enjoyed
in our RLEC territories. In particular, in those circumstances, we might be unable to obtain access to the RLECs networks, which could significantly detract from our ability to implement our CLEC strategy in those areas.

Even if an ILEC in a territory that we wished to enter were not entitled to such protections, we could nonetheless be unable to obtain interconnection on
favorable terms. The FCC has issued rules implementing the interconnection and resale provisions of TA-96, but those rules have been, and continue to be, subject to administrative and judicial appeals. Thus, there is continuing uncertainty about
individual rules governing pricing of interconnection and unbundled network elements, and the terms and conditions of interconnection agreements. This may make negotiating these agreements more difficult and time-consuming. It also could require
renegotiations of relevant provisions of existing interconnection agreements or subject them to additional court or regulatory proceedings.

Promotion of Universal Service

The Federal Universal Service Support Fund (USF) and the Pennsylvania
State Universal Service Fund (PA USF) pay our RLECs from their funds to support the cost of our operations in rural markets. Our three RLECs paid in approximately $350,000 to the PA USF and received support payments of approximately
$2,526,000 in 2005 from this fund. In addition, the three RLECs received approximately $7,096,000 from the Federal USF. The RLECs also contributed to the fund, but this expense is recovered in full through the NECA pooling process.



20



---

##### Table of Contents

Newly codified universal service principles have been implemented by the FCC. One of the implemented
principles provides that USF funds will be distributed only to carriers that are designated as Eligible Telecommunications Carriers (ETCs) by the PA PUC. Our RLECs have been designated as ETCs pursuant to TA-96. However, under TA-96,
competitors could obtain the same support payments as we do if the PA PUC determined that granting such support payments to competitors would be in the public interest. If such universal service support payments were to become available to potential
competitors, our RLECs might not be able to compete as effectively or otherwise continue to operate as profitably as they have historically. RLECs will receive USF payments pursuant to existing mechanisms for determining the amounts of such payments
with some limitations, such as on the amount of corporate operating expense that can be recovered from the USF. On October 6, 2005, our CLEC filed for ETC status. This filing is still pending before the PA PUC.

In 2004, the Federal-State Joint Board on Universal Service (Joint Board) provided recommendations to the FCC addressing the growth of the
USF, eligibility criteria for receipt of funds, and the cost basis for fund payment to Competitive Eligible Telecommunications Carriers. On June 8, 2004, the FCC issued a Notice of Proposed Rulemaking seeking comment on a recommended decision
of the Joint Board. The Joint Board recommended that the FCC adopt permissive federal guidelines for states to consider in proceedings to designate competitive carriers as eligible to receive universal service support, and it further recommended
that the FCC limit the scope of high-cost support to a single connection that provides a subscriber access to the public telephone network. On August 16, 2004 and August 17, 2005, the Joint Board issued notices seeking comments on several
issues relating to the high-cost portion of federal universal service for rural carriers and the appropriate rural mechanism to succeed the five-year plan that the FCC created in 2001. Issues under consideration include: the appropriate cost basis
for determining support levels for rural carriers, whether to modify the definition of rural carrier and the amount of universal support available for acquired exchanges. We are unable to predict whether and to what extent we would be eligible to
receive any federal support if the FCC makes some or all of the modifications under consideration in these proceedings. In addition, Congress may address universal service issues in legislation, but we cannot predict the occurrence, timing or
effects of such legislation. However, the federal high-cost support we receive today is only one component of the total federal USF support that we receive and constitutes less than one percent of our total revenues.

Access Charge Reform

For the
year ended December 31, 2005, approximately 50% of our RLECs revenues came from network access charges, which are paid to us by end users and intrastate and interstate long distance carriers for originating and terminating calls in the
territory served by our RLECs. The amount of network access revenues that we receive is calculated based on guidelines set by federal and state regulatory bodies, and such guidelines could change at any time. Both the PA PUC and the FCC have made
and are continuing to consider various reforms to the existing rate structure for charges assessed on long distance carriers for connection to local networks. These reforms are designed to move these network access charges, over time, to lower rate
levels and structures. These changes will reduce access charges and could shift recovery to end-user customers rather than long distance carriers. As a result, the aggregate amount of network access charges paid by long distance carriers to access
providers, such as our RLECs, will likely decrease.

In July 2000, the PA PUC created a state universal service fund accompanied by
intrastate regulatory access reform, resulting in revenue shifts for our RLECs among local telephone, long distance and network access service categories. On November 9, 2001, the FCC released an order changing its interstate access charge
rules and universal service support system for rate-of-return RLECs. The new rules change the sources of funding under the average schedule formulas, but not the amounts paid to participants. These modifications include a reduction in access charges
to long distance companies, an increase in subscriber line charges to local service customers, and the creation of a universal funding mechanism funded by all telecommunications carriers.

In February 2004, the FCC took additional steps to provide rate-of-return carriers with greater flexibility to respond to changing marketplace conditions
by resolving certain outstanding issues in the Multi-Association



21



---

##### Table of Contents

Group proceeding. The FCC modified the all or nothing rule to permit rate-of-return carriers to acquire price cap exchanges and convert them to
rate-of-return regulation without the need for a waiver. The FCC also allowed rate-of-return carriers the ability to geographically de-average access transport and special access charges to respond to competitive conditions in their marketplaces.
Finally, the FCC merged long term support into interstate common line support to replace implicit support in access charges. Our RLECs are not impacted at this time by these changes.

On October 5, 2004, the Intercarrier Compensation Forum (ICF), a diverse group of telecommunications industry participants representing
ILECs, CLECs, long distance companies, rural telephone companies and wireless providers, submitted to the FCC a comprehensive plan for reforming the current system of rates that telecommunications companies charge each other for network access and
fees to ensure universal service in the United States. Shortly afterwards, several other entities filed their versions of proposed intercarrier compensation reform plans with the FCC. On February 10, 2005, the FCC released a notice seeking
comment on seven comprehensive reform proposals submitted by the industry and others in the rulemaking. Among the questions the Commission will examine is the effect any change will have on consumers and the universal service fund, which helps
provide affordable service for rural and low income Americans. The Commission said it would be particularly receptive to any plan that offers expanded choices and lower rates to rural consumers. The FCC has not yet acted on this notice,
and there is no guarantee that a final order addressing potential modifications to the current access charge system will be issued in 2006, and we are unable to address the potential outcome with any degree of certainty.

Communications Assistance for Law Enforcement Act

Under the Communications Assistance for Law Enforcement Act (CALEA) and related federal statutes, we are required to provide law enforcement officials with call content and call identifying information
under a valid electronic surveillance warrant and to reserve a sufficient number of circuits for use by law enforcement officials in executing court-authorized electronic surveillance. We believe we are in compliance with current laws and
regulations. On August 4, 2004, in response to a joint petition filed by the Department of Justice, Federal Bureau of Investigation, and the Drug Enforcement Administration, the FCC launched a Notice of Proposed Rulemaking proposing a thorough
examination of the appropriate legal and policy framework of CALEA. In this proceeding, the FCC will examine issues relating to the scope of CALEAs applicability to services such as broadband Internet access, as well as implementation and
enforcement issues. We cannot predict the eventual outcome of this proceeding or what compliance with any rules adopted by the FCC may cost.

Voice Over Internet Protocol

The further development of VoIP is changing voice communication to a packet data
transmission process. This new process will enable Internet service providers (ISPs) and new start-up companies the ability to utilize existing loop cable facilities without incurring the cost of the cable loop. Cable companies, ISPs and
new start-up companies will be able to compete with telephone companies for voice transmission services and phone features like voicemail and unified messaging. Furthermore, there is not consistent regulation of VoIP offerings at this time, placing
VoIP at a possible regulatory advantage over telephone services. The FCC has ruled that VoIP services are not telecommunications services and should be subject to minimal regulation. In a related matter, however, the FCC has denied AT&Ts
petition claiming that its service is an information service not subject to access charges. Additionally, the FCC has issued a decision that IP-enabled services, such as VoIP, are not subject to traditional state public utility regulation. The
decision makes clear that the FCC has the responsibility and obligation to decide whether certain regulations apply to IP-enabled services. The FCC has yet to decide what compensation these services must pay to originate calls to or terminate calls
from the traditional public switched telephone network. In addition, on May 19, 2005, the FCC adopted an Order requiring the provision of 911 services by VoIP providers that connect their customers to the public switched network. All
interconnected VoIP providers must notify customers regarding the provisions of 911 service and certify to the FCC that existing customers have been informed and that they acknowledged receipt of such information. Our ISP is in full compliance with
the FCC requirements and we are working to make 911 service available everywhere we



22



---

##### Table of Contents

wish to offer the service. The cost to provide 911 connectivity in all potential locations is still under investigation by the Company. In addition to
regulation of 911 service, on September 23, 2005, the FCC issued a Report and Order holding that the requirements to make networks available for electronic surveillance by law enforcement agencies under the federal CALEA applies to
facilities-based broadband Internet access providers and a broad category of VOIP providers. It is not possible at this time to predict how the FCCs recent action will affect the Company. While it may be easier for the Company to comply with
new CALEA requirements than other VOIP providers, the FCC left to a future Order the task of defining the specific capabilities that carriers will have to provide to law enforcement agencies, and the method for recovering costs for providing those
capabilities. In addition, the FCC issued a Notice of Proposed Rulemaking seeking comments as to whether small and rural providers of facilities-based broadband Internet access providers should be exempt from CALEA requirements.

Cable Modem and DSL Broadband Services

In 2005, the Supreme Court upheld an FCC ruling that broadband cable modem service provided by cable operators is properly classified as an information service, rather than as a telecommunications service. As such, our cable TV operation
will not have to provide open access to its cable modems. In response to the Courts action, on September 23, 2005, the FCC released a Report and Order in which it determined that the provision by telephone companies of wireline broadband
services such as DSL, constitutes an information service, rather than a telecommunications service. Previous to this ruling, FCC policies and rules required facilities-based telephone company providers of DSL to offer the wireline transmission
component of DSL separately to competitors, on a common carrier basis. The FCCs recent ruling eliminated this requirement to share such transmission capacity with competitors, subject to a one year transition period wherein existing offerings
of such transmission capacity must be maintained, on a grandfathered basis, to purchasers unaffiliated with the telephone company. The FCC ruled that while facilities-based telephone companies are not required to offer broadband wireline
transmission capacity to their competitors, they are permitted to do so if they choose, and may make such offerings on either a common carrier or a non-common carrier basis. The FCCs ruling appears at this time to be deregulatory and to be
intended to put facilities-based telephone company providers of DSL in regulatory position similar to that of cable TV providers of cable modem service. The ruling also provides that it does not alter the rights of competitors under Section 251
of the Communications Act to purchase unbundled network elements including the purchase of unbundled loops to provide their own DSL service. However, our RLECs are not required to provide these unbundled network elements as long as their
rural suspension continues in existence. A decision has not been made as yet whether cable modem providers will be required to contribute to the federal USF as telephone company DSL providers do or whether telephone company DSL providers will no
longer have to contribute to the federal USF on the basis of their DSL revenue. It is not possible at this time to predict how the FCCs recent action will affect the Company, including the impact on the competitive position of the Company in
the provision of DSL services, and the impact on payments into the federal USF.

Potential Internet Regulatory Obligations

In connection with our Internet access offerings, we could become subject to laws and regulations as they are adopted or applied to
the Internet. There is currently only a small body of laws and regulations applicable to access to or commerce on the Internet. As the significance of the Internet expands, federal, state and local governments may adopt rules and regulations, or
apply existing laws and regulations to the Internet. To date, the FCC has treated Internet service providers, or ISPs, as enhanced service providers, rather than common carriers, and therefore ISPs are exempt from most federal and state regulation,
including the requirement to pay access charges or contribute to the federal USF. We cannot predict the nature of such future regulations or their impact on our business.

Employees

We had 640 employees as of December 31, 2005, of which 76 employees are covered by a
collective bargaining agreement. This agreement expires on July 12, 2009.



23



---

##### Table of Contents

|Item 1A. | Risk Factors
|-------- | ------------

The convergence of voice and data communications technologies could eliminate our competitive advantages and may, in fact, put us at a competitive disadvantage. We may experience increased competitive pressures, which could have a
negative effect on our revenues and earnings.

The convergence of voice and data communication technologies is changing the
communications industry. For several years, telephone and cable companies have been able to provide data transmission, with telephone companies having the advantage in voice and cable companies having the advantage in video. Technology is reducing
those advantages. The development of VoIP is changing voice communication to a packet data transmission process. This enables cable companies, as well as ISPs and new start-ups who require minimal capital investment, to compete with telephone
companies for voice services and phone features like voicemail and unified communications. These developments have placed our core telephone business at risk, although also enabling us to compete in the provision of cable TV services.

Adding to the complexity of the competitive environment, wireless offerings in voice and data are becoming increasingly competitive; and technology has
been developed that could enable electric power transmission companies to compete in the communications industry in the future. Service offerings of telephone, cable and electric power companies in voice, data and video may be similar, while
wireless is a significant provider in voice and data.

It is basic policy of the FCC and the Pennsylvania Public Utility Commission
(PUC) to encourage competition in the communications industry. The limited suspension that we held until January 2003 from certain interconnection requirements of the Telecommunications Act of 1996 has been discontinued, although
legislation enacted in Pennsylvania in the fourth quarter of 2004 provided a continued limited suspension to our Buffalo Valley RLEC through December 31, 2008. These developments mean that two of our RLECs could be required to allow competitors
to have access to our customers by our competitors seeking the removal of our rural exemption, entering our territory and using our facilities through interconnection agreements to provide local services. Local cable TV companies may use their own
facilities and apply to be licensed as a facilities-based CLEC within our franchise territory in order to attempt to qualify for number portability. This would enable our existing telephone customers to switch to VoIP services provided by the cable
TV companies and still retain the same telephone numbers, thus making the transfer of local telephone services to VoIP far more convenient to the customer. Service Electric Telephone Company, LLC, filed on September 2, 2005 with the PUC to be a
facilities-based CLEC competitor in our Conestoga RLEC territory. In addition, CORE Communications, Inc (CORE) filed an amended application on August 19, 2005 with the PUC to be a facilities-based CLEC providing service in our RLEC
territories. On January 25, 2006, CORE served our three RLECs with their Petition for Arbitration. Included in Appendix 2 of their filing is a request seeking a termination of the rural exemption for the limited purpose of permitting the
interconnection standards to apply to any direct interconnection between our three RLECs and CORE. We are actively engaged in these filings and will be working with both CLECs to develop interconnection agreements to be filed with the PUC.

In areas served by our CLEC, the incumbent carrier, Verizon, enjoys certain business advantages, including its size, financial resources,
brand recognition and network connection to virtually all of our customers and potential customers in those areas. Similarly, in areas where we do or may provide video services, the incumbent cable operators enjoy certain business advantages,
including their size, financial resources, brand recognition, and ownership of or superior access to programming.

As an integrated
communications provider, we face competition from:



| |  |  | competitive local exchange carriers, including TelCove, Commonwealth Telephone Enterprises, Choice One and XO Communications;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------



| |  |  | wireless service providers, including Cingular Wireless, Verizon Wireless, Sprint Nextel, Immix and T-Mobile Wireless;
| | - |  | ----------------------------------------------------------------------------------------------------------------------



24



---

##### Table of Contents

| |  |  | internet service providers, including AOL, EarthLink and MSN;
| | - |  | -------------------------------------------------------------



| |  |  | cable television companies, including Adelphia, Comcast, Pencor Services, Atlantic Broadband LLC, Service Electric and CATV Service, Inc.;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | voice over Internet protocol (VoIP) providers, including Vonage, AT&T and Verizon;
| | - |  | ------------------------------------------------------------------------------------



| |  |  | providers of communications services, such as long distance services, including AT&T, Sprint Nextel and Verizon Communications;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



| |  |  | systems integration providers, including Morefield, Ecomm, IntelliMark and Weidenhammer Systems Corp.; and
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | electric power companies as possible competitors in the future.
| | - |  | ---------------------------------------------------------------

Many of our competitors are, or are affiliated with, major communications companies. These competitors have substantially greater financial and marketing resources and greater name recognition and more established relationships with a
larger base of current and potential customers than we. Accordingly, it may be more difficult to compete against these large communications providers. In addition, we cannot assure that we will be able to achieve or maintain adequate technology to
remain competitive. Our continued addition of fiber to enhance our broadband capacity may be more difficult as a result of our indebtedness than for our competitors. Accordingly, it may be difficult to compete in any of our markets.

We are subject to a complex and uncertain regulatory environment that may require us to alter our business plans.

The United States communications industry is subject to federal, state and local regulations that are continually evolving. As new communications laws and
regulations are issued, we may be required to modify our business plans or operations, and we may not be able to do so in a cost-effective manner. Federal and state regulatory trends toward a more competitive market place through reduced competitive
entry standards are likely to have negative effects on our business and our ability to compete. In this regard, the regulatory environment governing ILEC operations has been and will likely continue to be very liberal in its approach to promoting
competition and network access, which may increase the likelihood of new competitors offering similar services in our service areas. The introduction of new competitors could have a negative effect on our RLEC operating results, yet at the same time
present operating benefits to our CLEC business.

Prices for RLECs interstate services, consisting primarily of subscriber line
charges and access charges for interstate and international toll calls, are regulated by the FCC based on the average schedule formulas proposed by NECA. Removal of the RLECs from the NECA average schedules could result in a significant
revenue loss. Changes in the average schedule formula amounts developed by NECA and implemented annually in July could have a negative effect on the RLECs future revenues. NECA filed their annual updated formulas with the FCC to be effective
July 1, 2006. This update proposes major reductions to settlements received by larger RLECs, including our three RLECs. It also proposed a two-year transition for implementing the new calculations. Based on our evaluation we estimate the
impact, excluding any transition period, would be approximately a $1 million reduction in 2006 network access revenues for the six-month period beginning July 1, 2006, or an annual decrease of $2 million. It is estimated that approval of the
proposed transition plan to phase in new settlement calculations over a longer period could reduce the 2006 impact by as much as 50% to 75%. The FCC has requested comment from interested parties on NECAs filing. We will not know until June
2006 whether the FCC accepts the revised calculations of NECA or whether the FCC will accept the two-year transition of the reduced settlement amounts.

Our RLECs held a limited suspension from certain interconnection requirements with competitors, which expired in 2003. The suspension had protected our RLEC markets by excluding us from requirements to allow
competitors to have access to our customers by relying upon our facilities. Since the Pennsylvania Public Utility



25



---

##### Table of Contents

Act, as amended in November 2004, provides a suspension only to RLECs that have under 50,000 lines and which have agreed to provide universal broadband
availability by December 31, 2008, two of our three RLECs may see competitors seeking to remove our rural exemption for the purposes of entering our territory and using our services and facilities through interconnection agreements to provide
competitive services. The introduction of new competitors could result in the loss of customers and have a negative effect on our revenues and earnings. Although our two RLECs have lost their suspension from certain interconnection requirements,
changes at the federal level as noted below have provided some relief permitting our RLECs to offer only certain services, affording them a greater ability to recover their investment costs.

The PUC is currently considering changes in intrastate switched access rates and intrastate USF reform for ILECs in Pennsylvania. The proceeding, which
began in December 2004, addresses the rates that our RLECs charge to long distance carriers for intrastate toll calls that originate or terminate on our RLECs local telephone lines. Our RLECs also receive funding from the Pennsylvania USF,
which could be affected by the PUCs investigation. At this time, we cannot predict either the timing or the outcome of the PUCs proceeding.

The FCC has made and will continue to make regulatory changes that will affect both our RLEC and CLEC operations. On December 15, 2004, the FCC adopted rules limiting ILEC unbundling obligations in order to
provide incentives for both ILECs and CLECs to invest in the telecommunications market in a way that best allows for innovation and sustainable competition. The new rules eliminate mass market switching as an unbundled network element and limit the
availability of high-capacity loops and dedicated interoffice transport as unbundled network elements to CLECs. While beneficial to our RLECs, our CLEC interconnects with and uses other telephone companies networks to access certain of their
customers in order to provide service, such as voice, and data communications and DSL. Our CLEC depends, in certain circumstances, upon the technology and capabilities of other telephone companies as well as the quality, availability and maintenance
of the facilities of those telephone companies. We must also maintain efficient procedures for ordering, provisioning, maintaining and repairing facilities from these other telephone companies. We may not be able to obtain facilities and services of
satisfactory quality from other telephone companies, or on satisfactory terms and conditions, in which case we may experience delays in the growth of our CLEC networks and the degradation of the quality of our service to customers. The new rules may
have an adverse impact on our CLEC because it purchases unbundled switching from ILECs. Although Verizon has indicated that they will continue to offer unbundled switching on a commercial contract basis, our CLEC will receive less favorable terms
and conditions in the commercial contract than they received under the prior FCC mandated contracts.

The FCC, on February 10, 2005,
initiated a proceeding to develop a unified intercarrier compensation regime. This proceeding will affect our RLECs, CLECs, long distance and VoIP operations. The FCC is considering various plans that have been submitted to the FCC and has solicited
comments from the public concerning those proposals. Most, if not all of these proposals, if adopted would affect the intercarrier compensation revenues and expenses as well as the USF funding that our RLECs receive. The rule changes that result
from this proceeding could have a material effect on our revenues, expenses and earnings. Until the FCC adopts a specific proposal, it is impossible to predict how changes will affect our company.

The Supreme Court has upheld an FCC ruling that broadband cable modem service provided by cable operators is properly classified as an information
service rather than a telecommunications service. In response to the Courts action, on September 23, 2005, the FCC released a Report and Order in which it determined that the provision by telephone companies of wireline broadband
services, such as DSL, constitutes an information service, rather than a telecommunications service. Previous to this ruling, FCC policies and rules required facilities-based telephone company providers of DSL to offer the wireline transmission
component of DSL separately to competitors on a common carrier basis. The FCCs recent ruling eliminated this requirement to share such transmission capacity with competitors, subject to a one year transition period wherein existing offerings
of such transmission capacity must be maintained, on a grandfathered basis, to purchasers unaffiliated with the telephone company. The FCC ruled that while facilities-based telephone companies are not required to offer broadband wireline
transmission capacity to their competitors, they are permitted to do so if



26



---

##### Table of Contents

they choose, and may make such offerings on either a common carrier or a non-common carrier basis. The FCCs ruling appears at this time to be
deregulatory and to be intended to put facilities-based telephone company providers of DSL in regulatory position similar to that of cable TV providers of cable modem service. However, the ruling also provides that it does not alter the rights of
competitors under Section 251 of the Communications Act to purchase unbundled network elements including the purchase of unbundled loops to provide their own DSL service. It is not possible at this time to predict how the FCCs
recent action will affect the Company, including the impact on the competitive position of the Company in the provision of DSL services, and the impact on access charge revenue settlements with NECA.

The FCC has yet to significantly regulate VoIP offerings, maintaining regulatory uncertainty while placing VoIP services at a regulatory advantage over
our RLEC legacy telephone services. Currently, two recent FCC rulings have defined the regulatory status of VoIP as an information service subject to minimal regulation by the FCC rather than as a telephone service subject to state commission
regulation. The FCC has issued a Notice of Proposed Rulemaking to broadly investigate the appropriate regulatory treatment of VoIP services. It is unknown at this time when the FCC will act on this proposal or what effects any changes may have on
the results of our operations or financial conditions. The FCC has ordered strict requirements for the provision of 911 services by VoIP providers. All interconnected VoIP providers must notify customers regarding the provisions of 911 service and
certify to the FCC that existing customers have been informed and that they acknowledged receipt of such information. Our ISP is in full compliance with the FCC requirements and we are working to make 911 service available everywhere we wish to
offer the service. We are still investigating the cost to provide 911 connectivity in all potential locations. In addition to regulation of 911 service, on September 23, 2005, the FCC issued a Report and Order holding that the requirements to
make networks available for electronic surveillance by law enforcement agencies under the federal Communications Assistance for Law Enforcement Act (CALEA) applies to facilities-based broadband Internet access providers and a broad
category of VoIP providers. It is not possible at this time to predict how the FCCs recent action will affect us. While it may be easier for us to comply with new CALEA requirements than other VoIP providers, the FCC left to a future Order,
the task of defining the specific capabilities that carriers will have to provide to law enforcement agencies, and the method for recovering costs for providing those capabilities. In addition, the FCC issued a Notice of Proposed Rulemaking seeking
comment as to whether small and rural providers of facilities-based broadband Internet access services should be exempt from CALEA requirements.

The FCC has also enacted changes to certain technical rules that would foster broadband deployment using the capabilities of the nations power grid.

All of these developments may result in an even more highly competitive environment in which utility companies are very likely to be in direct competition with telephone companies and cable TV operators in many
locations. This development could cause telephone companies to lose their competitive edge in their territories and, consequently, result in significant inroads into their core telephone/voice business.

Our indebtedness could restrict our operations.

As of December 31, 2005, we had approximately $215.5 million of total indebtedness, including current maturities. We refinanced our indebtedness in March 2004 and further amended our credit facility in November
2004. The effect of the refinancing was to lower the interest rates on our indebtedness, provide greater flexibility in our financial covenants and spread out the amortization of principal. The refinancing also lifted restrictions on the expansion
of our CLEC edge-out market and eliminated the requirement of the prior loan agreement that excess cash flow be applied to prepayments of principal. This new structure, pursued to manage our balance sheet in order to better achieve our business
plan, decreases the risks associated with our indebtedness.

However, our indebtedness could still restrict our operations because we will
use a substantial portion of our cash flow from operations, if any, to pay principal and interest on our indebtedness, which will reduce the funds available for working capital, capital expenditures, acquisitions and other general corporate
purposes.



27



---

##### Table of Contents

Additionally, our level of indebtedness may make us more vulnerable to economic or industry downturns and competitive pressures. The agreements governing our
indebtedness contain covenants imposing financial and operating restrictions on our business. These restrictions may limit our ability to take advantage of potential business opportunities as they arise and adversely affect the conduct of our
business. These covenants place restrictions on our ability and the ability of our subsidiaries to, among other things:



| |  |  | incur more indebtedness;
| | - |  | ------------------------



| |  |  | pay dividends over $10 million annual limit, redeem or repurchase our stock or make other distributions;
| | - |  | --------------------------------------------------------------------------------------------------------



| |  |  | make acquisitions or investments;
| | - |  | ---------------------------------



| |  |  | use assets as security in other transactions;
| | - |  | ---------------------------------------------



| |  |  | enter into transactions with affiliates;
| | - |  | ----------------------------------------



| |  |  | merge or consolidate with others;
| | - |  | ---------------------------------



| |  |  | dispose of assets or use asset sale proceeds;
| | - |  | ---------------------------------------------



| |  |  | create liens on our assets; and
| | - |  | -------------------------------



| |  |  | extend credit.
| | - |  | --------------

The Systems Integration Segment could
be affected by the concentration of business among a few major customers.

The sale of equipment and services in the Systems Integration
business is dependent upon the willingness of companies to invest in improvements in their information and communications systems. This business is more concentrated among a few major customers than other segments of our business and may be affected
by the economic conditions in our customers business sectors.

We have continuing involvement in the Conestoga Wireless segment
after its sale, which may adversely affect the continuing operations of the business.

In connection with the acquisition of Conestoga,
we committed to a plan to sell the assets of Conestogas wireless segment. The sale was completed on January 14, 2003. We have continuing involvement after the sale as a result of our continued guarantees on cell site leases. This
obligation could restrict our operations by reducing the funds available for working capital, capital expenditures, acquisitions and other general corporate purposes.



|Item 1B. | Unresolved Staff Comments
|-------- | -------------------------

None



|Item 2. | Properties
|------- | ----------

Our properties
consist primarily of administration buildings, central office switch facilities, telephone lines and related equipment and other land and buildings related to telephone operations. Our major owned facilities include our corporate headquarters and
central office switching facility, totaling approximately 113,700 square feet in Ephrata, Pennsylvania; an office building including our network operations center totaling 80,100 square feet in Brownstown, Pennsylvania; and twenty other buildings
that serve a variety of functions including offices, warehouses, garages, vehicle service center and switching facilities, totaling approximately 175,300 square feet. We lease 32,600 square feet for use as office space. We own more than fifty other
smaller locations totaling over 68,500 square feet that are used for various purposes such as housing switching equipment. All our assets are maintained and upgraded on a continuing basis to assure quality service for our customers.



28



---

##### Table of Contents

We have transmission facilities referred to as our outside plant, consisting of cables, wires, terminals
and necessary supporting structures such as poles, conduit and manholes. Our cables are installed on poles, underground conduit or directly buried in the earth. In addition to plant and equipment that we wholly own, we utilize poles, towers and
cable and conduit systems wholly-owned by, or jointly-owned with, other entities.

We were one of the first local exchange carriers in the
nation to deploy a 100% digitally switched network, which enables us to economically provide a broad portfolio of advanced voice and data communications services. Our network includes 1,170 route miles of fiber in a pattern of multiple rings, which
provide a high level of redundancy in the event of a service failure. Our primary network operations center further leverages network design with remote network management, maintenance and repair capabilities to pinpoint network problems, minimize
technician deployment and improve operating efficiency. Our network is monitored 24 hours a day, 365 days a year and continual upgrades to network elements ensure the uninterrupted delivery of quality services to customers.



|Item 3. | Legal Proceedings
|------- | -----------------

In July
2002, EuroTels subsidiary PenneCom, commenced an action in the United States District Court for the Southern District of New York against an investment bank and an individual. The action is currently pending in United States District Court.
PenneComs Amended Complaint asserted claims under Polish, Dutch and New York law against the defendants for their alleged tortious inducement of non-party Elektrim S.A. to breach a contract pursuant to which Electrim S.A. would have purchased
all of the shares of Pilicka Telefonia S.A. in August of 1999. Because a motion was granted to dismiss the claims that PenneCom had asserted pursuant to Polish and Dutch law, as well as a New York law fraud claim, the only claim currently being
litigated is the tortious interference with contract claim asserted under New York law. The case is currently in discovery. No date has been set for trial. The outcome of the litigation cannot be determined and no amount has been recognized for
possible collections of any claims. PenneCom will continue to incur legal costs in connection with this action.

We are involved in various
legal proceedings arising in the ordinary course of our business. In the opinion of management, the ultimate resolution of these matters will not have a material adverse effect on our consolidated financial condition, results of operations or cash
flows.



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

There were no matters submitted to a vote of the shareholders during the fourth quarter of 2005.



29



---

##### Table of Contents

PART II



|Item 5. | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|------- | ------------------------------------------------------------------------------------------------------------

Our common stock trades on The NASDAQ Stock Market under the symbol DECC. The table below sets forth the high and low bid prices of our common stock
during each of the periods indicated, as reported daily by the NASDAQ National Market.



|               |  |     |      |      |   |      
|-------------- |  | --- | ---- | ---- | - | -----
|2005           |  | Low |      | High
|First Quarter  |  | $   | 8.12 |      | $ | 12.36
|Second Quarter |  | $   | 7.00 |      | $ | 10.10
|Third Quarter  |  | $   | 9.00 |      | $ | 12.23
|Fourth Quarter |  | $   | 7.80 |      | $ | 9.41 



|               |  |     |       |      |   |      
|-------------- |  | --- | ----- | ---- | - | -----
|2004           |  | Low |       | High
|First Quarter  |  | $   | 13.41 |      | $ | 15.48
|Second Quarter |  | $   | 11.04 |      | $ | 14.70
|Third Quarter  |  | $   | 9.83  |      | $ | 13.39
|Fourth Quarter |  | $   | 11.13 |      | $ | 14.02

The bid quotations reflect inter-dealer quotations, do not include retail markups, markdowns, or
commissions, and may not necessarily represent actual transactions. The bid information stated is, to our knowledge, the best approximate value at the time indicated.

The closing price on December 31, 2005, was $8.33. Based on records that we maintain, the approximate number of record holders of our common stock, as of December 31, 2005, was 2,289.

During the two most recent fiscal years, 2005 and 2004, cash dividends on our common stock have been declared quarterly in the annual amount of $0.50 per
share. Dividends are paid as and when declared by our Board of Directors and in accordance with restrictions set forth in covenants contained in our debt agreements.

Equity Compensation Plan Information



|                                                           |  |                                                                                      |  |                                                                              |       |                                                                                                                                           |          
|---------------------------------------------------------- |  | ------------------------------------------------------------------------------------ |  | ---------------------------------------------------------------------------- | ----- | ----------------------------------------------------------------------------------------------------------------------------------------- | ---------
|Plan Category                                              |  | (A) Number ofsecurities issued uponexercise
ofoutstandingoptions, warrantsand rights |  | (B) Weighted-average exercise price ofoutstandingoptions, warrantsand rights |       | (C) Number of securitiesremaining available forfuture issuance underequity compensationplans (excludingsecurities reflected incolumn
(a))
|Equity compensation plans approved by security holders     |  | 221,405                                                                              |  | $                                                                            | 10.06 |                                                                                                                                           | 1,026,858
|Equity compensation plans not approved by security holders |  |                                                                                     |  |                                                                              |       |                                                                                                                                           |         
|                                                           |  |                                                                                      |  |                                                                              |       |                                                                                                                                           |          
|Total                                                      |  | 221,405                                                                              |  | $                                                                            | 10.06 |                                                                                                                                           | 1,026,858
|                                                           |  |                                                                                      |  |                                                                              |       |                                                                                                                                           |          

Recent Sales of Unregistered Securities

None

Purchases of Equity Securities by
the Issuer and Affiliated Purchasers

None



30



---

##### Table of Contents

|Item 6. | Selected Financial Data
|------- | -----------------------

The
following table sets forth selected consolidated summary financial information as of December 31 and for each of the last five fiscal years ended December 31, 2005. This information should be read in conjunction with our consolidated
financial statements, including the notes thereto, and Managements Discussion and Analysis of Financial Condition and Results of Operations, both of which are included in this annual report. Certain amounts have been reclassified for
comparative purposes.



|                                                                               |  |                                       |         |   |         |   |         |         |  |   |         |   |  |      |          |   |  |   |         |  
|------------------------------------------------------------------------------ |  | ------------------------------------- | ------- | - | ------- | - | ------- | ------- |  | - | ------- | - |  | ---- | -------- | - |  | - | ------- | -
|                                                                               |  | At or for the Year Ended December 31, |        
|                                                                               |  | 2005(1)                               |         |   | 2004(1) |   |         | 2003(1) |  |   | 2002(1) |   |  | 2001 |         
|                                                                               |  | (In thousands, except per share data) |        
|STATEMENT OF OPERATIONS DATA Operating revenues                                |  | $                                     | 176,247 |   |         | $ | 176,271 |         |  | $ | 173,125 |   |  | $    | 137,334  |   |  | $ | 76,055  |  
|Depreciation and amortization                                                  |  |                                       | 38,745  |   |         |   | 39,119  |         |  |   | 38,626  |   |  |      | 28,690   |   |  |   | 15,289  |  
|Operating income (loss)                                                        |  |                                       | 22,659  |   |         |   | 20,947  |         |  |   | 23,767  |   |  |      | 7,275    |   |  |   | (530    | )
|Income (loss) from continuing operations                                       |  |                                       | 13,711  |   |         |   | (2,739  | )       |  |   | 3,877   |   |  |      | (7,105   | ) |  |   | 1,810   |  
|Discontinued operations, net of tax(2)                                         |  |                                       |        |   |         |   |        |         |  |   | (53     | ) |  |      | 55,499   |   |  |   | (5,969  | )
|Extraordinary loss, net of tax                                                 |  |                                       |        |   |         |   |        |         |  |   |        |   |  |      |         |   |  |   | 107     |  
|Cumulative effect of accounting change, net of tax                             |  |                                       |        |   |         |   |        |         |  |   | 260     |   |  |      |         |   |  |   |        |  
|Net income (loss)                                                              |  |                                       | 13,711  |   |         |   | (2,739  | )       |  |   | 4,084   |   |  |      | 48,394   |   |  |   | (4,052  | )
|                                                                               |  |                                       |         |   |        
|PER-SHARE DATA  BASIC AND DILUTED(3) Income (loss) from
continuing operations |  | $                                     | 0.96    |   |         | $ | (0.18   | )       |  | $ | 0.25    |   |  | $    | (0.58    | ) |  | $ | 0.25    |  
|Discontinued operations                                                        |  |                                       |        |   |         |   |        |         |  |   |        |   |  |      | 4.53     |   |  |   | (0.81   | )
|Extraordinary items                                                            |  |                                       |        |   |         |   |        |         |  |   |        |   |  |      |         |   |  |   | 0.01    |  
|Cumulative effect of accounting change                                         |  |                                       |        |   |         |   |        |         |  |   | 0.01    |   |  |      |         |   |  |   |        |  
|Net income (loss) per common share                                             |  |                                       | 0.96    |   |         |   | (0.18   | )       |  |   | 0.26    |   |  |      | 3.95     |   |  |   | (0.55   | )
|Cash dividends declared per common share                                       |  |                                       | 0.50    |   |         |   | 0.50    |         |  |   | 0.50    |   |  |      | 0.50     |   |  |   | 0.50    |  
|                                                                               |  |                                       |         |   |        
|BALANCE SHEET DATA Total assets                                                |  | $                                     | 535,672 |   |         | $ | 546,785 |         |  | $ | 575,911 |   |  | $    | 601,818  |   |  | $ | 142,878 |  
|Long-term debt                                                                 |  |                                       | 205,500 |   |         |   | 218,500 |         |  |   | 222,765 |   |  |      | 244,966  |   |  |   | 58,124  |  
|Preferred stock of subsidiary                                                  |  |                                       | 1,446   |   |         |   | 1,446   |         |  |   | 1,446   |   |  |      | 1,446    |   |  |   | 1,446   |  
|                                                                               |  |                                       |         |   |        
|OTHER DATA Net cash provided by continuing operating activities                |  | $                                     | 41,613  |   |         | $ | 49,595  |         |  | $ | 45,009  |   |  | $    | 25,161   |   |  | $ | 13,684  |  
|Net cash used in continuing investing activities                               |  |                                       | (20,344 | ) |         |   | (25,736 | )       |  |   | (9,512  | ) |  |      | (177,579 | ) |  |   | (36,256 | )
|Net cash provided by (used in) continuing financing activities                 |  |                                       | (19,461 | ) |         |   | (27,788 | )       |  |   | (18,183 | ) |  |      | 88,997   |   |  |   | 26,904  |  

---

|(1) | Reflects data for Conestoga operations since acquisition on May 24, 2002.
|--- | -------------------------------------------------------------------------

|(2) | Reflects the results of our interest in the PCS ONE joint venture and our paging businesses as discontinued operations.
|--- | -----------------------------------------------------------------------------------------------------------------------

|(3) | The per-share data is based upon the weighted average common shares outstanding. Computations of earnings for all years are in accordance with Statement of Financial
Accounting Standards No. 128, Earnings per Share.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



31



---

##### Table of Contents

|Item 7. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

Monetary amounts presented in the following discussion are in thousands, except per-share amounts.

Overview

This Overview is intended to provide a
context for the following Managements Discussion and Analysis of Financial Condition and Results of Operations. Managements Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with our
consolidated financial statements, including the notes thereto, included in this annual report. We have attempted to identify the most important matters on which our management focuses in evaluating our financial condition and operating performance
and the short-term and long-term opportunities, challenges and risks (including material trends and uncertainties) which we face. We also discuss the actions we are taking to address these opportunities, challenges and risks. The Overview is not
intended as a summary of, or a substitute for review of, Managements Discussion and Analysis of Financial Condition and Results of Operations. For comparative purposes, certain amounts have been reclassified to conform to the current-year
presentation. The reclassifications had no impact on net income.

Business Segments

We operate as a rural local telephone company providing integrated communications services to residential and business customers in markets throughout the
eastern half of Pennsylvania. We operate an incumbent rural local exchange carrier, or RLEC, in parts of Berks, Lancaster, Union and smaller portions of five other adjacent counties in Pennsylvania, and a competitive local exchange carrier, or CLEC,
in the Lancaster, Harrisburg, Reading, Altoona, Pottstown, State College and Williamsport, Pennsylvania metropolitan areas, which we refer to as our edge-out markets. We offer our customers a comprehensive package of communications
services including local and long distance telephone services, broadband services, Internet access and, in certain of our markets, video services. We also provide business customers with integrated voice and data network solutions.

Our segments are RLEC, CLEC, Internet Services, and Systems Integration. The measure of profitability that management uses to evaluate performance of our
business segments is operating income (loss) because individual segments are not charged an allocation for such items as interest and income taxes that are reported below operating income on the statement of operations.

As of December 31, 2005, we served 134,698 RLEC access lines, 40,796 CLEC access lines, 19,795 digital subscriber lines (DSL), 7,959
dial-up Internet access subscribers, 6,630 video subscribers and 952 web-hosting customers. For the year ended December 31, 2005, we generated total revenues of $176.2 million, operating income of $22.7 million and net income of $13.7 million.

Historically, we have derived a majority of our revenues and substantially all of our operating income from the regulated RLEC segment.
Our RLEC revenue is derived primarily from local telephone service, network access charges, enhanced telephone services, directory and regional toll service. Our CLEC focuses primarily on businesses, and revenue is derived primarily from local
telephone service, network access charges, enhanced telephone services and long distance service revenue. Our Internet Services revenue is derived from broadband and dial-up Internet access services, in addition to web-hosting services and our new
Voice over Internet Protocol (VoIP) service. Our Systems Integration revenue is derived from sales of services and equipment that support the design, implementation and maintenance of local and wide area networks and telecommunications
systems.

Our operating costs and expenses primarily include wages and related employee benefit costs, depreciation and amortization,
selling and advertising, software and information system services and general and administrative expenses. Our RLEC segment incurs costs related to network access charges, directory expense, and other operations expenses such as digital electronic
switch expense, engineering and outside plant costs. Our CLEC incurs costs related to leased network facilities associated with providing local telephone service to



32



---

##### Table of Contents

customers, engineering costs, and network access costs for local calls and long distance expense. Our Internet Services segment incurs leased network
facilities costs for our dial-up Internet service and for our DSL broadband service. Our Systems Integration business incurs expenses primarily related to wages and employee benefit costs, and equipment and materials used in the course of the
installation and provision of our products and services.

We incur access line-related capital expenditures associated with access line
additions, expenditures for upgrading existing facilities to provide broadband services and costs related to the provision of DSL Internet services in our RLEC and CLEC territories. Our capital expenditures related to CLEC access line growth are
generally associated with serving additional customers or servicing existing customers on our own facilities and, therefore, tend to result in incremental revenue or higher margins from those customers. We believe that our additional capital
expenditures relating to our investment in software and systems will allow us to remain competitive in the marketplace and generally allow for corresponding reductions in operating expenses.

Business Strategy

Our primary business objective is
to be a leading, regional integrated communications service provider (ICP). To achieve this objective, we will continue to pursue the following goals:



| |  |  | We will pursue the goal of capturing as many broadband connections to customers homes and businesses as possible. While we intend to continue to serve our dial-up Internet
access customer base, our focus will be to migrate these customers in the RLEC and CLEC areas to broadband connections. New broadband customers will also be aggressively pursued. Targeting customers with a broadband connection to their home and/or
business is vital for the future delivery of Internet Protocol (IP) services.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will continue to build-out our fiber-to-the-node infrastructure to support the future deployment of advanced broadband IP communication services. We expect that the demands of
our residential and business customers for increased bandwidth and IP applications will continue to grow.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will continue to operate under a disciplined strategy to increase our market share in our edge-out markets, primarily to business customers, by offering competitive communication
service packages. We will continue to leverage our modern network infrastructure, established reputation, extensive local knowledge and significant operating experience to attempt to gain new customers and increase our market share in our edge-out
markets. Our focus will be on acquiring customers that can be served from our own network facilities and moving existing customers from leased facilities to our own network.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will pursue the goal of delivering excellence for our customers by providing reliable, responsive, state of the art broadband communications services, including voice, high-speed
data, VoIP and, in certain of our RLEC and CLEC markets, video. We will assess and tailor the bundling of services to best serve our customers and endeavor to achieve a competitive advantage in our local markets. We have direct experience with video
deployments on two technology platforms  hybrid fiber coaxial in the State College CLEC market and ADSL2 over the RLEC copper system in Union County, Pennsylvania. The potential roll-out of video in our other RLECs is under review and
evaluation.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will endeavor to be a single source provider of voice and data communications services to our business customers. We believe that the convergence and complexity of voice
communications and data network technologies has increased the need for businesses to seek a single provider for all of their communications and data networking needs. In 2006, we will be creating a more direct link between our RLEC, CLEC and
Internet customer base and the Systems Integration business through joint sales proposals, sales incentive plans, and needs-based proposals that combine Systems Integration and RLEC, CLEC or Internet services for a custom and differentiated
offering.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will continue to make our commitment to customer service a top priority. Our NOC provides monitoring, repair and emergency services 24 hours a day, 7 days a week
and 365 days a year, which
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



33



---

##### Table of Contents

| | strengthens our relationships with our customers and enhances our competitive position. In an effort to speed up and enhance the customers experience
when they call in service issues, we implemented a new case management system into the NOC. The system has given us the ability to better manage and prioritize service calls resulting in greater ability to manage the customers request. To
further enable this, several automated tests were developed and implemented that allow us to analyze every issue that is called in, and within 2 minutes, determine the location of the issue and identify and dispatch the appropriate technician. Our
complement of managed services is used for internal monitoring (within the customers enterprise), external monitoring (devices visible outside the customers enterprise) and comprehensive security assessments and management. Our managed
services fills the needs of our customers by allowing them to improve reliability, provide higher levels of service and save money through efficient device management and planning.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will offer a broad array of advanced communication services that will enable new modes of communication to become a part of the daily home or business experience. A unified
communications strategy will provide integrated applications (e.g. email, voice mail, instant messaging and video conferencing) to provide customers with greater flexibility to select their preferred method of communication.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Critical Developments in the Communications Industry

One of the critical drivers in the communications industry today is the convergence of voice and data communication technologies into various IP based platforms, all of which have the potential to provide VoIP,
broadband services, and IP video over telephone companies copper and fiber networks, cable companies coaxial and fiber networks, wireless telephone companies wireless networks, satellite companies satellite networks and
electric companies electric lines. Although each of the networks has relative strengths and weaknesses, they are all effectively in competition for the customers communications needs. These developments mean that we are competing for our
existing customer base in our RLEC and CLEC territories with cable TV companies, wireless telephone companies, satellite communications providers and VoIP providers. The recent decreases in the number of access lines in our RLEC territories reflect,
in part, such increased competition, in addition to the elimination of lines by our customers as they shift to DSL for high-speed Internet access.

We have competitive strengths and weaknesses in the competition for the customers communications dollar. On a national basis, cable TV companies have the major market share of paid video services and have a larger market share of
broadband Internet access services, than telephone companies. Cable TV companies are now delivering VoIP services with systems fully capable of providing IP telephony services. We are now offering video over a portion of our fiber-copper network in
the area of Lewisburg, Pennsylvania in competition with the video services offered by incumbent cable companies.

Cable TV companies are
typically subject to far less regulation in the provision of voice telephone services than are local telephone companies. There is limited regulation of VoIP offerings at this time, placing VoIP at a possible regulatory advantage over traditional
telephone services. To date, VoIP is not regulated as a voice public utility service, except to the extent that the Federal Communications Commission (FCC) has recently ordered that VoIP providers must enable their customers to access
911 services. To maintain and grow our voice communication business, we are introducing VoIP offerings into our marketplace. The convergence of voice and data networks enables the deployment of VoIP services. As an Internet Service Provider
(ISP), our provision of VoIP services is not geographically limited. We have the potential to offer and provide our VoIP services anywhere to anyone who has a broadband connection, either through a DSL or cable modem connection. The
deployment of VoIP services minimizes the amount of additional infrastructure costs required to offer next generation voice services outside of our traditional service territories. Our VoIP initiatives may drive converged services and networks to
produce operational efficiencies in addition to benefiting from the current minimal regulation to which it is subject. Other VoIP providers can offer VoIP services within our territory from any point outside of our territory that has Internet
access, subject to the requirement of also providing 911 service. If



34



---

##### Table of Contents

they qualify as a CLEC in our RLEC territories, VoIP providers also might be eligible for number portability. Number portability would make it possible for
our customers to switch to the VoIP services of another provider without changing telephone numbers.

The delivery systems of local
telephone companies and cable TV companies are structured differently. Telephone systems are structured to foster two-way conversations by providing separate lines to each customer. This structure enables telephone systems, as they are upgraded to
provide DSL and even video services, to transmit with similar capacities to and from customers premises without the system slowing down or failing in times of high traffic. Cable TV systems were originally structured to carry traffic one way
to the customer and, although the systems are being upgraded to carry two-way traffic, cable TV systems are not structured as well as telephone systems to carry two-way traffic with the result that, in times of peak demand, cable TV systems may slow
down or even fail to transmit their cable Internet traffic. This fundamental difference in the structure of telephone and cable systems can give telephone companies an advantage in providing DSL and IPTV services, as both are highly interactive
systems requiring fast transmittals in both directions. According to widely published sources of business information, nationally, the growth rate of DSL subscribers has recently been outpacing the growth rate of cable modem subscribers, although
cable is still ahead in terms of total subscribers. We have been quite successful in marketing our DSL Internet service to new subscribers, with the number of subscribers increasing from 11,015 as of December 31, 2004 to 19,795 as of
December 31, 2005, a 79.7% increase. During the same period, the number of our RLEC access lines decreased by 3.5% from 139,607 as of December 31, 2004 to 134,698 as of December 31, 2005.

We are also in competition with providers of wireless telephone and data services for the local telephone and data customer. Wireless telephone service
providers have impacted our number of RLEC access lines as customers use wireless for a second line and even substitute wireless entirely for wireline service. We believe that wireline telephone and broadband transmissions still have significant
advantages over wireless services in terms of rapid data rates and service accessibility and reliability. Our broadband emphasis through the expansion of our fiber-to-the-node deployment, prepares us for accommodating the continuing demands of
increased bandwidth for both consumers and businesses. However, the access and mobility provided by wireless technologies creates tremendous value as the communications industry seeks to provide a seamless integration between wireline and wireless
networks. We are evaluating the capacity to provide local wireless data services, through Wi-Fi, WiMax and 700Mhz technologies, in order to provide full broadband coverage to our customers.

The competitive threat posed by the convergence of technologies makes our commitment to customer service even more critical to the protection of our
competitive position. We are a local company with local connections that can give individual, personalized service. We are also small enough to be able to provide an individual response to customer services needs. We feel that this responsiveness
will be critical to our ability to successfully convince both our business and residential customers to see us as their preferred provider of integrated communications services, particularly in light of the substantially greater
resources of many of our competitors.

In order to remain competitive and provide the broadband services required for high-speed data and
video, we must continue to invest substantial amounts in our infrastructure. We have installed significant amounts of fiber in our system. We have even been installing ducts into new houses and businesses over the last 10 years to enhance our
ability to install fiber. We have installed gigabit networks, and believe that we have the expertise to lead the way to providing ubiquitous broadband access in our markets. We have completed 98% of our requirements under Act 183 of the
Pennsylvania Public Utility Code to provide broadband availability in 100% of our RLEC system by December 31, 2008. In keeping with the foregoing, our 2006 capital budget is approximately $26 million. However, as discussed more fully under the
Business Risks section, our ability to invest in infrastructure to remain competitive may be limited by our indebtedness of approximately $215.5 million as of December 31, 2005.



35



---

##### Table of Contents

Business Risks

Our primary business risks include the external threats of increased competition, the complex and uncertain regulatory environment in the telecommunications industry and the internal risk of our debt financing.



| |  |  | Risk of increased competition
| | - |  | -----------------------------

As
described under the heading Critical Developments in the Communications Industry, the convergence of voice and data communication technologies has brought telephone companies into direct competition with cable TV companies, wireless telephone
companies, VoIP providers and satellite companies. The development of VoIP has enabled cable TV companies to provide telephone service in competition with us. These developments have placed our core telephone business at risk, although also enabling
us to compete in the provision of cable TV services.

It is basic policy of the FCC and the Pennsylvania Public Utility
Commission (PUC) to encourage competition in the communications industry. The limited suspension that we held until January 2003 from certain interconnection requirements of the Telecommunications Act of 1996 has been discontinued,
although legislation enacted in Pennsylvania in the fourth quarter of 2004 provided a continued limited suspension to our Buffalo Valley RLEC through December 31, 2008. These developments mean that two of our RLECs could be required to allow
competitors to have access to our customers by our competitors seeking the removal of our rural exemption, entering our territory and using our facilities through interconnection agreements to provide local services. Local cable TV companies may use
their own facilities and apply to be licensed as a facilities-based CLEC within our franchise territory in order to attempt to qualify for number portability. This would enable our existing telephone customers to switch to VoIP services provided by
the cable TV companies and still retain the same telephone numbers, thus making the transfer of local telephone services to VoIP far more convenient to the customer. Service Electric Telephone Company, LLC, filed on September 2, 2005 with the
PUC to be a facilities-based CLEC competitor in our Conestoga RLEC territory. In addition, CORE Communications, Inc. (CORE) filed an amended application on August 19, 2005 with the PUC to be a facilities-based CLEC providing service
in our RLEC territories. On January 25, 2006, CORE served our three RLECs with their Petition for Arbitration. Included in Appendix 2 of their filing is a request seeking a termination of the rural exemption for the limited purpose of
permitting the interconnection standards to apply to any direct interconnection between our three RLECs and CORE. We are actively engaged in these filings and will be working with both CLECs to develop interconnection agreements to be filed with the
PUC.

In areas served by our CLEC, the incumbent carrier, Verizon, enjoys certain business advantages, including its size,
financial resources, brand recognition and network connection to virtually all of our customers and potential customers in those areas. Similarly, in areas where we do or may provide video services, the incumbent cable operators enjoy certain
business advantages, including their size, financial resources, brand recognition, and ownership of or superior access to programming.



| |  |  | We are subject to a complex and uncertain regulatory environment that may require us to alter our business plans and face increased competition.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------

The United States communications industry is subject to federal, state and local regulations that are continually evolving. As new
communications laws and regulations are issued, we may be required to modify our business plans or operations, and we may not be able to do so in a cost-effective manner. Federal and state regulatory trends toward a more competitive marketplace
through reduced competitive entry standards are likely to have negative effects on our business and our ability to compete. In this regard, the regulatory environment governing incumbent local exchange carrier (ILEC) operations has been
and will likely continue to be very liberal in its approach to promoting competition and network access, which may increase the likelihood of new competitors offering similar services in our service areas. The introduction of new competitors could
have a negative effect on our RLEC operating results yet at the same time present operating benefits to our CLEC business.



36



---

##### Table of Contents

Prices for RLECs interstate services, consisting primarily of subscriber line
charges and access charges for interstate and international toll calls, are regulated by the FCC based on the average schedule formulas proposed by National Exchange Carrier Association (NECA). Removal of the RLECs from the
NECA average schedule formulas could result in a significant revenue loss. Changes in the average schedule formula amounts developed by NECA and implemented annually in July could have a negative effect on the RLECs future revenues. NECA filed
their annual updated formulas with the FCC to be effective July 1, 2006. This update proposes major reductions to settlements received by larger RLECs, including our three RLECs. It also proposed a two-year transition for implementing the new
calculations. Based on our evaluation we estimate the impact, excluding any transition period, would be approximately a $1 million reduction in 2006 network access revenues for the six-month period beginning July 1, 2006, or an annual decrease
of $2 million. It is estimated that approval of the proposed transition plan to phase in new settlement calculations over a longer period could reduce the 2006 impact by as much as 50% to 75%. The FCC has requested comment from interested parties on
NECAs filing. We will not know until June 2006 whether the FCC accepts the revised calculations of NECA or whether the FCC will accept the two-year transition of the reduced settlement amounts.

The PUC is currently considering changes in intrastate switched access rates and Universal Service Funding (USF) reform for
independent local exchange carriers in Pennsylvania. The proceeding, which began in December 2004, addresses the rates that our RLECs charge to long distance carriers for intrastate toll calls that originate or terminate on our RLECs local
telephone lines. Our RLECs also receive funding from the Pennsylvania USF, which could be affected by the PUCs investigation. At this time, we cannot predict either the timing or the outcome of the PUCs proceeding.

On February 10, 2005, the FCC initiated a proceeding to develop a unified intercarrier compensation regime. This proceeding will
likely affect our RLECs, CLECs, long distance and VoIP operations. The FCC is considering various plans that have been submitted to the FCC and has solicited comments from the public concerning those proposals. Most, if not all of these proposals,
if adopted, would affect the intercarrier compensation revenues and expenses as well as the USF funding that our RLECs receive. The rule changes that result from this proceeding could have a material effect on our revenues, expenses and earnings.
Until the FCC adopts a specific proposal, it is impossible to predict how changes will affect our company.



| |  |  | Risk of debt financing
| | - |  | ----------------------

We had
indebtedness of approximately $215.5 million at December 31, 2005. We refinanced our indebtedness in March 2004 and further amended our credit facility in November 2004. The effect of the refinancing was to lower the interest rates on our
indebtedness, provide greater flexibility in our financial covenants and spread out the amortization of principal. The refinancing also lifted restrictions on the expansion of our CLEC edge-out market and eliminated the requirement of the prior loan
agreement that excess cash flow be applied to prepayments of principal. This new structure, pursued to manage our balance sheet in order to better achieve our business plan, decreases the risks associated with our indebtedness. However, our
indebtedness could still restrict our operations because:



| |  |  | We will use a substantial portion of our cash flow from operations to pay principal and interest on our indebtedness, which will reduce the funds available for working capital,
capital expenditures, acquisitions and other general corporate purposes.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Certain covenants in our loan agreement limit the amount of capital investment.
| | - |  | -------------------------------------------------------------------------------



| |  |  | The level of indebtedness will make us more vulnerable to economic or industry downturns, and our debt service obligations increase our vulnerability to competitive pressures, as we
may be more leveraged than many of our competitors.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The foregoing opportunities and risks require management
to attempt to balance several aspects of our business. Our RLEC business segment provides cash flow both to pursue our business plan to be a leading,



37



---

##### Table of Contents

regional broadband ICP and to provide a current return on investment to our shareholders in the form of a dividend. However, because our resources are
limited, and the manner in which the communications industry will develop is uncertain, both in terms of technology and competition, we may not be able to pursue every possible avenue of development, and critical decisions will need to be made at
various stages of our evolution as a company. These decisions can be made more difficult by our desire to balance our short-term goals of maintaining our RLEC business segment and dividend return and our long-term goal of providing voice, data and
video services on the next generation, IP-based network. Maintaining our dividend payout may be challenging due to the capital requirements of our business strategy, payments of principal and interest on our long-term debt and restrictions under our
financing facilities, both in the form of an annual limitation of $10 million in dividends and the requirement to remain in compliance with financial covenants.

Results of Operations

The measure of segment results used by management is operating income (loss). Certain amounts from
prior years have been reclassified to conform to the current presentation. The following table is a summary of our operating results by segment:



|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|----------------------------- |  | ---- | ------- | ---- | - | ------ | ----------------- |  | - | ------------------- | - |  | ---------------- | ------ | - | ------------ | - | ------ | ------------- |  | - | ------- | - |  | - | -------
|                              |  | RLEC |         | CLEC |   |        | Internet Services |  |   | Systems Integration |   |  | Corporate& Other |        |   | Eliminations |   |        | Total Company
|2005                          |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|Revenues  External           |  | $    | 100,934 |      | $ | 38,291 |                   |  | $ | 12,999              |   |  | $                | 20,241 |   |              | $ | 3,782  |               |  | $ |        |   |  | $ | 176,247
|Revenues  Intercompany       |  |      | 9,517   |      |   | 2,505  |                   |  |   | 40                  |   |  |                  | 28     |   |              |   |       |               |  |   | (12,090 | ) |  |   |       
|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|Total Revenues                |  |      | 110,451 |      |   | 40,796 |                   |  |   | 13,039              |   |  |                  | 20,269 |   |              |   | 3,782  |               |  |   | (12,090 | ) |  |   | 176,247
|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|Depreciation and Amortization |  |      | 29,524  |      |   | 5,052  |                   |  |   | 1,378               |   |  |                  | 1,624  |   |              |   | 1,167  |               |  |   |        |   |  |   | 38,745 
|Other Operating Expenses      |  |      | 48,395  |      |   | 37,255 |                   |  |   | 12,303              |   |  |                  | 24,435 |   |              |   | 4,545  |               |  |   | (12,090 | ) |  |   | 114,843
|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|Total Operating Expenses      |  |      | 77,919  |      |   | 42,307 |                   |  |   | 13,681              |   |  |                  | 26,059 |   |              |   | 5,712  |               |  |   | (12,090 | ) |  |   | 153,588
|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|Operating Income (Loss)       |  | $    | 32,532  |      | $ | (1,511 | )                 |  | $ | (642                | ) |  | $                | (5,790 | ) |              | $ | (1,930 | )             |  | $ |        |   |  | $ | 22,659 
|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|                              |  |      |         |      |   |        |                  
|2004                          |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|Revenues  External           |  | $    | 101,647 |      | $ | 36,183 |                   |  | $ | 10,337              |   |  | $                | 24,771 |   |              | $ | 3,333  |               |  | $ |        |   |  | $ | 176,271
|Revenues  Intercompany       |  |      | 9,314   |      |   | 1,409  |                   |  |   | 21                  |   |  |                  | 54     |   |              |   |       |               |  |   | (10,798 | ) |  |   |       
|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|Total Revenues                |  |      | 110,961 |      |   | 37,592 |                   |  |   | 10,358              |   |  |                  | 24,825 |   |              |   | 3,333  |               |  |   | (10,798 | ) |  |   | 176,271
|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|Depreciation and Amortization |  |      | 30,776  |      |   | 4,394  |                   |  |   | 1,083               |   |  |                  | 1,899  |   |              |   | 967    |               |  |   |        |   |  |   | 39,119 
|Other Operating Expenses      |  |      | 51,023  |      |   | 35,893 |                   |  |   | 8,948               |   |  |                  | 27,506 |   |              |   | 3,633  |               |  |   | (10,798 | ) |  |   | 116,205
|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|Total Operating Expenses      |  |      | 81,799  |      |   | 40,287 |                   |  |   | 10,031              |   |  |                  | 29,405 |   |              |   | 4,600  |               |  |   | (10,798 | ) |  |   | 155,324
|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|Operating Income (Loss)       |  | $    | 29,162  |      | $ | (2,695 | )                 |  | $ | 327                 |   |  | $                | (4,580 | ) |              | $ | (1,267 | )             |  | $ |        |   |  | $ | 20,947 
|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|                              |  |      |         |      |   |        |                  
|2003                          |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|Revenues  External           |  | $    | 105,087 |      | $ | 34,830 |                   |  | $ | 6,862               |   |  | $                | 23,378 |   |              | $ | 2,968  |               |  | $ |        |   |  | $ | 173,125
|Revenues  Intercompany       |  |      | 8,207   |      |   | 923    |                   |  |   | 479                 |   |  |                  | 31     |   |              |   | 22     |               |  |   | (9,662  | ) |  |   |       
|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|Total Revenues                |  |      | 113,294 |      |   | 35,753 |                   |  |   | 7,341               |   |  |                  | 23,409 |   |              |   | 2,990  |               |  |   | (9,662  | ) |  |   | 173,125
|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|Depreciation and Amortization |  |      | 31,591  |      |   | 4,036  |                   |  |   | 794                 |   |  |                  | 1,734  |   |              |   | 471    |               |  |   |        |   |  |   | 38,626 
|Other Operating Expenses      |  |      | 48,040  |      |   | 35,554 |                   |  |   | 6,656               |   |  |                  | 25,997 |   |              |   | 4,147  |               |  |   | (9,662  | ) |  |   | 110,732
|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|Total Operating Expenses      |  |      | 79,631  |      |   | 39,590 |                   |  |   | 7,450               |   |  |                  | 27,731 |   |              |   | 4,618  |               |  |   | (9,662  | ) |  |   | 149,358
|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        
|Operating Income (Loss)       |  | $    | 33,663  |      | $ | (3,837 | )                 |  | $ | (109                | ) |  | $                | (4,322 | ) |              | $ | (1,628 | )             |  | $ |        |   |  | $ | 23,767 
|                              |  |      |         |      |   |        |                   |  |   |                     |   |  |                  |        |   |              |   |        |               |  |   |         |   |  |   |        



38



---

##### Table of Contents

Consolidated Operations

Overview of 2005 Compared to 2004

Consolidated operating revenues from continuing operations
in 2005 decreased $24, to $176,247, from $176,271 in 2004. The decrease included $3,464 of lower professional services revenues partially attributable to the expiration of a major computer services contract, a $1,687 decline in long distance
revenues primarily attributable to a reduction in the average rate per minute of use and a computer equipment sales decrease of $740. These decreases were offset by increases of $1,225 in local telephone service primarily from additional CLEC
business customers, $1,944 of DSL revenue attributable to additional customers, $1,331 of network access revenue primarily from increased NECA settlements and $647 of directory revenue.

Consolidated operating income from continuing operations in 2005 increased $1,712, to $22,659, from $20,947 in 2004. The increase was primarily
attributable to reductions in operating expenses. Expense decreases included $1,933 from lower wages and subcontractors costs, $430 of network access expense partially related to a lower cost contract for completing long distance calls, $1,303
of contracted billing service expenses and $800 of computer equipment sale costs. Offsetting increases included $1,793 in benefits primarily from pension expense and $1,011 of operating taxes primarily as a result of a one-time sales tax refund
received in 2004.

Net income (loss) increased $16,450, to net income of $13,711 in 2005 from a net loss of $2,739 in 2004, partially due
to the increase in operating income described in the preceding paragraph, net of income taxes. Other factors related to the increase include the equity in net income (loss) of affiliates increase of $4,172, to income of $1,000 in 2005 compared to a
loss of $3,172 in 2004, gain (loss) on investments increased $7,952, to a gain of $6,895 in 2005 compared to a loss of $1,057 in 2004, due to gains on the sale of our interests in Pilicka and PenTeleData in 2005 and the loss on early extinguishment
of debt of $5,252 related to the debt refinancing in March 2004 and the amendment in November 2004.

Overview of 2004 Compared to
2003

Consolidated operating revenues from continuing operations increased $3,146, or 1.8%, to $176,271 in 2004 from $173,125 in
2003. The revenue increase was primarily due to the growth in DSL Internet Services and an increased number of CLEC customers during 2004. Changes in how we are compensated by certain wireless carriers to use our RLEC network have reduced revenues
by a net of $1,300 in spite of an increase in total switched cellular minutes. The Corporate and Other revenues change included an increase for video operations and a decrease in revenues due to the sale of Conestoga Wireless in January 2003, which
resulted in decreased revenue of $456.

Consolidated operating income from continuing operations for 2004 decreased $2,820, to $20,947 in
2004 from $23,767 in 2003. The decreased operating income in 2004 was partially attributable to approximately $900 of increased employee medical benefit expenses, approximately $900 for compliance with Sarbanes-Oxley regulations and over $400 of
increased operating losses associated with video services since its expansion into the Buffalo Valley market in mid 2003.

Net income
(loss) decreased $6,823, to a loss of $2,739 in 2004 from an income of $4,084 in 2003, partially due to the decrease in operating income discussed above, net of income taxes. Other factors related to the decline were the loss on early extinguishment
of debt of $5,252 related to the debt refinancing in March 2004 and the amendment in November 2004, which was only partially offset by an interest expense reduction of $3,685. In 2004, the equity in loss of affiliates included $2,125 for our share
of an impairment of assets at Pilicka and an impairment of our investment in EuroTel. Also, in 2003, there was a $790 realized gain on the disposition of investments available-for-sale.



39



---

##### Table of Contents

RLEC Segment Results

Summary Operating Results  RLEC Segment



|                               |  |      |         |   |      |   |         |      |  |   |         |  
|------------------------------ |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                               |  | 2005 |         |   | 2004 |   |         | 2003 | 
|Revenues:                      |  |      |         |   |      |   |         |      |  |   |         |  
|Local Telephone Service        |  | $    | 33,246  |   |      | $ | 33,607  |      |  | $ | 33,428  |  
|Network Access                 |  |      | 55,293  |   |      |   | 54,915  |      |  |   | 57,017  |  
|Directory                      |  |      | 15,923  |   |      |   | 15,335  |      |  |   | 13,201  |  
|Other                          |  |      | 5,989   |   |      |   | 7,104   |      |  |   | 9,648   |  
|                               |  |      |         |   |      |   |         |      |  |   |         |  
|Total Revenues                 |  |      | 110,451 |   |      |   | 110,961 |      |  |   | 113,294 |  
|                               |  |      |         |   |      |   |         |      |  |   |         |  
|Depreciation and Amortization  |  |      | 29,524  |   |      |   | 30,776  |      |  |   | 31,591  |  
|Other Operating Expenses       |  |      | 48,395  |   |      |   | 51,023  |      |  |   | 48,040  |  
|                               |  |      |         |   |      |   |         |      |  |   |         |  
|Total Operating Expenses       |  |      | 77,919  |   |      |   | 81,799  |      |  |   | 79,631  |  
|                               |  |      |         |   |      |   |         |      |  |   |         |  
|Operating Income               |  | $    | 32,532  |   |      | $ | 29,162  |      |  | $ | 33,663  |  
|                               |  |      |         |   |      |   |         |      |  |   |         |  
|Operating Income % of Revenues |  |      | 29.5    | % |      |   | 26.3    | %    |  |   | 29.7    | %
|Access Lines at December 31    |  |      | 134,698 |   |      |   | 139,607 |      |  |   | 142,799 |  

RLEC segment revenues decreased $510, or 0.5%, to $110,451 in 2005 and decreased $2,333, or 2.1%,
to $110,961 in 2004. In 2005, basic area telephone service decreased $237 due to the net effect of a decrease in access lines, offset by an increase in basic service fees effective August 1, 2005 that resulted in additional revenue of
approximately $700. Network access revenue increased $378, primarily from the net effect of increased NECA settlements of $2,333 partially related to rate changes in the NECA average schedule settlement formulas effective in July 2005, additional
inter-segment DSL revenue of $1,055 due to an increase in the number of customers, decreases of approximately $1,753 from fewer special access circuits, a decline in switched access revenues of $354 and a reduction in interstate access revenues of
$681 due to decreases in minutes of use and rates. Long distance revenues decreased $434 and revenue from inter-segment billing and collection services was down $963. Since November 2004, expenses for preparation of customer billing are charged
directly to each segment. Prior to the November 2004 billing conversion, certain expenses were recorded in one segment and then recorded as inter-segment billing and collection revenue.

In 2004, local telephone service revenues increased and network access revenues decreased by similar amounts as part of a rate rebalancing in July 2003.
Dedicated data circuits and leased facilities grew in 2004, increasing both local telephone service and network access revenues. Access revenues decreased due to the net effect of a revision to our NECA settlements estimate, increased wireless
minutes of use resulting in approximately $450 additional revenue, and a new reciprocal compensation agreement with a wireless carrier which decreased revenue approximately $1,750. Other revenue decreased as a result of reductions in long distance
revenues and premise hardware and services revenues more than offsetting the increase in directory revenue.

RLEC segment operating
expenses decreased $3,880, or 4.7% to $77,919 in 2005 and increased $2,168, or 2.7%, to $81,799 in 2004. In 2005, decreases included $1,007 for contracted billing services, $1,252 in depreciation due to changes in the estimated lives of various
fixed asset categories, $454 in network access expenses, $633 in maintenance contracts and $1,151 in corporate overhead expenses as a result of our other business segments receiving a larger share of the allocation of corporate overhead expenses,
which are allocated to each segment based on the average of segment revenues, expenses and certain balance sheet amounts. These decreases more than offset a $733 increase in the cost of employee benefits. In 2004, directory expense increased in line
with directory revenues. Operating expenses increased due to the cost of complying with the provisions of the Sarbanes-Oxley Act relating to internal controls over financial reporting which was primarily allocated to the RLEC segment. Operating
income increased $3,370, or 11.6%, in 2005 to $32,532 and decreased $4,501, or 13.4%, in 2004 to $29,162.



40



---

##### Table of Contents

Local telephone revenues are anticipated to continue to decline as the result of continuing access line
losses due to increasing competition from wireless and cable providers offering alternative services, including VoIP. Network access revenues are projected to decrease due to declining minutes of use and less favorable NECA settlements for average
schedule companies. NECA filed their annual updated formulas with the FCC to be effective July 1, 2006. This update proposes major reductions to settlements received by larger RLECs, including our three RLECs. It also proposed a two-year
transition for implementing the new calculations. Based on our evaluation we estimate the impact, excluding any transition period, would be approximately a $1,000 reduction in 2006 network access revenues for the six-month period beginning
July 1, 2006, or an annual decrease of $2,000. It is estimated that approval of the proposed transition plan to phase in new settlement calculations over a longer period could reduce the 2006 impact by as much as 50% to 75%. The FCC has
requested comment from interested parties on NECAs filing. We will not know until June 2006 whether the FCC accepts the revised calculations of NECA or whether the FCC will accept the two-year transition of the reduced settlement amounts.
Other revenues, which include enhanced services (voice mail, custom calling features) and other miscellaneous services, are likely to continue the trend of moderate increases. At the same time, we expect continued decreases in long distance service
revenues.

CLEC Segment Results

Summary Operating Results  CLEC Segment



|                              |  |      |        |    |      |   |        |      |  |   |        |   
|----------------------------- |  | ---- | ------ | -- | ---- | - | ------ | ---- |  | - | ------ | --
|                              |  | 2005 |        |    | 2004 |   |        | 2003 | 
|Revenues:                     |  |      |        |    |      |   |        |      |  |   |        |   
|Local Telephone Service       |  | $    | 13,422 |    |      | $ | 11,607 |      |  | $ | 9,762  |   
|Network Access                |  |      | 9,836  |    |      |   | 6,684  |      |  |   | 5,607  |   
|Long Distance                 |  |      | 16,927 |    |      |   | 18,285 |      |  |   | 19,570 |   
|Other                         |  |      | 611    |    |      |   | 1,016  |      |  |   | 814    |   
|                              |  |      |        |    |      |   |        |      |  |   |        |   
|Total Revenues                |  |      | 40,796 |    |      |   | 37,592 |      |  |   | 35,753 |   
|                              |  |      |        |    |      |   |        |      |  |   |        |   
|Depreciation and Amortization |  |      | 5,052  |    |      |   | 4,394  |      |  |   | 4,036  |   
|Other Operating Expenses      |  |      | 37,255 |    |      |   | 35,893 |      |  |   | 35,554 |   
|                              |  |      |        |    |      |   |        |      |  |   |        |   
|Total Operating Expenses      |  |      | 42,307 |    |      |   | 40,287 |      |  |   | 39,590 |   
|                              |  |      |        |    |      |   |        |      |  |   |        |   
|Operating Loss                |  | $    | (1,511 | )  |      | $ | (2,695 | )    |  | $ | (3,837 | ) 
|                              |  |      |        |    |      |   |        |      |  |   |        |   
|Operating Loss % of Revenues  |  |      | (3.7   | )% |      |   | (7.2   | )%   |  |   | (10.7  | )%
|                              |  |      |        |    |      |   |        |      |  |   |        |   
|Access Lines at December 31   |  |      | 40,796 |    |      |   | 38,461 |      |  |   | 35,140 |   

CLEC segment revenues increased $3,204, or 8.5%, to $40,796 in 2005 and $1,839, or 5.1%, to
$37,592 in 2004. The 2005 increase was related to the 6.1% increase in access lines and growth in the number of dedicated data circuits, which increased local telephone service and network access revenues approximately $3,521. State access revenue
increased $936 from higher minutes of use. Long distance revenues decreased approximately $1,358 due to a decline in the average rate per minute of use and the loss of one significant customer. The 2004 increase was related to the addition of access
lines for new customers and growth in dedicated data circuits, which increased both local telephone service and network access revenues. These increases were offset by a $1,285 decrease in long distance revenues due to rate reductions and decreased
minutes of use.

CLEC segment operating expenses increased $2,020, or 5.0%, to $42,307 in 2005 and $697, or 1.8% to $40,287 in 2004. In
2005, wages increased $144 and benefits increased $453 as a result of our need to support a larger customer base and increased pension costs. Depreciation increased $658 from asset additions and decreases in estimated lives of certain assets. The
cost of services increased $2,016 related to providing more leased facilities required by customer growth. Network access expenses decreased $1,843 as a result of savings achieved from the implementation of a new agreement to provide a least-cost
routing service for completion of long distance calls and partially from the loss of one significant customer. Customer billing expenses decreased



41



---

##### Table of Contents

$165 resulting from completion of the billing conversion during the fourth quarter of 2004. Gross receipts taxes increased approximately $284 due to a true
up of the prior year tax return. Corporate overhead expenses, which are allocated to each segment based on the average of segment revenues, expenses and certain balance sheet amounts, increased $919 as a result of a higher allocation than in the
prior year. The increase in 2004 was primarily related to increases in the cost of leased facilities, wages and benefits, and depreciation, offset by a decrease in long distance costs and a reduction in subscriber billing costs. Operating losses
decreased $1,184, or 43.9%, to $1,511 in 2005 and $1,142, or 29.8%, in 2004 to $2,695 primarily due to changes in operating efficiencies and moving more customers to our own network.

Local telephone service revenues are projected to grow moderately as additional access lines are placed in service in existing markets. Our strategy to
place more lines, both new and existing, on our own network is expected to increase the operating margin of those lines by eliminating the need for leasing facilities from other local exchange carriers to provide service for those lines. Long
distance revenues are expected to decrease due to increased competition and tighter margins, as competitors such as wireless carriers and VoIP providers continue to offer unlimited minute pricing.

Internet Services Segment Results

Summary
Operating Results  Internet Services Segment



|                                      |  |      |        |    |      |   |        |      |  |   |        |   
|------------------------------------- |  | ---- | ------ | -- | ---- | - | ------ | ---- |  | - | ------ | --
|                                      |  | 2005 |        |    | 2004 |   |        | 2003 | 
|Revenues                              |  | $    | 13,039 |    |      | $ | 10,358 |      |  | $ | 7,341  |   
|                                      |  |      |       
|Depreciation and Amortization         |  |      | 1,378  |    |      |   | 1,083  |      |  |   | 794    |   
|Other Operating Expenses              |  |      | 12,303 |    |      |   | 8,948  |      |  |   | 6,656  |   
|                                      |  |      |        |    |      |   |        |      |  |   |        |   
|Total Operating Expenses              |  |      | 13,681 |    |      |   | 10,031 |      |  |   | 7,450  |   
|                                      |  |      |        |    |      |   |        |      |  |   |        |   
|Operating Income (Loss)               |  | $    | (642   | )  |      | $ | 327    |      |  | $ | (109   | ) 
|                                      |  |      |        |    |      |   |        |      |  |   |        |   
|Operating Income (Loss) % of Revenues |  |      | (4.9   | )% |      |   | 3.2    | %    |  |   | (1.5   | )%
|                                      |  |      |       
|Customers at December 31              |  |      |        |    |      |   |        |      |  |   |        |   
|DSL                                   |  |      | 19,795 |    |      |   | 11,015 |      |  |   | 7,127  |   
|Dial-up Access                        |  |      | 7,959  |    |      |   | 11,535 |      |  |   | 12,859 |   
|Web-hosting Services                  |  |      | 952    |    |      |   | 909    |      |  |   | 814    |   

Internet Services segment revenues increased $2,681, or 25.9%, to $13,039 in 2005 and increased
$3,017, or 41.1%, to $10,358 in 2004. The 2005 increase resulted from additional DSL customers and included approximately $654 of DSL revenue recorded as CLEC revenue in the previous year, prior to the wholesale arrangement effective January 1,
2005. Revenue per DSL customer declined as a result of temporary promotional rates for new customers and the introduction of lower priced levels of DSL service. The decrease in the number of dial-up subscribers resulted in a 21.9% decrease in
dial-up revenue. The revenue increase in 2004 resulted from a 54.6% increase in DSL customers, partially offset by a decrease of 10.3% in the number of dial-up Internet customers, some of whom switched to DSL.

Internet Services segment operating expenses increased $3,650, or 36.4%, to $13,681 in 2005 and $2,581, or 34.6% to $10,031 in 2004. In 2005, wages and
benefits increased $451 resulting from $262 of additional costs for supporting a larger number of subscribers and $189 related to the initiation of our new VoIP phone service. Other expenses incurred to initiate VoIP service totaled approximately
$304. The cost of services increased $1,826 as a result of increased customers and a broadband capacity upgrade implemented to accommodate expected continued DSL subscriber growth. Depreciation increased $295 as a result of more assets being
employed and corporate overhead expenses also increased $295 as a result of a higher percentage allocation of corporate overhead expense than in the prior year. In 2004, direct cost of operations and increased depreciation made up most of the
increased costs. Labor and benefits, to a large extent for expanded customer services,



42



---

##### Table of Contents

accounted for over 40% of the increased costs. The 2005 operating loss was $642 compared to an operating income of $327 in 2004. The decrease in operating
income in 2005 resulted primarily from the initiation of VoIP service, a higher percentage allocation of corporate overhead expenses and a decrease in the revenue per DSL customer.

Growth in providing broadband services is projected to increase in the next several years, as customer demand for greater speed and bandwidth continues.
We expect continued growth in DSL customers, while the demand for dial-up access is decreasing rapidly. A consumer VoIP product was recently introduced with unlimited long distance at a competitively priced flat monthly fee. Although continuing
investments must be made for equipment and infrastructure, we expect this segment to show positive operating income in the near future.

Systems
Integration Segment Results

Summary Operating Results  Systems Integration Segment



|                              |  |      |        |    |      |   |        |      |  |   |        |   
|----------------------------- |  | ---- | ------ | -- | ---- | - | ------ | ---- |  | - | ------ | --
|                              |  | 2005 |        |    | 2004 |   |        | 2003 | 
|Revenues                      |  | $    | 20,269 |    |      | $ | 24,825 |      |  | $ | 23,409 |   
|                              |  |      |       
|Depreciation and Amortization |  |      | 1,624  |    |      |   | 1,899  |      |  |   | 1,734  |   
|Other Operating Expenses      |  |      | 24,435 |    |      |   | 27,506 |      |  |   | 25,997 |   
|                              |  |      |        |    |      |   |        |      |  |   |        |   
|Total Operating Expenses      |  |      | 26,059 |    |      |   | 29,405 |      |  |   | 27,731 |   
|                              |  |      |        |    |      |   |        |      |  |   |        |   
|Operating Loss                |  | $    | (5,790 | )  |      | $ | (4,580 | )    |  | $ | (4,322 | ) 
|                              |  |      |        |    |      |   |        |      |  |   |        |   
|Operating Loss % of Revenues  |  |      | (28.6  | )% |      |   | (18.4  | )%   |  |   | (18.5  | )%

Systems Integration segment revenues decreased $4,556, or 18.4%, to $20,269 in 2005 and increased
$1,416, or 6.0%, to 24,825 in 2004. The 2005 decrease consisted of $3,512 in communication services revenue related to a reduction in project hours worked for several large customers, certain price reductions and the expiration, on June 30,
2005, of a large government service contract. A decrease of $1,044 in equipment sales resulted from $282 lower voice equipment and $762 lower computer equipment sales. In 2004, communication services increased $706, made up of computer services of
$1,243 and equipment rentals of $567 offset by decreases in repairs of $1,104. Products sold increased $710, primarily in telephone systems and cabling with minor increases in computer hardware sales. We believe these decreases partially related to
the effects of increased competition and reductions in customer spending for communications related infrastructure and consulting services.

Operating expenses decreased $3,346, or 11.4%, to $26,059 in 2005 and increased $1,674, or 6.0%, to $29,405 in 2004. In 2005, wages, benefits and subcontractor services decreased $2,083, material costs decreased $812 related to the decline
in revenue, depreciation decreased $134 primarily due to certain fixed assets becoming fully depreciated in 2004 and amortization decreased $141 due to certain intangible assets becoming fully amortized. In 2004, labor and benefits accounted for
more than 80% of the expense increase. Operating losses increased $1,210, to $5,790, in 2005 and $258, to $4,580, in 2004.

In the Systems
Integration segment there will be a continued focus on the promotion and sale of managed services and professional services, which are both expected to generate recurring revenue. In addition, sales of VoIP-based telephone systems are expected to
produce higher margins than traditional telephone equipment. We have signed an agreement to partner with another vendor that will enable us to perform services for a major customer whose contract with us expired in 2005. Further, major expense
reductions are being implemented to reduce the losses experienced in recent years, including reductions in labor costs by reducing the number of employees and reductions in rent expense by moving into smaller and less expensive office space
beginning in April 2006.



43



---

##### Table of Contents

Other Income (Expense)

Other income (expense) for 2005 was an expense of $3,077 compared to an expense of $22,191 in 2004. The primary reasons for this $19,114 change are as follows:



| |  |  | Our equity in net income (losses) of affiliates increased $4,172, to an income of $1,000, in 2005 compared to a loss of $3,172 in 2004. Our 2005 equity in net income of EuroTel
included our share of EuroTels gain on the sale of its direct ownership interest in Pilicka (see Note 5) in the amount of $1,563 offset by EuroTels operating expenses in 2005. We did not recognize any equity in losses of Pilicka in 2005
since we wrote our investment in Pilicka to zero at December 31, 2004 and had no legal obligation nor intention to provide future funding to Pilicka. The loss in 2004 included $1,068 for our share of an impairment of assets in Pilicka. We have
committed to fund EuroTel, on an equal basis with the other investors in EuroTel, certain of its operating cash needs and will continue to recognize our equity share of their ongoing losses.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We recorded gains on investments in 2005 of $6,895 compared to a loss on investment in 2004 of $1,057. We sold our interest in PenTeleData in March 2005 resulting in a gain of
$2,043. In December 2005, we sold our direct ownership interest in Pilicka resulting in a gain of $4,852. In 2004, we recognized an other-than-temporary loss of $1,057 on our investment in EuroTel.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In 2004, we incurred a loss on early extinguishment of debt of $5,252 in regard to refinancing and amending our credit facility. There was no similar expense in 2005.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Other, net was income of $3,205 in 2005, compared to income of $1,679 in the same period of 2004, partially from an increase of $191 in the patronage dividend received as a borrower
from a cooperative bank. Other, net also included $2,073 of interest income and principal repayments collected in 2005 on the note received from the sale of assets of Conestoga Wireless compared to $776 of interest income and principal repayments
received in 2004. We recognize income upon collection of the note principal and interest as this note receivable is from a highly leveraged entity and the business sold had not generated positive cash flows prior to its sale. Therefore, the note
receivable has not been recognized as an asset on our balance sheet.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Other income (expense) for 2004 was an expense of
$22,191 compared to an expense of $17,857 in 2003. The primary reasons for this $4,334 change are as follows:



| |  |  | Our equity in net loss of affiliates increased to a loss of $3,172 in 2004 from $2,537 in 2003. The increased loss resulted from $1,068 for our share of an impairment of assets in
Pilicka offset by improved results of Pilickas telephone operations and lower EuroTel legal expenses. Since we and EuroTel have no legal obligation nor intention to provide future funding to Pilicka, we each have written our investment in
Pilicka to zero and discontinued recognizing our equity share of Pilickas ongoing losses. EuroTel no longer records any value to its investment in Pilicka and therefore the value of our investment in EuroTel was written down as an
other-than-temporary loss on investments of $1,057. We have also committed to fund EuroTel on an equal basis with the other investors in EuroTel, certain of its operating cash needs and will continue to recognize our equity share of their ongoing
losses.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our interest expense decreased $3,685 in 2004, to $14,389, primarily as a result of refinancing our syndicated senior secured credit facilities in March 2004 and amending the
pricing of the Term Loan B in November 2004 as well as the beginning of scheduled principal repayments during 2004.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In 2003, we recognized a gain of $790 related to the sale of available-for-sale investments for which there was no similar gain in 2004.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In 2004, we incurred a loss on early extinguishment of debt of $5,252 in regard to refinancing and amending our credit facility. There was no similar expense in 2003.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Other, net decreased $285 principally due to a $325 reduction in a patronage dividend received as a borrower from a cooperative bank offset by increased interest income and initial
principal payment collected on the note receivable from the sale of Conestoga Wireless.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



44



---

##### Table of Contents

Income Taxes

Federal and state income taxes were an expense of $5,806 in 2005 on the $19,582 income from continuing operations compared to the 2004 income tax expense of $1,430 on the loss from continuing operations of $1,244. Income taxes for 2005
include expense of $1,899 as a result of the increase to our deferred tax liabilities calculated at the federal statutory rate of 35% compared to 34% in prior years. The effective tax rates were 29.6% in 2005 and a negative 115.0% in 2004.

Federal and state income taxes were an expense of $1,430 in 2004 on the $1,244 loss from continuing operations and a tax expense of $1,968
on the $5,910 income from continuing operations in 2003. The 2004 tax expense reflects tax on income in the United States while the Pilicka asset impairment and the impairment of our investment in EuroTel created a deferred tax deduction that may
not be realizable. The effective tax rates were a negative 115.0% in 2004 and 33.3% in 2003.

Discontinued Operations, Extraordinary Items and
Accounting Changes

The loss from discontinued operations of $53 in 2003 was from our paging operation which was sold in May 2003.

We adopted Statement of Financial Accounting Standard No. 143 Accounting for Asset Retirement Obligations effective
January 1, 2003 and recorded an after-tax benefit of $260 as a cumulative effect accounting adjustment in the first quarter 2003. The adjustment represents the cumulative estimate of cost of removal charged to depreciation expense in earlier
years for which D&E does not have a legal obligation associated with the retirement of the related tangible long-lived assets.

Accelerated Vesting
of Stock Options

On December 21, 2005, the Executive Committee of the D&E Board of Directors approved the accelerated vesting
of certain employee stock options that were granted under the 1999 Long-Term Incentive Plan of D&E Communications, Inc. or the Conestoga Enterprises, Inc. 1999 Stock Option Plan, which would have been unvested as of December 31, 2005 and
had exercise prices greater than the closing price at December 20, 2005 of $8.41 per share. As a result of this acceleration of the vesting, options to purchase 22,041 shares of our common stock became exercisable immediately. The number of
shares, exercise prices and other terms of the options subject to the acceleration remain unchanged. The decision to accelerate the vesting of these options was made to reduce non-cash compensation expense that would have been recorded in our income
statement in future periods upon the adoption of Financial Accounting Standards Board Statement No. 123R, Share-Based Payment, in January 2006. We estimate that, as a result of this action, we will not be required to recognize
anticipated compensation expense relating to stock options, net of taxes, of approximately $38 in 2006 and $19 in 2007.

Effects of Inflation

It is the opinion of management that the effects of inflation on operating expenses over the past three years have been immaterial.
Management anticipates that this trend will continue in 2006.

Financial Condition

Liquidity and Capital Resources

We have historically generated significant cash from our operating activities. Our overall capital resource strategy is to finance capital expenditures for new and existing lines of businesses with operating cash and to finance acquisitions
through external sources, such as bank borrowings and offerings of debt or equity securities.

Net cash provided by continuing operations
was $41,613 in 2005, $49,595 in 2004 and $45,009 in 2003. The primary reason for the decrease from 2004 to 2005 was the collection of an income tax refund of $3,065 in 2004 with no similar refund collected in 2005 and an increase in income tax
payments of $5,720 in 2005 over



45



---

##### Table of Contents

2004. In 2004 the increase was primarily attributable to a reduction of accounts receivable. Heightened competition in the telecommunications industry could
affect future cash flows related to continuing operations. See Business Risks.

Net cash used in investing activities was
$20,344 in 2005 and consisted primarily of $30,854 for capital expenditures and advances to affiliates of $315 offset by $7,762 received from sale of investments, repayments from affiliates of $1,563 and $1,500 collected on the note receivable from
the sale of the assets of Conestoga Wireless. The capital additions by major categories and the approximate dollars spent on each were:



| |  |  | digital switching and circuit equipment, computers and software, and poles and cable purchases to upgrade our RLEC and CLEC operating systems  $19,900;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | computers and software separate from the telephone network operations primarily for upgrades to our operating systems, a service call management system and a mapping system for our
RLEC and CLEC network facilities  $8,300.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Net cash used in investing activities was $25,736 in 2004 and consisted
primarily of $25,248 for capital expenditures and a net $613 investment in affiliates offset by $125 collected on the note receivable from the sale of the assets of Conestoga Wireless. The capital additions by major categories and the approximate
dollars spent on each were:



| |  |  | digital switching and circuit equipment, computers and software, and poles and cable purchases to upgrade our RLEC and CLEC operating systems  $15,200;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | computers and software separate from the telephone network operations primarily for an upgrade to our operating system and software for the billing system and expanded office
locations  $8,300.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Net cash used in investing activities was $9,512 in 2003 and consisted primarily of $20,153 for
capital expenditures, offset by $12,475 from the sale of businesses and investments. The capital additions by major categories and the approximate dollars spent on each were:



| |  |  | digital switching and circuit equipment, computers and software, and poles and cable purchases to upgrade our RLEC and CLEC operating systems  $13,200;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | computers and software separate from the telephone network operations primarily for an upgrade to our operating system and software for the billing system and expanded office
locations  $3,400;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Internet e-mail software upgrade and modems  $1,400;
| | - |  | -----------------------------------------------------



| |  |  | Video equipment  $1,800.
| | - |  | -------------------------

Cash used in financing
activities in 2005 was $19,461, consisting primarily of payments on long-term debt of $13,000, dividend payments of $6,825 offset by $364 received for new shares of common stock issued. The payments on long-term debt of $13,000 consisted of
scheduled payments of $10,000 and a voluntary prepayment of $3,000.

Cash used in financing activities in 2004 was $27,788, consisting
primarily of $13,335 for the purchase of 1,333,500 shares of treasury stock offset by $430 received for new shares of common stock issued. Additionally, $7,122 was used for payment of dividends and $5,266 was used for a net long-term debt reduction.
Debt issuance costs of $2,495 were paid related to the refinancing and amendment of our credit facility in 2004.

Cash used in financing
activities in 2003 was $18,183, consisting primarily of $23,332 for payments on long-term borrowing, offset by additional borrowings of $12,000. Payment of dividends used $7,408, and $1,037 of cash was received from issuing common stock.



46



---

##### Table of Contents

External Sources of Capital at December 31, 2005

On March 5, 2004, we completed a syndicated senior secured debt financing in the amount of $260,000. The credit facilities are in the form of a
$25,000 Revolving Loan, Term Loan A in the amount of $50,000, Term Loan B in the amount of $150,000, and the assumption of $35,000 of term indebtedness of a D&E subsidiary. The $200,000 of proceeds received related to the term loans of the new
credit facilities were used to refinance indebtedness under prior credit facilities and for general corporate purposes. On November 22, 2004, we entered into an amendment with respect to this senior financing. The amendment reduced the Term
Loan B U.S. prime rate margin and LIBOR margin to 1.00% and 2.00%, respectively. As a result of the refinancing and subsequent amendment, we incurred a loss on the early extinguishment of debt of $5,252, consisting of a non-cash write-off of $4,949
of unamortized debt issuance costs of the previous credit facility and the expensing of $303 of debt issuance costs related to the new credit facility and the amendment. We capitalized approximately $2,293 of debt issuance costs related to the new
credit facility and the amendment, which will be amortized into interest expense over the life of the new credit facility.

The Senior
Secured Revolving Loan (Revolving Loan) is a $25,000 senior secured reducing revolving credit facility maturing June 30, 2011. The Revolving Loan requires interest only payments at our option at either the U.S. prime rate plus 1.00%
to 1.75% or a one, two, three or six month LIBOR rate plus 2.00% to 2.75% depending on the Companys leverage ratio. At December 31, 2005, the average interest rate was 6.87%. The Revolving Loan will reduce permanently to $15,000 on
December 31, 2006. The Revolving Loan also requires a quarterly commitment fee on the unused portion.

The Senior Secured Term Loan A
(Term Loan A) is a $50,000 term note maturing June 30, 2011. Term Loan A bears interest at our option at either the U.S. prime rate plus 1.00% to 1.75% or a one, two, three or six month LIBOR rate plus 2.00% to 2.75%, depending on
the Companys leverage ratio. At December 31, 2005, the average interest rate was 7.15%. Term Loan A requires increasing quarterly principal payments which began in the first quarter of 2004 and continue through the second quarter of 2011.

The Senior Secured Term Loan B (Term Loan B) is a $150,000 term note maturing December 31, 2011. Term Loan B bears
interest at our option at either the U.S. prime rate plus 1.00% or a one, two, three or six month LIBOR rate plus 2.00%, regardless of the Companys leverage ratio. At December 31, 2005, the average interest rate was 6.22%. Term Loan B
requires quarterly principal payments of $375 which began in the first quarter of 2004 through the fourth quarter of 2010, three quarterly principal payments of $34,875 in 2011 and a final principal payment of $33,314 on December 31, 2011.

The 9.34% Secured Term Loan in the amount of $20,000 was assumed as a result of the Conestoga acquisition. The 9.34% Secured Term Loan
requires interest to be paid quarterly at the stated rate and also requires principal to be paid in quarterly installments of $500 which began in 2005 and continue through 2014.

The 9.36% Secured Term Loan in the amount of $15,000 was assumed as a result of the Conestoga acquisition. The 9.36% Secured Term Loan requires interest
to be paid quarterly at the stated rate and also requires principal to be paid in quarterly installments of $375 which began in 2005 and continue through 2014.

As of December 31, 2005, $18,000 of the Revolving Loan was available for borrowing without violating any of the covenants. Our ratio of total debt to total debt plus capital decreased to 53.7% at
December 31, 2005 from 56.3% at December 31, 2004 due to the increase in shareholders equity and decrease in long-term debt during 2005.

The refinanced credit facility has no restrictions on expansion of our edge-out market areas and no excess cash flow payment requirement. Excess cash flow for the fourth quarter of 2003 required a payment of $4,350 on
the Revolving Loan on February 13, 2004. The cash balance was sufficient to make the excess cash flow payment and that reduction of debt added to the funds borrowed upon closing of the $260,000 refinancing. The



47



---

##### Table of Contents

refinanced credit facility continues to include a number of significant covenants that impose restrictions on our business. These covenants include, among
others, a limit of $10,000 in annual dividend payments, and restrictions upon additional indebtedness, mergers, acquisitions, the disposition of assets, sale and leaseback transactions and capital lease payments.



|                                                                   |  |                               |         |  
|------------------------------------------------------------------ |  | ----------------------------- | ------- | -
|                                                                   |  | December 31, 2005 Requirement |        
|Ratios                                                             | 
|Total Leverage Ratio = Indebtedness divided by Cash Flow           |  |                               | <4.00   |  
|Decreases to < 3.75 after January 1, 2006                          |  |                               |         |  
|Decreases to < 3.50 after July 1, 2006                             |  |                               |         |  
|Decreases to < 3.00 after January 1, 2007                          |  |                               |         |  
|Decreases to < 2.75 after January 1, 2008                          |  |                               |         |  
|Total Indebtedness to Total Capitalization Ratio                   |  |                               | <60     | %
|Debt Service Coverage = Cash Flow divided by Proforma Debt Service |  |                               | >1.75   |  
|Last year Cash Flow / next years Debt Service                     |  |                               |         |  
|Cash Flow divided by Fixed Charges                                 |  |                               | >1.05   |  
|                                                                   | 
|Principal repayments                                               |  |                               |        
|2006                                                               |  | $                             | 10,000  |  
|2007                                                               |  | $                             | 12,500  |  
|2008                                                               |  | $                             | 12,500  |  
|2009                                                               |  | $                             | 12,500  |  
|2010                                                               |  | $                             | 9,061   |  
|Thereafter                                                         |  | $                             | 158,939 |  

---

Note for covenant calculations that
Cash Flow uses the definition of Operating Cash Flow which means the sum of (i) net income or deficit, as the case may be (excluding extraordinary gains, extraordinary losses (including without limitation, any realization of the
unamortized debt issuance cost from the Current Credit Agreement), the non-cash write up or write down of any asset), (ii) total interest expense (including non-cash interest), (iii) depreciation and amortization expense and other similar
non-cash expenses, (iv) taxes, federal or state, imposed upon income and (v) non-cash employee and director compensation. For any period of calculation, Operating Cash Flow shall be adjusted to give effect to any acquisition, sale or other
disposition of any operation of business (or any portion thereof) during the period of calculation as if such acquisition, sale or other disposition occurred on the first day of such period of calculation. Further, the definition of fixed charges no
longer includes dividend payments.

In light of the favorable market conditions and opportunities which appear to be available to the
Company due to its performance, we are considering alternatives available to us to take advantage of low market interest rates and to amend existing loan amortization schedules and/or loan covenants. There is no assurance that our evaluation of the
alternatives will result in a favorable restructuring of or amendment to our indebtedness.

Off-Balance Sheet Arrangements and
Contractual Obligations

The Company has not entered into any transactions with unconsolidated entities whereby the Company has
financial guarantees, subordinated retained interest or other contingent arrangements that expose the Company to material continuing risks, contingent liabilities, or any other obligation under a variable interest in an unconsolidated entity that
provides financing, liquidity, market risk or credit risk support to the Company.

Except for operating leases listed in the table of
commitments below, the Company has no off-balance sheet:



| |  |  | obligation under a guarantee contract;
| | - |  | --------------------------------------



| |  |  | contingent interest in assets transferred to an unconsolidated entity;
| | - |  | ----------------------------------------------------------------------



48



---

##### Table of Contents

| |  |  | obligation under a contract that would be accounted for as a derivative instrument;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | obligation arising out of a variable interest in an unconsolidated entity held by the Company.
| | - |  | ----------------------------------------------------------------------------------------------

Commitments, Contingencies and Projected Uses of Capital

Our most significant commitment for 2006 other than for operations, include capital expenditures, the payment of common stock dividends, when and if declared, payment of principal and interest on our outstanding debt
and other contractual obligations and commitments which are presented below. Scheduled principal payments totaling $10,000 are due in 2006. We believe that we will have sufficient resources to meet these commitments, contingencies and projected uses
of funds.

We hold a 33.3% interest in EuroTel which we account for under the equity method of accounting. Neither the assets nor the
liabilities of EuroTel are presented on a consolidated basis on our balance sheets. We have committed to fund EuroTel, on an equal basis with the other investors in EuroTel, for certain of its operating cash needs and will continue to recognize our
equity share of their ongoing losses. In 2005, we made advances of $315 pursuant to this commitment and expect that our 2006 funding requirements for EuroTel will be approximately $750.

At December 31, 2005, the long-term debt maturing within one year consisted of principal payments of $5,000 on Term Loan A, $1,500 on Term Loan B
and $3,500 on the secured fixed rate term loans.

The following table sets forth our contractual obligations and the periods in which
payments are due:



|                              |  |                        |         |        |   |           |  |           |        |               |   |        |  |   |        
|----------------------------- |  | ---------------------- | ------- | ------ | - | --------- |  | --------- | ------ | ------------- | - | ------ |  | - | -------
|                              |  | Payments Due by Period
|Obligation                    |  | Total                  |         | Year 1 |   | Years 2-3 |  | Years 4-5 |        | After 5 Years
|Debt maturing within one year |  | $                      | 10,000  |        | $ | 10,000    |  | $         |       |               | $ |       |  | $ |       
|Long-term debt                |  |                        | 205,500 |        |   |          |  |           | 25,000 |               |   | 21,561 |  |   | 158,939
|Interest expense              |  |                        | 81,090  |        |   | 14,753    |  |           | 29,240 |               |   | 26,940 |  |   | 10,157 
|Operating leases              |  |                        | 1,139   |        |   | 666       |  |           | 307    |               |   | 70     |  |   | 96     
|Purchase commitments          |  |                        | 18,427  |        |   | 6,853     |  |           | 7,149  |               |   | 2,685  |  |   | 1,740  
|                              |  |                        |         |        |   |           |  |           |        |               |   |        |  |   |        
|Total                         |  | $                      | 316,156 |        | $ | 32,272    |  | $         | 61,696 |               | $ | 51,256 |  | $ | 170,932
|                              |  |                        |         |        |   |           |  |           |        |               |   |        |  |   |        

Debt maturing within one year and long-term debt listed above is only principal and does not
include required interest payments. We have contract commitments to purchase telecommunication services for the use of third-party network circuits, to purchase telecommunications equipment and to maintain minimum monthly volumes for long distance
call delivery services. These commitments represent the total gross payments due under contract. We expect to contribute $3,500 and $3,800 to our pension plan during 2006 and 2007, respectively.

Critical Accounting Policies and Estimates

Our
discussion and analysis of our results of operations and financial condition is based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America.
The preparation of the financial statements requires us to make estimates and judgments that affect the reported amounts. On an on-going basis, we evaluate our estimates, including those related to intangible assets, income taxes, revenues,
contingencies and impairment of long-lived assets. We base our estimates on historical experience and other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different
assumptions or conditions, as further described below.



49



---

##### Table of Contents

Note 2 to the consolidated financial statements provides a summary of all significant accounting policies
that we follow in the preparation of our financial statements. We have identified the following critical accounting policies as those that are the most significant to our financial statement presentation and that require difficult, subjective and
complex judgments.

Revenue Recognition

Revenue for all of our business segments is recorded when services are provided or products are delivered, when the price is fixed or determinable, persuasive evidence of an arrangement exists, and the collectibility
of the resulting receivable is reasonably assured. Our RLEC and CLEC pricing is subject to oversight by both state and federal regulatory commissions.

Such regulation also covers services, competition and other public policy issues. Different interpretations by regulatory bodies may result in adjustments in future periods to revenues derived from our RLEC and CLEC
operations. We monitor these proceedings closely and make adjustments to revenue accordingly.

We receive a portion of our interstate
access revenues in our RLEC segments from settlement pools in which we participate with other telephone companies through NECA. These pools were established at the direction of the FCC and are funded by interstate access service revenues, which the
FCC regulates. Revenues earned through this pooling process are initially recognized based on estimates and are subject to adjustments that may either increase or decrease the amount of interstate access revenues. If the actual amounts that we
receive from or pay into the settlement pools differ from the amounts that we have recorded as accounts receivables or accrued liabilities on our balance sheets, we are required to record the amount of such a reduction or increase as an adjustment
to our earnings. In 2005, we recorded an increase in communications service revenue of approximately $601 as a result of a change in our estimated interstate revenue earned from the NECA pooling process. Our estimate is based on an FCC rule that
mandates that refunds payable to long distance communication providers are not required for periods in which interstate rate-of-return exceeds FCC authorized levels if the rates for those periods were deemed to be lawful rates. In 2004 and 2003, we
recorded communication service revenue of $163 and $244, respectively, related to this estimate.

Regulated Asset Depreciation

We use a composite group remaining life method and straight-line composite rates to depreciate the regulated property assets of our
RLEC and CLEC segments. Under this method, when we replace or retire such assets, the original cost of the asset, net of any salvage, is charged to accumulated depreciation. The effect of this accounting is to amortize any gains or losses on
dispositions over the service lives of the remaining regulated telephone property assets rather than recognizing such gain or loss in the period of retirement.

In addition, use of the composite group remaining life method requires that we periodically revise our depreciation rates. Such revisions are based on asset retirement activity, and often require that we make related
estimates and assumptions. If actual outcomes differ from our estimates and assumptions, we may be required to adjust depreciation and amortization expense, which could impact our earnings. During 2005, we revised the estimated useful lives of
certain fixed assets to update composite rates for our regulated telephone property. This change resulted in lower depreciation expense in 2005 of approximately $3,304. In 2006, we anticipate this change will result in lower depreciation expense of
approximately $5,341.

Impairment of Long-Lived Assets

Long-lived assets, including our property, plant and equipment and our finite-lived intangibles, are reviewed for impairment whenever events or changes in
circumstances indicate that the carrying value of an asset may not be recoverable in accordance with SFAS 144, Accounting for the Impairment or Disposal of Long-Lived



50



---

##### Table of Contents

Assets. Recoverability is assessed based on future cash flows expected to result from the use of the asset and its eventual disposition. If the sum of
the undiscounted cash flows is less than the carrying value of the asset, an impairment loss is recognized. Any impairment loss, if indicated, would be measured as the amount by which the carrying amount of the asset exceeds the estimated fair value
of the asset. While we have never recorded a material impairment charge for long-lived assets, future events or changes in circumstances could result in a material charge to earnings.

Impairment of Goodwill and Indefinite-Lived Intangibles

In accordance with SFAS No. 142, Goodwill and Other Intangible Assets, goodwill and indefinite-lived intangibles are no longer subject to amortization. Goodwill and indefinite-lived intangibles are
subject to at least an annual assessment for impairment by comparing carrying value to fair value. There is a two-step process for goodwill. The first step is to identify a potential impairment by comparing the fair value of reporting units to their
carrying value. If the results of the first step of the impairment testing indicate a potential impairment, the second step would be completed to measure the amount of any impairment loss. We continually evaluate whether events and circumstances
have occurred that indicate the remaining balances of goodwill and indefinite-lived intangibles may not be recoverable. In evaluating impairment, we estimate the sum of the expected future cash flows derived from such goodwill and indefinite-lived
intangibles. Such evaluations for impairment are significantly impacted by estimates of future revenues, costs and expenses, the market price of our stock and other factors. While we have never recorded a material impairment charge for goodwill and
indefinite-lived intangibles, future events or changes in circumstances could result in a material charge to earnings.

Investment in
Unconsolidated Affiliates

We have investments and advances to affiliated entities that are accounted for under the equity method of
accounting. We periodically evaluate whether there have been declines in value in these investments, and if so, whether these declines are considered temporary or other-than-temporary. Other-than-temporary declines would be recognized as realized
losses in earnings. Evidence of a loss in value includes, but is not limited to, our inability to recover the carrying amount of the investment or the inability of the investee to sustain an earnings capacity, which would justify the carrying amount
of the investment. The fair value of an investment that is less than its book value may indicate a loss in value of the investment. Our evaluations are based on many factors, including the duration and extent to which the fair value is less than
carrying amount; the financial health of and business outlook for the investee, including industry performance, changes in technology, and operational and financing cash flow factors; and our intent and ability to hold the investment, including
strategic factors.

Retirement Benefits

Retirement benefits are a significant cost of doing business and yet represent obligations that will be settled in the future. Retirement benefit accounting is intended to reflect the recognition of future benefit
costs over the employees approximate service period based on the terms of the plans and the investment and funding decisions made by a company. We record the costs of providing retirement benefits in accordance with SFAS No. 87
Employers Accounting for Pensions. In December 2003, we adopted SFAS No. 132R, Employers Disclosures about Pensions and Other Postretirement Benefits, which provides expanded disclosures related to our
employee benefit plans. Our estimates include assumptions regarding the discount rate to value the future obligation and the expected return on our plan assets. We use discount rates in line with current market interest rates on high quality fixed
rate debt securities. Our return on assets is based on our current expectation of the long-term returns on assets held by the plan. Changes in these key assumptions can have a significant impact on the projected benefit obligations, funding
requirements and periodic benefit costs that we incur. Our pension expense for 2005 would have increased approximately $77 if our assumed investment return were one quarter of a percent lower. The expense would have increased approximately $262 if
our assumed discount rate were one quarter of a percent lower or decreased $248 if our assumed discount rate were one quarter of a percent higher.



51



---

##### Table of Contents

Income Taxes

We file a consolidated federal income tax return. We have two categories of income taxes: current and deferred. Current taxes are those amounts we expect to pay when we file our tax returns. Since we must report some
of our revenues and expenses differently for our financial statements than we do for income tax purposes, we record the tax effects of those differences as deferred tax assets and liabilities in our consolidated balance sheets. These deferred tax
assets and liabilities are measured using the enacted tax rates that are currently in effect.

Managements judgment is required in
determining the provision for current income taxes, deferred tax assets and liabilities, and any valuation allowance recorded against the net deferred tax assets. A valuation allowance is established for any deferred tax asset that we may not be
able to use in the preparation and filing of our future tax returns. We have recorded a valuation allowance due to uncertainties related to the ability to utilize some of the deferred tax assets.

Recent Accounting Pronouncements

Effective
December 31, 2005, the Company adopted Financial Accounting Standards Board (FASB) Interpretation No. 47, Accounting for Conditional Asset Retirement Obligations (FIN 47). FIN 47 clarifies that the term
conditional asset retirement obligation as used in FASB Statement No. 143, Accounting for Asset Retirement Obligations, refers to a legal obligation to perform an asset retirement activity in which the timing and/or method of
settlement are conditional on a future event that may or may not be within the control of the entity. Accordingly, an entity is required to recognize a liability for the fair value of a conditional asset retirement obligation if the fair value of
the liability can be reasonably estimated. Any uncertainty about the amount and/or timing of future settlement should be factored into the measurement of the liability when sufficient information exists. FIN 47 is effective for fiscal years ending
after December 15, 2005. As of December 31, 2005, the Company has determined it does not have a material legal obligation to perform an asset retirement activity, thus the adoption of FIN 47 did not have a material impact on the
Companys consolidated financial position, results of operations or cash flows.

In December 2004, the FASB issued Statement of
Financial Accounting Standards (SFAS) No. 123 (revised 2004), Share-Based Payment (SFAS 123R). SFAS 123R revises FASB Statement No. 123, Accounting for Stock-Based Compensation, and
supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees, and its related implementation guidance. This standard requires all entities to recognize compensation expense in an amount equal to the fair value of
share-based payments granted to employees (including stock options and discount stock purchase plans). SFAS 123R requires an entity to measure the cost of employee services received in exchange for an award of equity instruments based on the
grant-date fair value of the award. The compensation cost of the award is recognized over the period during which an employee is required to provide service, i.e. the requisite service period (usually the vesting period). In March 2005, the SEC
issued Staff Accounting Bulletin No. 107, Share-Based Payment (SAB 107). SAB 107 provides further guidance based on the SEC staff views regarding the implementation of SFAS 123R.

On April 21, 2005, the SEC delayed the effective date of SFAS 123R. D&E will adopt SFAS 123R in January 2006 and will apply the modified
prospective transition method. Under this method, a company records compensation expense for all new awards and to awards modified, repurchased, or cancelled after the required effective date. Additionally, compensation expense is recorded for the
unvested portion of previously granted awards that remain outstanding at the date of adoption. The cost of the unvested portion of the award is recognized as the requisite service is rendered on or after the required effective date. The adoption of
SFAS 123R is not expected to have a material impact on our consolidated financial position, results of operations or cash flows.

In May
2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections (SFAS 154), which changes the requirements for the accounting and reporting of a change in accounting principle. This



52



---

##### Table of Contents

statement requires retrospective application to reflect the period-specific effects of applying a new accounting principle, unless it is impracticable to
determine. However, when a new accounting pronouncement is issued, the specific transition provisions of that guidance are applied. SFAS 154 is effective for fiscal years beginning after December 31, 2005 and is not expected to have a
significant effect on the Companys financial position, results of operations or cash flows.

In November 2004, the FASB issued SFAS
No. 151, Inventory Costs, an amendment of ARB No. 43, Chapter 4, (SFAS 151), which clarifies the types of costs that should be expensed rather than capitalized as inventory. This statement also clarifies the
circumstances under which fixed overhead costs associated with operating facilities involved in inventory processing should be capitalized. The provisions of SFAS No. 151 are applied prospectively and are effective for fiscal years beginning
after June 15, 2005. The adoption of SFAS 151 is not expected to have a material impact on the Companys financial position, results of operations or cash flows.



|Item 7A. | Quantitative and Qualitative Disclosure About Market Risks.
|-------- | -----------------------------------------------------------

We are highly leveraged and, as a result, our cash flows and earnings are exposed to fluctuations in interest rates. Our debt obligations are U.S. dollar denominated. Our market risk, therefore, is the potential loss
arising from adverse changes in interest rates and changes in our leverage ratio which may increase the margin added to the interest rate as provided in our loan agreement. As of December 31, 2005, our debt can be categorized as follows in
thousands:



|                                         |  |   |        
|---------------------------------------- |  | - | -------
|Fixed interest rates:                    |  |   |        
|Secured Term Loans                       |  | $ | 31,500 
|Subject to interest rate fluctuations:   |  |   |        
|Senior Secured Revolving Credit Facility |  |   | 7,000  
|Senior Secured Term Loans                |  |   | 177,000
|                                         |  |   |        
|Total debt                               |  | $ | 215,500
|                                         |  |   |        

As part of our loan covenant conditions, we have arranged interest rate protection on a minimum of
one-half of the total amount of senior indebtedness outstanding, with a weighted average life of at least 2 years. As of December 31, 2005, our debt is as follows:



|                                                       |  |           |         |              |      |   |            |   |        
|------------------------------------------------------ |  | --------- | ------- | ------------ | ---- | - | ---------- | - | -------
|                                                       |  | Principal |         | Average Rate |      |   | Fair Value
|Rates fixed for four years through interest rate swaps |  | $         | 35,000  |              | 5.49 | % |            | $ | 35,000 
|Rates fixed for four years through interest rate swaps |  |           | 15,000  |              | 5.98 | % |            |   | 15,000 
|Rates fixed for four years through interest rate swaps |  |           | 25,000  |              | 6.18 | % |            |   | 25,000 
|Rates fixed for four years through interest rate swaps |  |           | 35,000  |              | 6.88 | % |            |   | 35,000 
|Fixed rate debt, rates fixed for twelve years          |  |           | 31,500  |              | 9.35 | % |            |   | 35,045 
|                                                       |  |           |         |              |      |   |            |   |        
|Total fixed rates 66% of total debt                    |  |           | 141,500 |              | 6.87 | % |            |   | 145,045
|Variable rate debt 34% of total debt                   |  |           | 74,000  |              | 6.77 | % |            |   | 74,000 
|                                                       |  |           |         |              |      |   |            |   |        
|Total debt                                             |  | $         | 215,500 |              |      |   |            | $ | 219,045
|                                                       |  |           |         |              |      |   |            |   |        

If interest rates rise above the rates of the variable debt, we could incur extra interest expense
of $370 for each 50 basis points above the current rates. If rates were to decline, we would realize reductions in interest expense of approximately $370 for each 50 basis point decrease in rates.

The interest rate swaps were arranged to hedge against the effect of interest rate fluctuations. The swaps were arranged with banks that participate in
our senior indebtedness. Under these interest rate swap contracts, we



53



---

##### Table of Contents

agree to pay an amount equal to a specified fixed-rate of interest times a notional principal amount and to receive in turn an amount equal to a specified
variable-rate of interest times the same notional amount. The notional amounts of the contracts are not exchanged. Net interest positions are settled quarterly.



|                     |  |                  |         |                   |      |   |                       |      |   |            |   |       |  
|-------------------- |  | ---------------- | ------- | ----------------- | ---- | - | --------------------- | ---- | - | ---------- | - | ----- | -
|Terms of Swaps       |  | Notional Amounts |         | Average PayRate   |      |   | Average Received Rate |      |   | Fair Value |  
|                     |  |                  |         | Asset (Liability) |     
|11/25/02 to 11/25/06 |  | $                | 35,000  |                   | 5.49 | % |                       | 6.39 | % |            | $ | 423   |  
|11/26/04 to 11/26/08 |  |                  | 15,000  |                   | 5.98 | % |                       | 6.39 | % |            |   | 318   |  
|06/30/05 to 08/26/09 |  |                  | 25,000  |                   | 6.18 | % |                       | 6.39 | % |            |   | 491   |  
|12/16/05 to 12/06/09 |  |                  | 35,000  |                   | 6.88 | % |                       | 6.44 | % |            |   | (153  | )
|                     |  |                  |         |                   |      |   |                       |      |   |            |   |       |  
|                     |  | $                | 110,000 |                   |      |   |                       |      |   |            | $ | 1,079 |  
|                     |  |                  |         |                   |      |   |                       |      |   |            |   |       |  

If interest rates rise above the rates fixed by these swaps, we could realize other income of $550
for each 50 basis points above the fixed rates. If rates were to decline, we would realize other expense of approximately $550 for each 50 basis point decrease in rates.

Our cash and cash equivalents consist of cash and highly liquid investments having initial maturities of three months or less. While these investments are subject to a degree of interest rate risk, it is not
considered to be material.



|Item 8. | Financial Statements and Supplementary Data
|------- | -------------------------------------------

Information called for by this Item is set forth beginning on page F-1. See Index to Financial Statements.



|Item 9. | Changes in and Disagreements With Accountants on Accounting and Financial Disclosure
|------- | ------------------------------------------------------------------------------------

There were no changes in or disagreements with accountants on accounting and financial disclosure.



|Item 9A. | Controls and Procedures
|-------- | -----------------------

As of
December 31, 2005, the Company carried out an evaluation, under the supervision and with the participation of the Companys management, including the Companys Chief Executive Officer and Chief Financial Officer, of the effectiveness
of the design and operation of our disclosure controls and procedures pursuant to the Securities Exchange Act of 1934 (Exchange Act), Rules 13a-15(e). Disclosure controls and procedures are controls and procedures that are designed to
ensure that information required to be disclosed in Company reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules
and forms. These controls and procedures, without limitation, include controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files under the Exchange Act is accumulated and
communicated to the issuers management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. Based upon that
evaluation, the Companys Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure controls and procedures were effective as of the end of the period covered by this Annual Report.

Based on an evaluation and assessment of internal controls over financial reporting, management has concluded that there was no change in our internal
control over financial reporting (as defined in Rules 13a-15(f) under the Exchange Act) during the quarter ended December 31, 2005 that has materially affected, or is reasonably likely to materially affect, our internal control over financial
reporting.



54



---

##### Table of Contents

Section 404 of the Sarbanes-Oxley Act of 2002 (Section 404) requires D&E to include
a report regarding the effectiveness of its internal control over financial reporting, in its Annual Report on Form 10-K for the year ending December 31, 2005. That report includes an assessment by D&Es management on the design and
operating effectiveness of its internal control over financial reporting as of the end of the fiscal year. To comply with the requirements of Section 404, the Company designed and implemented a comprehensive compliance process to evaluate its
internal control over financial reporting across the enterprise. Managements report and assessment on the effectiveness of its internal control over financial reporting is included herein on page F-2.

It should be noted that any system of controls, however well designed and operated, can provide only reasonable, and not absolute assurance that the
objectives of the system are met. In addition, the design of any control system is based in part upon certain assumptions about the likelihood of future events. Because of these and other inherent limitations of control systems, there can be no
assurance that any design will succeed in achieving its stated goals under all potential conditions, regardless of how remote.

Attached as
exhibits to this Annual report are the certifications of the Chief Executive Officer and the Chief Financial Officer required in accordance with Rules 13a-14(a) of the Exchange Act. This section of the Companys Annual report includes the
information concerning the controls evaluation referred to in the certifications and should be read in conjunction with the certifications for a more complete understanding of the topics presented.



|Item 9B. | Other Information
|-------- | -----------------

None



55



---

##### Table of Contents

PART III



|Item 10. | Directors and Executive Officers of the Registrant
|-------- | --------------------------------------------------

The information required under this Item relating to Executive Officers is incorporated by reference from the material captioned Directors, Identification of Executive Officers, and
Section 16(A) Beneficial Ownership Reporting Compliance in our definitive proxy statement for our annual meeting which will be filed within 120 days after the end of the fiscal year covered by this report.



|Item 11. | Executive Compensation
|-------- | ----------------------

The
information required under this Item is incorporated by reference from the material captioned Executive Compensation in our definitive proxy statement for our annual meeting which will be filed within 120 days after the end of the fiscal
year covered by this report.



|Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|-------- | ----------------------------------------------------------------------------------------------

The information required under this Item is incorporated by reference from the material captioned Security Ownership of Management and
Security Ownership of Certain Beneficial Owners in our definitive proxy statement for our annual meeting which will be filed within 120 days after the end of the fiscal year covered by this report.



|Item 13. | Certain Relationships and Related Transactions
|-------- | ----------------------------------------------

The information required under this Item is incorporated by reference from the material captioned Certain Relationships and Related Transactions in our definitive proxy statement for our annual meeting
which will be filed within 120 days after the end of the fiscal year covered by this report.



|Item 14. | Principal Accountant Fees and Services
|-------- | --------------------------------------

The information required under this Item is incorporated by reference from the material captioned Audit Fees in our definitive proxy statement for our annual meeting which will be filed within 120 days after the end of the
fiscal year covered by this report.



56



---

##### Table of Contents

PART IV



|Item 15. | Exhibits and Financial Statement Schedules
|-------- | ------------------------------------------

(a) The following documents are filed as a part of this Annual Report on Form 10-K in the following manner:

(1) The consolidated financial statements of the Registrant and its subsidiaries filed as part of this report are listed in the attached Index to Financial Statements on page F-1.

(2) The financial schedules of the Registrant and its subsidiaries filed as part of this report are listed in the attached Index to
Financial Statements on page F-1.

(3) The exhibits filed as part of this report are listed in the Index to Exhibits.

(b) Exhibits. See Index to Exhibits.

(c) Financial statement schedules of subsidiaries not consolidated and 50% or less owned. On February 8, 2006, the SEC granted a request for waiver made by the Registrant, of the audited financial statements for
Pilicka as of and for the year ended December 31, 2005, and the unaudited financial statements for EuroTel as of and for the year ended December 31, 2005, which are required by Rule 3-09 of Regulation S-X. The remaining information called
for by this Item (15) is set forth in the Index to Financial Statements on page F-1.



57



---

##### Table of Contents

INDEX TO EXHIBITS



|           |  |                                                                                                                                                                                                                                                                                                                               |  |                                                                                                                               |  |                                                                                                                     
|---------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------------------------------------
|ExhibitNo. |  | Identification of
Exhibit                                                                                                                                                                                                                                                                                                     |  | Reference                                                                                                                    
|3.         |  | Articles of Incorporation and By-laws:                                                                                                                                                                                                                                                                                        |  |                                                                                                                              
|           |  |                                                                                                                                                                                                                                                                                                                              
|3.1        |  | Amended and Restated Articles of Incorporation                                                                                                                                                                                                                                                                                |  | Incorporated herein by reference from Exhibit 3.1 to D&Es Annual Report on Form 10-K for the year ended December 31, 2002.  
|           |  |                                                                                                                                                                                                                                                                                                                               | 
|3.2        |  | By-laws                                                                                                                                                                                                                                                                                                                       |  |                                                                                                                               |  | Incorporated herein by reference from Exhibit 3.1 to the Current Report on Form8-K filed by D&E on December 8, 2004.
|           |  |                                                                                                                                                                                                                                                                                                                              
|10.        |  | Material Contracts                                                                                                                                                                                                                                                                                                            |  |                                                                                                                              
|           |  |                                                                                                                                                                                                                                                                                                                              
|10.1       |  | AT&T Communications Standard Agreement for the Provision of Telecommunications Services and Facilities between AT&T Communications of Pennsylvania, Inc. and Denver and
Ephrata Telephone and Telegraph Company;                                                                                                              |  | Incorporated herein by reference from Exhibit 10.2 to D&Es Registration Statement on Form 10 filed by D&E on April 30, 1993.
|           |  |                                                                                                                                                                                                                                                                                                                               | 
|           |  | Article 1                                                                                                                                                                                                                                                                                                                     |  | General Provisions, effective May 25, 1984;                                                                                   |  |                                                                                                                     
|           |  |                                                                                                                                                                                                                                                                                                                              
|10.2       |  | Telecommunications Services and Facilities Agreement between the Bell Telephone Company of Pennsylvania and Denver and Ephrata Telephone and Telegraph Company, effective January 1,
1986; and Amendment to Telecommunications Services and Facilities Agreement and the IntraLATA Compensation Agreement, dated May 7, 1992; |  | Incorporated herein by reference from Exhibit 10.3 to D&Es Registration Statement on Form 10 filed by D&E on April 30, 1993.
|           |  |                                                                                                                                                                                                                                                                                                                               | 
|           |  | Appendix 1                                                                                                                                                                                                                                                                                                                    |  | IntraLATA Telecommunications Services, effective January 1, 1986;                                                             |  |                                                                                                                     
|           |  |                                                                                                                                                                                                                                                                                                                               | 
|           |  | Appendix 2                                                                                                                                                                                                                                                                                                                    |  | Ancillary Services, effective January 1, 1986;                                                                                |  |                                                                                                                     
|           |  |                                                                                                                                                                                                                                                                                                                               | 
|           |  | Appendix 5                                                                                                                                                                                                                                                                                                                    |  | Jointly Provided Feature Group A Compensation effective July 24, 1986; and                                                    |  |                                                                                                                     
|           |  |                                                                                                                                                                                                                                                                                                                               | 
|           |  | Appendix 7                                                                                                                                                                                                                                                                                                                    |  | Extended Area Service, effective October 1,1988.                                                                              |  |                                                                                                                     
|           |  |                                                                                                                                                                                                                                                                                                                              
|10.3       |  | IntraLATA Compensation Agreement between the Pennsylvania Non-Bell Telephone Companies and Denver and Ephrata Telephone and Telegraph Company, effective January 1, 1986; and
Amendment to Telecommunications Services and Facilities Agreement and the IntraLATA Compensation Agreement, dated May 7, 1992.                  |  | Incorporated herein by reference from Exhibit 10.4 to D&Es Registration Statement on Form 10 filed by D&E on April 30, 1993.
|           |  |                                                                                                                                                                                                                                                                                                                              
|10.4       |  | Agreement for the Distribution of Interstate Access Revenues between the National Exchange Carrier Association, Inc. and Denver and Ephrata Telephone and Telegraph Company, effective
May 25, 1984.                                                                                                                          |  | Incorporated herein by reference from Exhibit 10.6 to D&Es Registration Statement on Form 10 filed by D&E on April 30, 1993.



58



---

##### Table of Contents

|           |  |                                                                                                                                                                                                                                                  |  |                                                                                                                                                       |  | 
|---------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----------------------------------------------------------------------------------------------------------------------------------------------------- |  | 
|ExhibitNo. |  | Identification of
Exhibit                                                                                                                                                                                                                        |  | Reference                                                                                                                                            
|           |  |                                                                                                                                                                                                                                                 
|10.5       |  | Agreement for the Provision of Enhanced 9-1-1 Services between the County of Lancaster and Denver and Ephrata Telephone and Telegraph Company, effective upon approval of the
Pennsylvania Public Utility Commission which occurred May 18, 1994 |  | Incorporated herein by reference from Exhibit 10.7 to D&Es Annual Report on Form 10-K for the year ended December 31,
1999.                         
|           |  |                                                                                                                                                                                                                                                  | 
|           |  | Attachment #1                                                                                                                                                                                                                                    |  | Request for Proposal as Amended;                                                                                                                      |  | 
|           |  |                                                                                                                                                                                                                                                  | 
|           |  | Attachment #2                                                                                                                                                                                                                                    |  | Best and Final Offer, April 28, 1994;                                                                                                                 |  | 
|           |  |                                                                                                                                                                                                                                                  | 
|           |  | Attachment #3                                                                                                                                                                                                                                    |  | Clarifications to RFP;                                                                                                                                |  | 
|           |  |                                                                                                                                                                                                                                                  | 
|           |  | Attachment #4                                                                                                                                                                                                                                    |  | Lancaster County                                                                                                                                      |  | 
|           |  |                                                                                                                                                                                                                                                  | 
|           |  | Resolution #74                                                                                                                                                                                                                                   |  | September 22, 1993;                                                                                                                                   |  | 
|           |  |                                                                                                                                                                                                                                                  | 
|           |  | Attachment #5                                                                                                                                                                                                                                    |  | Lancaster County                                                                                                                                      |  | 
|           |  |                                                                                                                                                                                                                                                  | 
|           |  | Resolution #32                                                                                                                                                                                                                                   |  | May 5, 1994;                                                                                                                                          |  | 
|           |  |                                                                                                                                                                                                                                                 
|           |  | Attachment #6                                                                                                                                                                                                                                    |  | Addenda, Errata, Bulletins to ContractDocuments;                                                                                                     
|           |  |                                                                                                                                                                                                                                                  | 
|           |  | Attachment #7                                                                                                                                                                                                                                    |  | Facility Lease; and                                                                                                                                   |  | 
|           |  |                                                                                                                                                                                                                                                 
|           |  | Attachment #8                                                                                                                                                                                                                                    |  | Tariffed Local Exchange CarrierServices.                                                                                                             
|           |  |                                                                                                                                                                                                                                                 
|10.6       |  | Modification #2 to the Agreement for the Provision of Enhanced 9-1-1 Services between the County of Lancaster and D&E Telephone Company, signed July 14, 1999.                                                                                   |  | Incorporated herein by reference from Exhibit 10.1 to D&Es Quarterly Report on Form 10-Q for the quarter ended September 30, 1999.                  
|           |  |                                                                                                                                                                                                                                                 
|10.7       |  | Partnership Interest Purchase Agreement among D&E Wireless, Inc., D&E Communications, Inc., VoiceStream PA II, LLC, and VoiceStream PA I, LLC dated as of October 17,
2001.                                                                      |  | Incorporated herein by reference from Exhibit 10.13 to D&Es Annual Report on Form 10-K for the year ended December 31, 2001.                        
|           |  |                                                                                                                                                                                                                                                 
|10.8       |  | 2001 Stock Compensation Plan and Policy for non-employee Directors of D&E Communications, Inc.                                                                                                                                                   |  | Incorporated herein by reference from Exhibit A to D&Es definitive proxy statement for its 2001 Annual Meeting of Shareholders filed March 23, 2001.
|           |  |                                                                                                                                                                                                                                                 
|10.9       |  | Conestoga Enterprises, Inc. 1999 Stock Option Plan.                                                                                                                                                                                              |  | Incorporated herein by reference to Exhibit 99.1 to Form S-8 filed by D&E on May 24, 2002.                                                           
|           |  |                                                                                                                                                                                                                                                 
|10.10      |  | D&E Communications, Inc. Exempt Employee Short-Term Incentive Plan for 2005.                                                                                                                                                                     |  | Incorporated herein by reference from Exhibit 99.1 to the Current Report on Form 8-K filed by D&E on March 2, 2005.                                  
|           |  |                                                                                                                                                                                                                                                 
|10.11      |  | Asset Purchase Agreement by and among D&E Communications, Inc., Conestoga Wireless Company and Keystone Wireless, LLC dated November 12, 2002.                                                                                                   |  | Incorporated herein by reference from Exhibit 2.1 to the Form 8-K current report filed by D&E on January 29, 2003.                                   
|           |  |                                                                                                                                                                                                                                                 
|10.12      |  | Limited Guarantee Agreement dated June 29, 2001 by Conestoga Enterprises, Inc. with Mountain Union.                                                                                                                                              |  | Incorporated herein by reference from Exhibit 10.19 to D&Es Annual Report on Form10-K for the year ended December 31, 2002.                         



59



---

##### Table of Contents

|           |  |                                                                                                                                                                                                                                            |  |                                                                                                                             
|---------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----------------------------------------------------------------------------------------------------------------------------
|ExhibitNo. |  | Identification of Exhibit                                                                                                                                                                                                                  |  | Reference                                                                                                                   
|           |  |                                                                                                                                                                                                                                           
|10.13      |  | Build-to-Suit Agreement dated June 29, 2001 by and between Conestoga Enterprises, Inc. on behalf of itself and its wholly-owned subsidiaries, Conestoga Mobile Systems, Inc. and Conestoga
Wireless, Inc. and Mountain Union Telecom, LLC. |  | Incorporated herein by reference from Exhibit 10.20 to D&Es Annual Report on Form10-K for the year ended December 31, 2002.
|           |  |                                                                                                                                                                                                                                           
|10.14      |  | Credit Agreement Dated as of March 5, 2004 by and among D&E Communications, Inc. as borrower and CoBank, ACB as Administrative Agent, a CoLead Arranger and a Lender and other Lenders
referred to therein.                                |  | Incorporated herein by reference from Exhibit 10.18 to Form 10-K for the year ended December 31, 2003.                      
|           |  |                                                                                                                                                                                                                                           
|10.15      |  | Employment Agreement dated March 16, 2005 between James W. Morozzi and D&E Communications, Inc.                                                                                                                                            |  | Incorporated herein by reference from Exhibit 99.3 to the Current Report on Form 8-K filed by D&E on March 16, 2005.        
|           |  |                                                                                                                                                                                                                                           
|10.16      |  | Share Purchase Agreement among EuroTel LLC, HunTel Systems, Inc., Consolidated Companies, Inc., D&E Investments, Inc. and MNI S.A. dated November 14, 2005.                                                                                |  | Filed herewith.                                                                                                             
|           |  |                                                                                                                                                                                                                                           
|10.17      |  | D&E Communications, Inc. Exempt Employee Short-Term Incentive Plan for 2006.                                                                                                                                                               |  | Incorporated herein by reference from Exhibit 10.1 to the Current Report on Form 8-K filed by D&E on January 11, 2006.      
|           |  |                                                                                                                                                                                                                                           
|10.18      |  | Interconnection Agreement between D&E Systems, Inc. and Verizon North Inc., effective September 1, 2001.                                                                                                                                   |  | Filed herewith.                                                                                                             
|           |  |                                                                                                                                                                                                                                           
|10.19      |  | Interconnection Agreement between D&E Systems, Inc. and Verizon Pennsylvania, Inc., effective September 1, 2001.                                                                                                                           |  | Filed herewith.                                                                                                             
|           |  |                                                                                                                                                                                                                                           
|21.        |  | Subsidiaries of the Registrant.                                                                                                                                                                                                            |  |                                                                                                                             
|           |  |                                                                                                                                                                                                                                           
|21.1       |  | List of all subsidiaries of D&E Communications, Inc.                                                                                                                                                                                       |  | Filed herewith.                                                                                                             
|           |  |                                                                                                                                                                                                                                           
|23.        |  | Consents.                                                                                                                                                                                                                                  |  |                                                                                                                             
|           |  |                                                                                                                                                                                                                                           
|23.1       |  | Consent of PricewaterhouseCoopers LLP, Philadelphia, PA.                                                                                                                                                                                   |  | Filed herewith.                                                                                                             
|           |  |                                                                                                                                                                                                                                           
|23.2       |  | Consent of Kiesling Associates LLP.                                                                                                                                                                                                        |  | Filed herewith.                                                                                                             
|           |  |                                                                                                                                                                                                                                           
|23.3       |  | Consent of PricewaterhouseCoopers Sp. z o. o, Warsaw, Poland.                                                                                                                                                                              |  | Filed herewith.                                                                                                             
|           |  |                                                                                                                                                                                                                                           
|31.1       |  | Certification of Chief Executive Officer.                                                                                                                                                                                                  |  | Filed herewith.                                                                                                             
|           |  |                                                                                                                                                                                                                                           
|31.2       |  | Certification of Chief Financial Officer.                                                                                                                                                                                                  |  | Filed herewith.                                                                                                             
|           |  |                                                                                                                                                                                                                                           
|32.1       |  | Certification of Chief Executive Officer.                                                                                                                                                                                                  |  | Filed herewith.                                                                                                             
|           |  |                                                                                                                                                                                                                                           
|32.2       |  | Certification of Chief Financial Officer.                                                                                                                                                                                                  |  | Filed herewith.                                                                                                             



60



---

##### Table of Contents

SIGNATURES

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

Date: March 14, 2006



D&E COMMUNICATIONS, INC.By:

/S/    G. WILLIAM
RUHLG. William Ruhl Chairman of the Board


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



|                                               |  |                                                                                                         |  |               
|---------------------------------------------- |  | ------------------------------------------------------------------------------------------------------- |  | --------------
|Signature                                      |  | Title                                                                                                   |  | Date          
|/s/    G. WILLIAM
RUHL G. William Ruhl         |  | Chairman of the Board                                                                                   |  | March 14, 2006
|                                               |  |                                                                                                        
|/s/    JAMES W.
MOROZZI James W. Morozzi       |  | President and Chief Executive Officer(Principal executive officer)                                      |  | March 14, 2006
|                                               |  |                                                                                                        
|/s/    THOMAS E.
MORELL Thomas E. Morell       |  | Senior Vice President, Chief FinancialOfficer and Treasurer (Principalfinancial and accounting officer) |  | March 14, 2006
|                                               |  |                                                                                                        
|/s/    W. GARTH
SPRECHER W. Garth Sprecher     |  | Senior Vice President, Secretary and Director                                                           |  | March 14, 2006
|                                               |  |                                                                                                        
|/s/    JOHN
AMOS John Amos                     |  | Director                                                                                                |  | March 14, 2006
|                                               |  |                                                                                                        
|/s/    PAUL W.
BRUBAKER Paul W. Brubaker       |  | Director                                                                                                |  | March 14, 2006
|                                               |  |                                                                                                        
|/s/    HUGH G.
COURTNEY Hugh G. Courtney       |  | Director                                                                                                |  | March 14, 2006
|                                               |  |                                                                                                        
|/s/    RONALD E.
FRISBIE Ronald E. Frisbie     |  | Director                                                                                                |  | March 14, 2006
|                                               |  |                                                                                                        
|/s/    ROBERT A.
KINSLEY Robert A. Kinsley     |  | Director                                                                                                |  | March 14, 2006
|                                               |  |                                                                                                        
|/s/    JOHN C.
LONG John C. Long               |  | Director                                                                                                |  | March 14, 2006
|                                               |  |                                                                                                        
|/s/    STEVEN B.
SILVERMAN Steven B. Silverman |  | Director                                                                                                |  | March 14, 2006
|                                               |  |                                                                                                        
|/s/    D. MARK
THOMAS D. Mark Thomas           |  | Director                                                                                                |  | March 14, 2006
|                                               |  |                                                                                                        
|/s/    RICHARD G.
WEIDNER Richard G. Weidner   |  | Director                                                                                                |  | March 14, 2006



61



---

##### Table of Contents

INDEX TO FINANCIAL STATEMENTS



|              |  |                                                                                                                                           |  |     
|------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------- |  | ----
|              |  |                                                                                                                                           |  | Page
|Item 8        |  | D&E Communications, Inc. and Subsidiaries.                                                                                                |  |     
|              |  | Managements Report on Responsibility for Financial Information                                                                           |  | F-2 
|              |  | Managements Report on Internal Control over Financial Reporting                                                                          |  | F-2 
|              |  | Report of Independent Registered Public Accounting Firm                                                                                   |  | F-3 
|              |  | Consolidated Statements of Operations for the years ended December 31, 2005, 2004 and 2003                                                |  | F-5 
|              |  | Consolidated Balance Sheets as of December 31, 2005 and 2004                                                                              |  | F-6 
|              |  | Consolidated Statements of Cash Flows for the years ended December 31, 2005, 2004 and 2003                                                |  | F-7 
|              |  | Consolidated Statements of Shareholders Equity and Comprehensive Income (Loss) for the years ended December 31, 2005, 2004 and 2003      |  | F-8 
|              |  | Notes to Consolidated Financial Statements                                                                                                |  | F-9 
|              |  |                                                                                                                                          
|Item 15(a)(2) |  | Financial Schedule II  Valuation and Qualifying Accounts                                                                                 |  | F-41
|              |  |                                                                                                                                          
|Item 15(d)(1) |  | EuroTel L.L.C.                                                                                                                            |  |     
|              |  | Cover Page                                                                                                                                |  | F-42
|              |  | Report of Independent Auditor                                                                                                             |  | F-44
|              |  | Consolidated Balance Sheets as of December 31, 2004 and 2003                                                                              |  | F-45
|              |  | Consolidated Statements of Operations for the years ended December 31, 2004, 2003 and 2002                                                |  | F-47
|              |  | Consolidated Statements of Members Equity (Deficit) and Comprehensive Income (Loss) for the years ended December 31, 2004, 2003 and 2002 |  | F-48
|              |  | Consolidated Statements of Cash Flows for the years ended December 31, 2004, 2003 and 2002                                                |  | F-49
|              |  | Notes to Consolidated Financial Statements                                                                                                |  | F-50
|              |  |                                                                                                                                          
|Item 15(d)(2) |  | Pilicka Telefonia Sp. z o.o.                                                                                                              |  |     
|              |  | Cover Page                                                                                                                                |  | F-56
|              |  | Report of Independent Registered Public Accounting Firm                                                                                   |  | F-58
|              |  | Balance Sheets as of December 31, 2004 and 2003                                                                                           |  | F-59
|              |  | Statements of Operations for the Years Ended December 31, 2004, 2003 and 2002                                                             |  | F-60
|              |  | Statements of Changes in Shareholders Equity for the Years ended December 31, 2004, 2003 and 2002                                        |  | F-61
|              |  | Statements of Cash Flows for the Years Ended December 31, 2004, 2003 and 2002                                                             |  | F-62
|              |  | Notes to the Financial Statements                                                                                                         |  | F-64



F-1



---

##### Table of Contents

MANAGEMENTS REPORT ON RESPONSIBILITY FOR FINANCIAL INFORMATION

The management of D&E Communications,
Inc. is responsible for the preparation and integrity of the Companys consolidated financial statements and all related information appearing in this Annual Report. Management is responsible for establishing and maintaining adequate internal
control over financial reporting as defined in Rules 13a-15(f) under the Securities Exchange Act of 1934, and for performing an assessment of the effectiveness of internal control over financial reporting.

The Company maintains accounting and internal control systems which are intended to provide reasonable assurance as to the fair and reliable preparation
and presentation of the consolidated financial statements, as well as to safeguard assets from unauthorized use or disposition. Management maintains internal controls to assure that transactions are executed in accordance with managements
authorization and accounting records are reliable for preparing financial statements in accordance with accounting principles generally accepted in the United States of America. We are dedicated to maintain high standards of financial accounting and
reporting and are committed to providing financial information that is transparent, timely, complete, relevant, and accurate. Our systems have been designed to provide reasonable, but not absolute assurance that financial records are adequate to
allow for the completion of reliable financial information. Although there are inherent limitations in the effectiveness of any system of internal controls over financial reporting, we believe that these systems are adequate to achieve the stated
objectives.

The Audit Committee of the Board of Directors oversees D&Es financial reporting process on behalf of the Board of
Directors. The Audit Committee is composed solely of outside independent directors, and meets periodically with members of management and the independent auditors to review and discuss internal controls over financial reporting, the annual financial
statement audit, and accounting and other financial reporting matters. The Companys internal control over financial reporting is also evaluated on an ongoing basis by its Internal Audit department.

MANAGEMENTS REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

Management is responsible for
establishing and maintaining adequate internal control over financial reporting, as defined in Rules 13a-15(f) of the Securities Exchange Act of 1934. Management performed an assessment of the effectiveness of our internal control over financial
reporting based on the criteria in the Internal Control  Integrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission. This evaluation included a review of the documentation of internal control
over financial reporting and an evaluation of the design effectiveness of those controls. We also conducted testing on the design and operating effectiveness of our internal control over financial reporting. Based on our assessment, management has
concluded that our internal control over financial reporting was effective as of December 31, 2005.

PricewaterhouseCoopers LLP, an
independent registered public accounting firm has issued an audit report on managements assessment and on the effectiveness of internal control over financial reporting as of December 31, 2005, which is included herein. As stated in their
report, PricewaterhouseCoopers LLP has also audited D&Es consolidated financial statements included in Item 8.



F-2



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Shareholders

of D&E Communications, Inc.:

We have
completed integrated audits of D&E Communications, Inc.s 2005 and 2004 consolidated financial statements and of its internal control over financial reporting as of December 31, 2005, and an audit of its 2003 consolidated financial
statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Our opinions, based on our audits, are presented below.

Consolidated financial statements and financial statement schedule

In our opinion, the consolidated financial
statements listed in the accompanying index present fairly, in all material respects, the financial position of D&E Communications, Inc. and its subsidiaries at December 31, 2005 and 2004, and the results of their operations and their cash
flows for each of the three years in the period ended December 31, 2005 in conformity with accounting principles generally accepted in the United States of America. In addition, in our opinion, the financial statement schedule listed in the
index appearing under Item 15(a)(2) presents fairly, in all material respects, the information set forth therein when read in conjunction with the related consolidated financial statements. These financial statements and the financial statement
schedule are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements and the financial statement schedule based on our audits. We conducted our audits of these statements in
accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material
misstatement. An audit of financial statements includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management,
and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

As discussed in Note
2, effective January 1, 2003, the Company changed its accounting for asset retirement obligations pursuant to the provisions of Statement of Financial Accounting Standards No. 143, Accounting for Asset Retirement Obligations.

Internal control over financial reporting

Also, in our opinion,
managements assessment, included in the accompanying Managements Report on Internal Control Over Financial Reporting, that the Company maintained effective internal control over financial reporting as of December 31, 2005 based on
criteria established in Internal Control  Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), is fairly stated, in all material respects, based on those criteria. Furthermore, in
our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2005, based on criteria established in Internal Control  Integrated Framework issued by the COSO.
The Companys management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express opinions on
managements assessment and on the effectiveness of the Companys internal control over financial reporting based on our audit. We conducted our audit of internal control over financial reporting in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material
respects. An audit of internal control over financial reporting includes obtaining an understanding of internal control over financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness
of internal control, and performing such other procedures as we consider necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinions.



F-3



---

##### Table of Contents

A companys internal control over financial reporting is a process designed to provide reasonable assurance
regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting includes those
policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that
transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations
of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the
financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also,
projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

/s/    PRICEWATERHOUSECOOPERS LLP

Philadelphia, PA

March 10, 2006



F-4



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS



|                                                                                                      |  |                                          |         |   |      |   |         |      |  |   |         |  
|----------------------------------------------------------------------------------------------------- |  | ---------------------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                                      |  | Year Ended December 31,                  |        
|                                                                                                      |  | 2005                                     |         |   | 2004 |   |         | 2003 | 
|                                                                                                      |  | (In thousands, except per-share amounts) |        
|OPERATING REVENUES                                                                                    |  |                                          |         |   |      |   |         |      |  |   |         |  
|Communication service revenues                                                                        |  | $                                        | 161,659 |   |      | $ | 160,820 |      |  | $ | 158,486 |  
|Communication products sold                                                                           |  |                                          | 11,652  |   |      |   | 12,656  |      |  |   | 12,255  |  
|Other                                                                                                 |  |                                          | 2,936   |   |      |   | 2,795   |      |  |   | 2,384   |  
|                                                                                                      |  |                                          |         |   |      |   |         |      |  |   |         |  
|Total operating revenues                                                                              |  |                                          | 176,247 |   |      |   | 176,271 |      |  |   | 173,125 |  
|                                                                                                      |  |                                          |         |   |      |   |         |      |  |   |         |  
|OPERATING EXPENSES                                                                                    |  |                                          |         |   |      |   |         |      |  |   |         |  
|Communication service expenses (exclusive of depreciation and amortization below)                     |  |                                          | 65,922  |   |      |   | 65,049  |      |  |   | 60,846  |  
|Cost of communication products sold                                                                   |  |                                          | 8,692   |   |      |   | 10,100  |      |  |   | 9,317   |  
|Depreciation and amortization                                                                         |  |                                          | 38,745  |   |      |   | 39,119  |      |  |   | 38,626  |  
|Marketing and customer services                                                                       |  |                                          | 15,487  |   |      |   | 15,977  |      |  |   | 16,073  |  
|General and administrative services                                                                   |  |                                          | 24,742  |   |      |   | 25,079  |      |  |   | 24,496  |  
|                                                                                                      |  |                                          |         |   |      |   |         |      |  |   |         |  
|Total operating expenses                                                                              |  |                                          | 153,588 |   |      |   | 155,324 |      |  |   | 149,358 |  
|                                                                                                      |  |                                          |         |   |      |   |         |      |  |   |         |  
|Operating income                                                                                      |  |                                          | 22,659  |   |      |   | 20,947  |      |  |   | 23,767  |  
|OTHER INCOME (EXPENSE)                                                                                |  |                                          |         |   |      |   |         |      |  |   |         |  
|Equity in net income (losses) of affiliates                                                           |  |                                          | 1,000   |   |      |   | (3,172  | )    |  |   | (2,537  | )
|Interest expense                                                                                      |  |                                          | (14,177 | ) |      |   | (14,389 | )    |  |   | (18,074 | )
|Gain (loss) on investments                                                                            |  |                                          | 6,895   |   |      |   | (1,057  | )    |  |   | 790     |  
|Loss on early extinguishment of debt                                                                  |  |                                          |        |   |      |   | (5,252  | )    |  |   |        |  
|Other, net                                                                                            |  |                                          | 3,205   |   |      |   | 1,679   |      |  |   | 1,964   |  
|                                                                                                      |  |                                          |         |   |      |   |         |      |  |   |         |  
|Total other income (expense)                                                                          |  |                                          | (3,077  | ) |      |   | (22,191 | )    |  |   | (17,857 | )
|                                                                                                      |  |                                          |         |   |      |   |         |      |  |   |         |  
|Income (loss) from continuing operations before income taxes and dividends on utility preferred stock |  |                                          | 19,582  |   |      |   | (1,244  | )    |  |   | 5,910   |  
|INCOME TAXES AND DIVIDENDS ON UTILITY PREFERRED STOCK                                                 |  |                                          |         |   |      |   |         |      |  |   |         |  
|Income taxes                                                                                          |  |                                          | 5,806   |   |      |   | 1,430   |      |  |   | 1,968   |  
|Dividends on utility preferred stock                                                                  |  |                                          | 65      |   |      |   | 65      |      |  |   | 65      |  
|                                                                                                      |  |                                          |         |   |      |   |         |      |  |   |         |  
|Total income taxes and dividends on utility preferred stock                                           |  |                                          | 5,871   |   |      |   | 1,495   |      |  |   | 2,033   |  
|                                                                                                      |  |                                          |         |   |      |   |         |      |  |   |         |  
|Income (loss) from continuing operations                                                              |  |                                          | 13,711  |   |      |   | (2,739  | )    |  |   | 3,877   |  
|Discontinued operations:                                                                              |  |                                          |         |   |      |   |         |      |  |   |         |  
|Loss from operations of Paging business, net of income tax benefit of $27                             |  |                                          |        |   |      |   |        |      |  |   | (53     | )
|                                                                                                      |  |                                          |         |   |      |   |         |      |  |   |         |  
|Income (loss) before cumulative effect of change in accounting principle                              |  |                                          | 13,711  |   |      |   | (2,739  | )    |  |   | 3,824   |  
|Cumulative effect of change in accounting principle, net of income taxes of $177                      |  |                                          |        |   |      |   |        |      |  |   | 260     |  
|                                                                                                      |  |                                          |         |   |      |   |         |      |  |   |         |  
|NET INCOME (LOSS)                                                                                     |  | $                                        | 13,711  |   |      | $ | (2,739  | )    |  | $ | 4,084   |  
|                                                                                                      |  |                                          |         |   |      |   |         |      |  |   |         |  
|Weighted average common shares outstanding (basic)                                                    |  |                                          | 14,304  |   |      |   | 15,057  |      |  |   | 15,484  |  
|Weighted average common shares outstanding (diluted)                                                  |  |                                          | 14,330  |   |      |   | 15,057  |      |  |   | 15,541  |  
|BASIC AND DILUTED EARNINGS (LOSS) PER COMMON SHARE                                                    |  |                                          |         |   |      |   |         |      |  |   |         |  
|Income (loss) from continuing operations                                                              |  | $                                        | 0.96    |   |      | $ | (0.18   | )    |  | $ | 0.25    |  
|Income (loss) from discontinued operations                                                            |  |                                          |        |   |      |   |        |      |  |   |        |  
|Cumulative effect of accounting change                                                                |  |                                          |        |   |      |   |        |      |  |   | 0.01    |  
|                                                                                                      |  |                                          |         |   |      |   |         |      |  |   |         |  
|Net income (loss) per common share                                                                    |  | $                                        | 0.96    |   |      | $ | (0.18   | )    |  | $ | 0.26    |  
|                                                                                                      |  |                                          |         |   |      |   |         |      |  |   |         |  
|Dividends per common share                                                                            |  | $                                        | 0.50    |   |      | $ | 0.50    |      |  | $ | 0.50    |  
|                                                                                                      |  |                                          |         |   |      |   |         |      |  |   |         |  

See notes to consolidated financial statements.



F-5



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands)



|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | ------- | - | ---- | - | ------- | -
|                                                                                                                                                                             |  | December 31, |        
|                                                                                                                                                                             |  | 2005         |         |   | 2004 |  
|ASSETS                                                                                                                                                                       | 
|CURRENT ASSETS                                                                                                                                                               |  |              |         |   |      |   |         |  
|Cash and cash equivalents                                                                                                                                                    |  | $            | 10,325  |   |      | $ | 8,517   |  
|Accounts receivable, net of reserves of $748 and $1,024                                                                                                                      |  |              | 16,864  |   |      |   | 16,495  |  
|Accounts receivable  affiliated company                                                                                                                                     |  |              | 351     |   |      |   | 75      |  
|Inventories, lower of cost or market, at average cost                                                                                                                        |  |              | 3,645   |   |      |   | 3,523   |  
|Prepaid expenses                                                                                                                                                             |  |              | 8,194   |   |      |   | 8,466   |  
|Other                                                                                                                                                                        |  |              | 1,243   |   |      |   | 2,465   |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|TOTAL CURRENT ASSETS                                                                                                                                                         |  |              | 40,622  |   |      |   | 39,541  |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|INVESTMENTS                                                                                                                                                                  |  |              |         |   |      |   |         |  
|Investments in and advances to affiliated companies                                                                                                                          |  |              |        |   |      |   | 52      |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|PROPERTY, PLANT AND EQUIPMENT                                                                                                                                                |  |              |         |   |      |   |         |  
|In service                                                                                                                                                                   |  |              | 364,638 |   |      |   | 335,883 |  
|Under construction                                                                                                                                                           |  |              | 7,334   |   |      |   | 8,768   |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|                                                                                                                                                                             |  |              | 371,972 |   |      |   | 344,651 |  
|Less accumulated depreciation                                                                                                                                                |  |              | 192,259 |   |      |   | 162,078 |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|                                                                                                                                                                             |  |              | 179,713 |   |      |   | 182,573 |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|OTHER ASSETS                                                                                                                                                                 |  |              |         |   |      |   |         |  
|Goodwill                                                                                                                                                                     |  |              | 145,448 |   |      |   | 149,032 |  
|Intangible assets, net of accumulated amortization                                                                                                                           |  |              | 161,572 |   |      |   | 167,396 |  
|Other                                                                                                                                                                        |  |              | 8,317   |   |      |   | 8,191   |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|                                                                                                                                                                             |  |              | 315,337 |   |      |   | 324,619 |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|TOTAL ASSETS                                                                                                                                                                 |  | $            | 535,672 |   |      | $ | 546,785 |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                                         |  |              |         |   |      |   |         |  
|CURRENT LIABILITIES                                                                                                                                                          |  |              |         |   |      |   |         |  
|Long-term debt maturing within one year                                                                                                                                      |  | $            | 10,000  |   |      | $ | 10,000  |  
|Accounts payable and accrued liabilities                                                                                                                                     |  |              | 18,962  |   |      |   | 18,701  |  
|Accrued taxes                                                                                                                                                                |  |              | 2,890   |   |      |   | 1,819   |  
|Accrued interest and dividends                                                                                                                                               |  |              | 1,791   |   |      |   | 1,683   |  
|Advance billings, customer deposits and other                                                                                                                                |  |              | 11,087  |   |      |   | 11,585  |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|TOTAL CURRENT LIABILITIES                                                                                                                                                    |  |              | 44,730  |   |      |   | 43,788  |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|LONG-TERM DEBT                                                                                                                                                               |  |              | 205,500 |   |      |   | 218,500 |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|OTHER LIABILITIES                                                                                                                                                            |  |              |         |   |      |   |         |  
|Equity in net losses of affiliates in excess of investments and advances                                                                                                     |  |              | 196     |   |      |   |        |  
|Deferred income taxes                                                                                                                                                        |  |              | 79,063  |   |      |   | 86,402  |  
|Other                                                                                                                                                                        |  |              | 20,391  |   |      |   | 20,530  |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|                                                                                                                                                                             |  |              | 99,650  |   |      |   | 106,932 |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|PREFERRED STOCK OF UTILITY SUBSIDIARY, Series A 41/2%, par value $100, cumulative, callable at par at the option of the Company, authorized 20 shares, outstanding 14 shares |  |              | 1,446   |   |      |   | 1,446   |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|COMMITMENTS AND CONTINGENCIES                                                                                                                                                |  |              |         |   |      |   |         |  
|SHAREHOLDERS EQUITY                                                                                                                                                         |  |              |         |   |      |   |         |  
|Common stock, par value $0.16, authorized shares: 100,000 at December 31, 2005 and 2004 Outstanding shares: 14,345 at December 31,
2005 and 14,268 at December 31, 2004      |  |              | 2,554   |   |      |   | 2,542   |  
|Additional paid-in capital                                                                                                                                                   |  |              | 160,924 |   |      |   | 160,255 |  
|Accumulated other comprehensive income (loss)                                                                                                                                |  |              | (5,598  | ) |      |   | (6,574  | )
|Retained earnings                                                                                                                                                            |  |              | 45,083  |   |      |   | 38,513  |  
|Treasury stock at cost, 1,640 shares at December 31, 2005 and 2004                                                                                                           |  |              | (18,617 | ) |      |   | (18,617 | )
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|                                                                                                                                                                             |  |              | 184,346 |   |      |   | 176,119 |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  
|TOTAL LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                                   |  | $            | 535,672 |   |      | $ | 546,785 |  
|                                                                                                                                                                             |  |              |         |   |      |   |         |  

See notes to consolidated financial statements.



F-6



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                                                                    |  |                |         |   |      |   |          |      |  |   |         |  
|------------------------------------------------------------------------------------------------------------------- |  | -------------- | ------- | - | ---- | - | -------- | ---- |  | - | ------- | -
|                                                                                                                    |  | 2005           |         |   | 2004 |   |          | 2003 | 
|                                                                                                                    |  | (In thousands) |        
|CASH FLOWS FROM OPERATING ACTIVITIES                                                                                |  |                |         |   |      |   |          |      |  |   |         |  
|Net income (loss)                                                                                                   |  | $              | 13,711  |   |      | $ | (2,739   | )    |  | $ | 4,084   |  
|Add: Loss from discontinued operations                                                                              |  |                |        |   |      |   |         |      |  |   | 53      |  
|Cumulative effect of accounting change                                                                              |  |                |        |   |      |   |         |      |  |   | (260    | )
|                                                                                                                    |  |                |         |   |      |   |          |      |  |   |         |  
|Income (loss) from continuing operations                                                                            |  |                | 13,711  |   |      |   | (2,739   | )    |  |   | 3,877   |  
|Adjustments to reconcile net income (loss) from continuing operations to net cash provided by operating activities: |  |                |         |   |      |   |          |      |  |   |         |  
|Depreciation and amortization                                                                                       |  |                | 38,745  |   |      |   | 39,119   |      |  |   | 38,626  |  
|Bad debt expense                                                                                                    |  |                | 485     |   |      |   | 551      |      |  |   | 745     |  
|Deferred income taxes                                                                                               |  |                | (3,756  | ) |      |   | (1,892   | )    |  |   | 1,105   |  
|Equity in net income (losses) of affiliates                                                                         |  |                | (1,000  | ) |      |   | 3,172    |      |  |   | 2,537   |  
|(Gain) loss on investments                                                                                          |  |                | (6,895  | ) |      |   | 1,057    |      |  |   | (790    | )
|Gain from cash recovery of note receivable                                                                          |  |                | (1,500  | ) |      |   | (125     | )    |  |   |        |  
|Loss on retirement of property, plant and equipment                                                                 |  |                | 53      |   |      |   | 171      |      |  |   | 209     |  
|Loss on early extinguishment of debt                                                                                |  |                |        |   |      |   | 5,252    |      |  |   |        |  
|Changes in operating assets and liabilities:                                                                        |  |                |         |   |      |   |          |      |  |   |         |  
|Accounts receivable                                                                                                 |  |                | (1,130  | ) |      |   | 3,835    |      |  |   | (2,333  | )
|Inventories                                                                                                         |  |                | (122    | ) |      |   | 29       |      |  |   | (77     | )
|Prepaid expenses                                                                                                    |  |                | 272     |   |      |   | 448      |      |  |   | (1,460  | )
|Accounts payable and accrued liabilities                                                                            |  |                | 1,000   |   |      |   | (1,061   | )    |  |   | (1,300  | )
|Accrued taxes and accrued interest                                                                                  |  |                | 1,747   |   |      |   | (567     | )    |  |   | 3,268   |  
|Advance billings, customer deposits and other                                                                       |  |                | (497    | ) |      |   | 1,262    |      |  |   | 1,788   |  
|Other, net                                                                                                          |  |                | 500     |   |      |   | 1,083    |      |  |   | (1,186  | )
|                                                                                                                    |  |                |         |   |      |   |          |      |  |   |         |  
|Net Cash Provided by Operating Activities from Continuing Operations                                                |  |                | 41,613  |   |      |   | 49,595   |      |  |   | 45,009  |  
|                                                                                                                    |  |                |         |   |      |   |          |      |  |   |         |  
|CASH FLOWS FROM INVESTING ACTIVITIES                                                                                |  |                |         |   |      |   |          |      |  |   |         |  
|Capital expenditures, net of proceeds from sales                                                                    |  |                | (30,854 | ) |      |   | (25,248  | )    |  |   | (20,153 | )
|Collection of note receivable                                                                                       |  |                | 1,500   |   |      |   | 125      |      |  |   |        |  
|Proceeds from sale of businesses                                                                                    |  |                |        |   |      |   |         |      |  |   | 10,005  |  
|Proceeds from sale of investments                                                                                   |  |                | 7,762   |   |      |   |         |      |  |   | 2,470   |  
|Purchase of FCC licenses                                                                                            |  |                |        |   |      |   |         |      |  |   | (828    | )
|Investments in and advances to affiliates                                                                           |  |                | (315    | ) |      |   | (767     | )    |  |   | (1,232  | )
|Investment returns and repayments from affiliates                                                                   |  |                | 1,563   |   |      |   | 154      |      |  |   | 226     |  
|                                                                                                                    |  |                |         |   |      |   |          |      |  |   |         |  
|Net Cash Used in Investing Activities from Continuing Operations                                                    |  |                | (20,344 | ) |      |   | (25,736  | )    |  |   | (9,512  | )
|                                                                                                                    |  |                |         |   |      |   |          |      |  |   |         |  
|CASH FLOWS FROM FINANCING ACTIVITIES                                                                                |  |                |         |   |      |   |          |      |  |   |         |  
|Dividends on common stock                                                                                           |  |                | (6,825  | ) |      |   | (7,122   | )    |  |   | (7,408  | )
|Proceeds from long-term debt financing                                                                              |  |                |        |   |      |   | 210,000  |      |  |   | 12,000  |  
|Payment of debt issuance costs                                                                                      |  |                |        |   |      |   | (2,495   | )    |  |   | (101    | )
|Payments on long-term debt                                                                                          |  |                | (13,000 | ) |      |   | (215,266 | )    |  |   | (23,332 | )
|Payments on notes payable for acquired businesses                                                                   |  |                |        |   |      |   |         |      |  |   | (379    | )
|Proceeds from issuance of common stock                                                                              |  |                | 364     |   |      |   | 430      |      |  |   | 1,037   |  
|Purchase of treasury stock                                                                                          |  |                |        |   |      |   | (13,335  | )    |  |   |        |  
|                                                                                                                    |  |                |         |   |      |   |          |      |  |   |         |  
|Net Cash Used in Financing Activities from Continuing Operations                                                    |  |                | (19,461 | ) |      |   | (27,788  | )    |  |   | (18,183 | )
|                                                                                                                    |  |                |         |   |      |   |          |      |  |   |         |  
|CASH PROVIDED BY (USED IN) CONTINUING OPERATIONS                                                                    |  |                | 1,808   |   |      |   | (3,929   | )    |  |   | 17,314  |  
|CASH PROVIDED BY (USED IN) DISCONTINUED OPERATIONS                                                                  |  |                |         |   |      |   |          |      |  |   |         |  
|Cash used in operating activities of discontinued operations                                                        |  |                |        |   |      |   |         |      |  |   | (20,553 | )
|Cash provided by investing activities of discontinued operations                                                    |  |                |        |   |      |   |         |      |  |   | 171     |  
|                                                                                                                    |  |                |         |   |      |   |          |      |  |   |         |  
|Net Cash Used in Discontinued Operations                                                                            |  |                |        |   |      |   |         |      |  |   | (20,382 | )
|                                                                                                                    |  |                |         |   |      |   |          |      |  |   |         |  
|INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                                                    |  |                | 1,808   |   |      |   | (3,929   | )    |  |   | (3,068  | )
|CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                                                        |  |                | 8,517   |   |      |   | 12,446   |      |  |   | 15,514  |  
|                                                                                                                    |  |                |         |   |      |   |          |      |  |   |         |  
|CASH AND CASH EQUIVALENTS, END OF YEAR                                                                              |  | $              | 10,325  |   |      | $ | 8,517    |      |  | $ | 12,446  |  
|                                                                                                                    |  |                |         |   |      |   |          |      |  |   |         |  

See notes to consolidated financial statements.



F-7



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY AND
COMPREHENSIVE INCOME (LOSS)



|                                                                                                                                                                    |  |                         |   |  |        |         |   |        |        |   |        |   |         |        |  |        |        |  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------- | - |  | ------ | ------- | - | ------ | ------ | - | ------ | - | ------- | ------ |  | ------ | ------ |  | - | ------- | -
|                                                                                                                                                                    |  | Year Ended December 31, |  
|                                                                                                                                                                    |  | 2005                    |   |  | 2004   |         |   | 2003   |       
|                                                                                                                                                                    |  | Shares                  |   |  | Amount |         |   | Shares |        |   | Amount |   |         | Shares |  |        | Amount | 
|                                                                                                                                                                    |  | (In thousands)          |  
|COMMON STOCK Balance at beginning of year                                                                                                                           |  | 15,908                  |   |  | $      | 2,542   |   |        | 15,854 |   |        | $ | 2,533   |        |  | 15,721 |        |  | $ | 2,512   |  
|Common stock issued for Employee Stock Purchase, Long-Term Incentive, Dividend Reinvestment and Stock Compensation Plan and Policy for
Non-Employee Directors Plans |  | 75                      |   |  |        | 12      |   |        | 54     |   |        |   | 9       |        |  | 61     |        |  |   | 10      |  
|Common stock issued for stock options exercised                                                                                                                     |  | 2                       |   |  |        |        |   |        |       |   |        |   |        |        |  | 72     |        |  |   | 11      |  
|                                                                                                                                                                    |  |                         |   |  |        |         |   |        |        |   |        |   |         |        |  |        |        |  |   |         |  
|Balance at end of year                                                                                                                                              |  | 15,985                  |   |  |        | 2,554   |   |        | 15,908 |   |        |   | 2,542   |        |  | 15,854 |        |  |   | 2,533   |  
|                                                                                                                                                                    |  |                         |   |  |        |         |   |        |        |   |        |   |         |        |  |        |        |  |   |         |  
|ADDITIONAL PAID-IN CAPITAL Balance at beginning of year                                                                                                             |  |                         |   |  |        | 160,255 |   |        |        |   |        |   | 159,515 |        |  |        |        |  |   | 158,101 |  
|Common stock issued for Employee Stock Purchase, Long-Term Incentive, Dividend Reinvestment and Stock Compensation Plan and Policy for
Non-Employee Directors Plans |  |                         |   |  |        | 652     |   |        |        |   |        |   | 740     |        |  |        |        |  |   | 772     |  
|Common stock issued for stock options exercised                                                                                                                     |  |                         |   |  |        | 17      |   |        |        |   |        |   |        |        |  |        |        |  |   | 642     |  
|                                                                                                                                                                    |  |                         |   |  |        |         |   |        |        |   |        |   |         |        |  |        |        |  |   |         |  
|Balance at end of year                                                                                                                                              |  |                         |   |  |        | 160,924 |   |        |        |   |        |   | 160,255 |        |  |        |        |  |   | 159,515 |  
|                                                                                                                                                                    |  |                         |   |  |        |         |   |        |        |   |        |   |         |        |  |        |        |  |   |         |  
|ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) Balance at beginning of year                                                                                          |  |                         |   |  |        | (6,574  | ) |        |        |   |        |   | (4,865  | )      |  |        |        |  |   | (7,071  | )
|Unrealized gain on investments, net of tax                                                                                                                          |  |                         |   |  |        |        |   |        |        |   |        |   |        |        |  |        |        |  |   | 723     |  
|Reclassification adjustment for realized gain on investments, net of tax                                                                                            |  |                         |   |  |        |        |   |        |        |   |        |   |        |        |  |        |        |  |   | (498    | )
|Equity adjustment for minimum pension liability, net of tax                                                                                                         |  |                         |   |  |        | 173     |   |        |        |   |        |   | (2,744  | )      |  |        |        |  |   | 1,777   |  
|Currency translation adjustment from EuroTel                                                                                                                        |  |                         |   |  |        |        |   |        |        |   |        |   | 57      |        |  |        |        |  |   |        |  
|Unrealized gain on derivative financial instruments, net of tax                                                                                                     |  |                         |   |  |        | 803     |   |        |        |   |        |   | 978     |        |  |        |        |  |   | 204     |  
|                                                                                                                                                                    |  |                         |   |  |        |         |   |        |        |   |        |   |         |        |  |        |        |  |   |         |  
|Balance at end of year                                                                                                                                              |  |                         |   |  |        | (5,598  | ) |        |        |   |        |   | (6,574  | )      |  |        |        |  |   | (4,865  | )
|                                                                                                                                                                    |  |                         |   |  |        |         |   |        |        |   |        |   |         |        |  |        |        |  |   |         |  
|RETAINED EARNINGS Balance at beginning of year                                                                                                                      |  |                         |   |  |        | 38,513  |   |        |        |   |        |   | 48,693  |        |  |        |        |  |   | 52,343  |  
|Net income (loss)                                                                                                                                                   |  |                         |   |  |        | 13,711  |   |        |        |   |        |   | (2,739  | )      |  |        |        |  |   | 4,084   |  
|Dividends on common stock: $.50 per share for each year                                                                                                             |  |                         |   |  |        | (7,141  | ) |        |        |   |        |   | (7,441  | )      |  |        |        |  |   | (7,734  | )
|                                                                                                                                                                    |  |                         |   |  |        |         |   |        |        |   |        |   |         |        |  |        |        |  |   |         |  
|Balance at end of year                                                                                                                                              |  |                         |   |  |        | 45,083  |   |        |        |   |        |   | 38,513  |        |  |        |        |  |   | 48,693  |  
|                                                                                                                                                                    |  |                         |   |  |        |         |   |        |        |   |        |   |         |        |  |        |        |  |   |         |  
|TREASURY STOCK Balance at beginning of year                                                                                                                         |  | (1,640                  | ) |  |        | (18,617 | ) |        | (307   | ) |        |   | (5,282  | )      |  | (307   | )      |  |   | (5,282  | )
|Treasury stock acquired                                                                                                                                             |  |                        |   |  |        |        |   |        | (1,333 | ) |        |   | (13,335 | )      |  |       |        |  |   |        |  
|                                                                                                                                                                    |  |                         |   |  |        |         |   |        |        |   |        |   |         |        |  |        |        |  |   |         |  
|Balance at end of year                                                                                                                                              |  | (1,640                  | ) |  |        | (18,617 | ) |        | (1,640 | ) |        |   | (18,617 | )      |  | (307   | )      |  |   | (5,282  | )
|                                                                                                                                                                    |  |                         |   |  |        |         |   |        |        |   |        |   |         |        |  |        |        |  |   |         |  
|TOTAL SHAREHOLDERS EQUITY                                                                                                                                          |  | 14,345                  |   |  | $      | 184,346 |   |        | 14,268 |   |        | $ | 176,119 |        |  | 15,547 |        |  | $ | 200,594 |  
|                                                                                                                                                                    |  |                         |   |  |        |         |   |        |        |   |        |   |         |        |  |        |        |  |   |         |  
|COMPREHENSIVE INCOME (LOSS) Net income (loss)                                                                                                                       |  |                         |   |  | $      | 13,711  |   |        |        |   |        | $ | (2,739  | )      |  |        |        |  | $ | 4,084   |  
|Unrealized gain on investments, net of income taxes of $434                                                                                                         |  |                         |   |  |        |        |   |        |        |   |        |   |        |        |  |        |        |  |   | 723     |  
|Reclassification adjustment for realized gain on investments, net of income taxes of ($292)                                                                         |  |                         |   |  |        |        |   |        |        |   |        |   |        |        |  |        |        |  |   | (498    | )
|Equity adjustment for minimum pension liability, net of income taxes of ($44), ($1,876) and $1,214                                                                  |  |                         |   |  |        | 173     |   |        |        |   |        |   | (2,744  | )      |  |        |        |  |   | 1,777   |  
|Currency translation adjustment from EuroTel                                                                                                                        |  |                         |   |  |        |        |   |        |        |   |        |   | 57      |        |  |        |        |  |   |        |  
|Unrealized gain (loss) on derivative financial instruments, net of income taxes of $566, $668 and $140                                                              |  |                         |   |  |        | 803     |   |        |        |   |        |   | 978     |        |  |        |        |  |   | 204     |  
|                                                                                                                                                                    |  |                         |   |  |        |         |   |        |        |   |        |   |         |        |  |        |        |  |   |         |  
|Total comprehensive income (loss)                                                                                                                                   |  |                         |   |  | $      | 14,687  |   |        |        |   |        | $ | (4,448  | )      |  |        |        |  | $ | 6,290   |  
|                                                                                                                                                                    |  |                         |   |  |        |         |   |        |        |   |        |   |         |        |  |        |        |  |   |         |  

See notes to consolidated financial statements.



F-8



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per-share amounts)

1.
Nature of Business

Description and Principles of Consolidation

D&E Communications, Inc. (D&E or the Company) provides integrated communications services to residential and business customers in markets throughout the eastern half of Pennsylvania. D&Es
consolidated financial statements include the accounts of Denver and Ephrata Telephone and Telegraph Company; Conestoga Telephone and Telegraph Company; Buffalo Valley Telephone Company; D&E Systems, Inc.; CEI Networks, Inc.; D&E Networks,
Inc.; Infocore, Inc.; D&E Wireless, Inc.; Conestoga Wireless Company; D&E Investments, Inc.; Conestoga Mobile Systems, Inc. (see Note 8) and Conestoga Investment Corporation for all periods presented. All significant intercompany balances
and transactions are eliminated in consolidation.

D&Es business segments are as follows: incumbent rural local exchange carrier
(RLEC), competitive local exchange carrier (CLEC), internet services, systems integration, and corporate and other. In 2003, D&E moved responsibility for some products to different segment managers. The RLEC provides local and long distance
telephone services in a franchised territory, including custom calling features and directory advertising. The CLEC provides telecommunication services in markets near those served by the RLEC. Internet services include internet access and
web-hosting services. Systems integration provides consultation, design, implementation and maintenance of local and wide area networks and telecommunications systems. Corporate and other includes D&Es cable television operations in State
College, PA, video operations in Lewisburg, PA, D&Es share of the earnings or losses of investments accounted for on the equity method, and the wireless telephony services of Conestoga Wireless Company (see Note 7).

D&E has a one-third interest in EuroTel, L.L.C. (EuroTel), a domestic corporate joint venture that held an investment in Pilicka Telefonia Sp. z o.o.
(Pilicka), a telecommunications company located in Poland. D&E also owned a direct investment in Pilicka (see Note 5). On December 19, 2005, D&E sold its direct and indirect interest in Pilicka. D&E accounts for its investments in
EuroTel and Pilicka using the equity method of accounting. Under the equity method, D&E reports its interest in the entity as an investment in its consolidated balance sheets and its percentage share of the earnings or losses from the entity in
its consolidated statements of operations. D&E also owned an interest in PenTeleData Limited Partnership I until its sale on February 28, 2005. The investment in PenTeleData was reported at cost in other long-term assets on the consolidated
balance sheets at December 31, 2004.

Regulatory Environment and Competition

D&Es RLEC and CLEC operations are subject to regulation at both the federal and state levels by the Federal Communications Commission (FCC) and
the Pennsylvania Public Utility Commission (PUC). The passage of the Telecommunications Act of 1996 (TA-96) provided comprehensive changes to federal and state regulations that govern telecommunications. On November 30, 2004, the
Governor of Pennsylvania signed into law new Chapter 30 regulations that impacted D&Es RLECs. The law provides additional options to promote broadband deployment in the state and encourage faster rollout of broadband capability to all
consumers. RLECs are required to spend capital dollars sooner to have broadband services available to all consumers by December 31, 2008. As an offset to the increased capital expenditure requirements, the new law removes the two percentage
points reduction used to calculate intrastate rates annually. The new law adds other provisions to further the advancement of broadband services to schools in Pennsylvania and provides a suspension of certain interconnection requirements until
December 31, 2008 to companies with less than 50,000 access lines, which have agreed to accelerate universal broadband deployment. Consequently, in D&Es two largest RLEC companies, competitors are still permitted to seek removal of
the rural exemption from the more burdensome interconnection obligations for the purposes of entering those territories and using its services and facilities



F-9



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



through interconnection agreements to provide competitive services. However, they are unable to do so in Buffalo Valleys RLEC territory until after
December 31, 2008.

D&E files its own tariff rates with the PUC for such services as dial-tone and custom calling features.
D&E is a member of the National Exchange Carrier Association (NECA) and participates in their pools for settlement of interstate access revenues.

D&E expects to experience an increasing amount of both competitive pressures and opportunities in its markets. No estimate can be made of the financial impacts of these changes.

Concentrations of Credit Risk

Financial instruments
that subject D&E to concentrations of credit risk consist primarily of trade receivables. Concentrations of credit risk with respect to trade receivables are primarily limited due to the large number of residential and business customers in
D&Es customer base. The systems integration segment receives a significant portion of its revenue from several large customers; however, none of these customers represent more than 10% of the companys revenue.

2. Significant Accounting Policies

Use of Estimates

The preparation of financial statements under accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts or certain disclosures. Management bases its estimates on historical results and other assumptions that are believed to be reasonable under the circumstances. Actual
results may differ from these estimates under different assumptions or conditions. Estimates are used when accounting for the allowance for doubtful accounts, pension costs, intangible assets, NECA access revenues, depreciation expense, network
access expenses and deferred income taxes.

Recent Accounting Pronouncements

Effective December 31, 2005, the Company adopted Financial Accounting Standards Board (FASB) Interpretation No. 47, Accounting
for Conditional Asset Retirement Obligations (FIN 47). FIN 47 clarifies that the term conditional asset retirement obligation as used in FASB Statement No. 143, Accounting for Asset Retirement Obligations, refers
to a legal obligation to perform an asset retirement activity in which the timing and/or method of settlement are conditional on a future event that may or may not be within the control of the entity. Accordingly, an entity is required to recognize
a liability for the fair value of a conditional asset retirement obligation if the fair value of the liability can be reasonably estimated. Any uncertainty about the amount and/or timing of future settlement should be factored into the measurement
of the liability when sufficient information exists. FIN 47 is effective for fiscal years ending after December 15, 2005. As of December 31, 2005, the Company has determined it does not have a material legal obligation to perform an asset
retirement activity, thus the adoption of FIN 47 did not have a material impact on the Companys consolidated financial position, results of operations or cash flows.

In December 2004, the FASB issued Statement of Financial Accounting Standards (SFAS) No. 123 (revised 2004), Share-Based
Payment (SFAS 123R). SFAS 123R revises FASB Statement No. 123, Accounting for Stock-Based Compensation, and supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees, and its related
implementation guidance. This standard requires all entities to recognize compensation expense in an amount equal to the fair value of share-based payments granted to employees (including stock options and discount stock purchase plans). SFAS 123R
requires an entity to measure the cost of



F-10



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award. The compensation cost of the award
is recognized over the period during which an employee is required to provide service, i.e. the requisite service period (usually the vesting period). In March 2005, the SEC issued Staff Accounting Bulletin No. 107, Share-Based
Payment (SAB 107). SAB 107 provides further guidance based on the SEC staff views regarding the implementation of SFAS 123R.

On April 21, 2005, the SEC delayed the effective date of SFAS 123R. D&E will adopt SFAS 123R in January 2006 and will apply the modified prospective transition method. Under this method, a company records compensation expense for
all new awards and to awards modified, repurchased, or cancelled after the required effective date. Additionally, compensation expense is recorded for the unvested portion of previously granted awards that remain outstanding at the date of adoption.
The cost of the unvested portion of the award is recognized as the requisite service is rendered on or after the required effective date. The adoption of SFAS 123R is not expected to have a material impact on our consolidated financial position,
results of operations or cash flows.

In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections
(SFAS 154), which changes the requirements for the accounting and reporting of a change in accounting principle. This statement requires retrospective application to reflect the period-specific effects of applying a new accounting
principle, unless it is impracticable to determine. However, when a new accounting pronouncement is issued, the specific transition provisions of that guidance are applied. SFAS 154 is effective for fiscal years beginning after December 31,
2005 and is not expected to have a significant effect on the Companys financial position, results of operations or cash flows.

In
November 2004, the FASB issued SFAS No. 151, Inventory Costs, an amendment of ARB No. 43, Chapter 4, (SFAS 151) which clarifies the types of costs that should be expensed rather than capitalized as inventory. This
statement also clarifies the circumstances under which fixed overhead costs associated with operating facilities involved in inventory processing should be capitalized. The provisions of SFAS No. 151 are applied prospectively and are effective
for fiscal years beginning after June 15, 2005. The adoption of SFAS 151 is not expected to have a material impact on the Companys financial position, results of operations or cash flows.

In January 2003, D&E adopted SFAS No. 143, Accounting for Asset Retirement Obligations (SFAS 143). This Statement
establishes accounting practices relating to legal obligations associated with the retirement of tangible long-lived assets that result from the acquisition, construction, development or normal operation of a long-lived asset. SFAS 143 requires that
companies recognize the fair value of a liability for asset retirement obligations in the period in which the legal obligations are incurred and capitalize that amount as a part of the book value of the long-lived asset. That cost is then
depreciated over the remaining life of the underlying long-lived asset. D&E recorded an after-tax benefit of $260 as a cumulative effect accounting adjustment in the first quarter 2003. The adjustment represents the cumulative estimate of cost
of removal charged to depreciation expense in earlier years for which D&E does not have a legal obligation associated with the retirement of the related tangible long-lived assets. The adoption of this pronouncement had no material effect on
D&Es ongoing financial position, results of operations or cash flows.

Revenue Recognition

The Company recognizes revenue in accordance with Securities and Exchange Commission Staff Accounting Bulletin No. 104, Revenue
Recognition and EITF 00-21, Revenue Arrangements with Multiple Deliverables. Revenue is recognized when the service is rendered or the product is delivered, the price is fixed or determinable, persuasive evidence of an arrangement
exists and the collectibility of the resulting receivable is reasonably assured. D&Es RLEC and CLEC pricing is subject to oversight by both state and federal regulatory



F-11



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



commissions. Such regulation also covers services, competition and other public policy issues. Different interpretations by regulatory bodies may result in
adjustments in future periods to revenues derived from D&Es RLEC and CLEC operations. D&E monitors these proceedings closely and makes adjustments to revenue accordingly. Certain non-recurring fees, such as service activation and
installation fees, and associated incremental direct costs up to the amount of fees are deferred and recognized over the expected term of the customer relationship, which is deemed to be 3 to 8.5 years. Any direct costs in excess of fees deferred
are expensed immediately.

The RLEC business segment receives a portion of its interstate access revenues from settlement pools in which it
participates with other telephone companies through NECA. These pools were established at the direction of the FCC and are funded by access service charges, which the FCC regulates. Revenues earned through this pooling process are initially
recognized based on estimates and are subject to adjustments that may either increase or decrease the amount of interstate access revenues. If the actual amounts that the Company receives from the settlement pools differ from the estimated amounts
recorded, the Company records the change as a current adjustment to earnings. In 2005, the Company recorded an increase in communications services revenue of approximately $601 as a result of a change in its estimated interstate revenue earned from
the NECA pooling process. Our estimate is based on an FCC rule that mandates that refunds payable to long distance communication providers are not required for periods in which the interstate rate-of-return exceeds FCC authorized levels if the rates
for those periods were deemed to be lawful rates. In 2004 and 2003, D&E recorded communications services revenue of $163 and $244, respectively, related to this estimate. D&E continues to monitor ongoing proceedings at the FCC and will
evaluate and revise its estimates accordingly.

The systems integration long-term contracts are accounted for using the
percentage-of-completion method, with revenues recognized in the proportion of costs incurred to total estimated costs at completion. Revenues on short-term projects that take less than three months to complete are recognized under the completed
contract method.

Cash and Cash Equivalents

Cash and cash equivalents consist of all highly liquid investments purchased with an original maturity of three months or less. Cash balances may exceed F.D.I.C. insured limits at times.

Prepaid Directory

Directory advertising revenues and
costs are deferred and amortized over the 12-month period related to the directory publication. Prepaid directory advertising costs, included in prepaid expenses, at December 31, 2005 and 2004 were $6,072 and $6,047, respectively. Deferred
directory revenues, included in advance billings, customer deposits and other, at December 31, 2005 and 2004 were $6,317 and $6,819, respectively.

Investments In and Advances To Affiliated Companies and Equity in Net Losses of Affiliates in Excess of Investments and Advances

Investments in and advances to unconsolidated affiliates consist of the Companys investments in EuroTel, in Pilicka until its sale on December 19, 2005 and loans to EuroTel. The investments are accounted for under the equity
method of accounting. The Company periodically evaluates whether there have been declines in value in these investments, and if so, whether these declines are considered temporary or other-than-temporary. Other-than-temporary declines would be
recognized as realized losses in earnings. Evidence of a loss in value includes, but is not limited to, the Companys inability to recover the carrying amount of the investment or the inability of the investee to sustain an earnings capacity,
which would justify the carrying amount of the investment. The fair



F-12



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



value of an investment that is less than its book value may indicate a loss in value of the investment. The Companys evaluations are based on many
factors, including the duration and extent to which the fair value is less than carrying amount; the financial health of and business outlook for the investee, including industry performance, changes in technology, and operational and financing cash
flow factors; and the Companys intent and ability to hold the investment, including strategic factors.

Property, Plant and Equipment

Property, plant and equipment is stated at cost and depreciated using a composite group remaining life method and straight-line
composite rates for the regulated telephone property of the RLEC and CLEC segments and the straight-line method of depreciation for other depreciable property. Use of the composite group remaining life method requires the periodic revision of
estimated useful lives. Such revisions are based on fixed asset retirement activity, and often require related estimates and assumptions. The estimated useful lives on the majority of property, plant and equipment are 5 to 34 years for buildings, 5
to 18 years for digital switching equipment, 7 to 61 years for outside plant facilities and 2 to 39 years for other equipment. During 2005, D&E revised the estimated useful lives of certain fixed assets to update its composite rates for
regulated telephone property. This change resulted in lower depreciation expense in 2005 of approximately $3,304.

Depreciation expense as
a percentage of average depreciable plant in service amounted to 9.5% in 2005, 10.1% in 2004 and 10.4% in 2003. The costs of maintenance and repairs are charged to operating expense.

When depreciable regulated telephone property is retired, the original cost of the asset, net of salvage, is charged to accumulated depreciation. Any
gains or losses on disposition are amortized over the useful lives of the remaining regulated telephone property rather than recognizing such gain or loss in the period of retirement. When other depreciable property is retired, the gain or loss is
recognized in the statement of operations.

Capitalized Interest

The cost of funds used to finance construction projects is reflected as part of the construction costs and a reduction of interest expense. Interest costs capitalized on assets were $405 for 2005, $323 for 2004 and
$228 for 2003.

Intangible Assets

Intangible assets represent the estimated value of franchises, acquired customer bases, trademarks and non-compete agreements at the dates of acquisitions. Franchise and FCC license intangible assets are determined to have indefinite lives.
Finite-lived intangible assets are amortized over their estimated useful lives: 10 to 15 years for customer bases, 3 years for trademarks and 5 years for non-compete agreements.

Impairment of Long-Lived Assets

Long-lived assets, including property, plant and equipment and
finite-lived intangibles, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying value of an asset may not be recoverable in accordance with SFAS No. 144, Accounting for the Impairment or
Disposal of Long-Lived Assets. Recoverability is assessed based on future cash flows expected to result from the use of the asset, or group of assets, and its eventual disposition. If the sum of the undiscounted cash flows is less than the
carrying value of the asset, or group of assets, an impairment loss is recognized. Any impairment loss, if indicated, would be measured as the amount by which the carrying amount of the asset exceeds the estimated fair value of the asset, or group
of assets.



F-13



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Impairment of Goodwill and Indefinite-Lived Intangibles

In accordance with SFAS No. 142, Goodwill and Other Intangible Assets, goodwill and indefinite-lived intangibles are no longer subject to
amortization. Goodwill and indefinite-lived intangibles are subject to at least an annual assessment for impairment by comparing carrying value to fair value. There is a two-step process for goodwill. The first step is to identify a potential
impairment by comparing the fair value of reporting units to their carrying value. If the results of the first step of the impairment testing indicate a potential impairment, the second step would be completed to measure the amount of any impairment
loss. In April 2005, 2004 and 2003, the Company completed its annual impairment reviews and determined that no impairment charge was required. D&E continually evaluates whether events and circumstances have occurred that indicate the remaining
balances of goodwill and indefinite-lived intangibles may not be recoverable. In evaluating impairment, D&E estimates the sum of the expected future cash flows derived from such goodwill and indefinite-lived intangibles. Such evaluations for
impairment are significantly impacted by estimates of future revenues, costs and expenses, the market price of our stock and other factors.

Advertising

D&E expenses advertising costs as incurred. Advertising expense was $1,680 for 2005, $1,387 for 2004, $1,991 for 2003.

Income Taxes

D&E files a consolidated federal
income tax return. D&E has two categories of income taxes: current and deferred. Current taxes are those amounts D&E expects to pay when it files its tax returns. Since D&E must report some of its revenues and expenses differently for
its financial statements than it does for income tax purposes, it records the tax effects of those differences as deferred tax assets and liabilities in its consolidated balance sheets. These deferred tax assets and liabilities are measured using
the enacted tax rates that are currently in effect. A valuation allowance is established for any deferred tax asset for which management determines, based on the weight of available evidence, it is more likely than not that the deferred tax asset
will not be realized.

Derivative Financial Instruments

D&E accounts for derivative financial instruments in accordance with SFAS No. 133, as amended. The Companys derivative financial instruments are comprised of interest rate swap agreements that the
Company utilizes to manage changes in interest rate payments on its variable rate debt obligations. These derivative financial instruments, which qualify as cash flow hedges, are reflected on the balance sheet at their fair market value and changes
in their fair value are reflected in Accumulated Other Comprehensive Income (Loss) and reclassified into interest expense as the underlying hedged variable rate interest payments are reflected in interest expense. The ineffective portion of the gain
or loss on a derivative, if any, is recognized into earnings within other income or expense. No hedge ineffectiveness for existing derivative instruments has been recorded.

Earnings per Common Share

Basic earnings per common share is calculated by dividing net income (the
numerator) by the weighted average number of common shares outstanding (the denominator) during the period. The computation of diluted earnings per share is similar to basic earnings per share except the denominator is increased to include the
number of additional common shares that would have been outstanding for dilutive potential common shares. D&E has potential common shares as a result of outstanding stock option grants to purchase our common stock and contingently issuable
shares of common stock. However, including potential common shares in the



F-14



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



denominator of a diluted per-share computation for continuing operations always will result in an antidilutive per-share amount when D&E has a loss from
continuing operations.



|                                                                                                    |  |                                  |        |      |   |        |      |  |   |        |  
|--------------------------------------------------------------------------------------------------- |  | -------------------------------- | ------ | ---- | - | ------ | ---- |  | - | ------ | -
|                                                                                                    |  | For the years ended December 31, |       
|                                                                                                    |  | 2005                             |        | 2004 |   |        | 2003 | 
|Income (loss) from continuing operations                                                            |  | $                                | 13,711 |      | $ | (2,739 | )    |  | $ | 3,877  |  
|Loss from discontinued operations                                                                   |  |                                  |       |      |   |       |      |  |   | (53    | )
|Cumulative effect of accounting change                                                              |  |                                  |       |      |   |       |      |  |   | 260    |  
|                                                                                                    |  |                                  |        |      |   |        |      |  |   |        |  
|Net income (loss)                                                                                   |  | $                                | 13,711 |      | $ | (2,739 | )    |  | $ | 4,084  |  
|                                                                                                    |  |                                  |        |      |   |        |      |  |   |        |  
|Basic earnings per share:                                                                           |  |                                  |        |      |   |        |      |  |   |        |  
|Weighted average shares outstanding (thousands)                                                     |  |                                  | 14,304 |      |   | 15,057 |      |  |   | 15,484 |  
|                                                                                                    |  |                                  |        |      |   |        |      |  |   |        |  
|Income (loss) from continuing operations                                                            |  | $                                | 0.96   |      | $ | (0.18  | )    |  | $ | 0.25   |  
|Loss from discontinued operations                                                                   |  |                                  |       |      |   |       |      |  |   |       |  
|Cumulative effect of accounting change                                                              |  |                                  |       |      |   |       |      |  |   | 0.01   |  
|                                                                                                    |  |                                  |        |      |   |        |      |  |   |        |  
|Net income (loss) per common share                                                                  |  | $                                | 0.96   |      | $ | (0.18  | )    |  | $ | 0.26   |  
|                                                                                                    |  |                                  |        |      |   |        |      |  |   |        |  
|Diluted earnings per share:                                                                         |  |                                  |        |      |   |        |      |  |   |        |  
|Weighted average shares outstanding (thousands)                                                     |  |                                  | 14,304 |      |   | 15,057 |      |  |   | 15,484 |  
|Incremental shares from assumed stock option exercises and contingently issuable shares (thousands) |  |                                  | 26     |      |   |       |      |  |   | 57     |  
|                                                                                                    |  |                                  |        |      |   |        |      |  |   |        |  
|Adjusted weighted average shares outstanding (thousands)                                            |  |                                  | 14,330 |      |   | 15,057 |      |  |   | 15,541 |  
|                                                                                                    |  |                                  |        |      |   |        |      |  |   |        |  
|Income (loss) from continuing operations                                                            |  | $                                | 0.96   |      | $ | (0.18  | )    |  | $ | 0.25   |  
|Income (loss) from discontinued operations                                                          |  |                                  |       |      |   |       |      |  |   |       |  
|Cumulative effect of accounting change                                                              |  |                                  |       |      |   |       |      |  |   | 0.01   |  
|                                                                                                    |  |                                  |        |      |   |        |      |  |   |        |  
|Net income (loss) per common share                                                                  |  | $                                | 0.96   |      | $ | (0.18  | )    |  | $ | 0.26   |  
|                                                                                                    |  |                                  |        |      |   |        |      |  |   |        |  

Options to purchase 86,312, 221,358 and 70,104 shares as of December 31, 2005, 2004 and 2003,
respectively, were not included in the computation of earnings per share assuming dilution because their effect on earnings per share would have been antidilutive. D&E had a loss from continuing operations during 2004 when common stock options
were outstanding and, as such, diluted earnings per share in 2004 are equivalent to basic earnings per share.



F-15



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Stock-Based Compensation

The Company accounts for stock-based compensation under the intrinsic value method of APB Opinion 25, Accounting for Stock Issued to Employees and related interpretations. The following table illustrates
the effect on net income and earnings per share as if the Company had applied the fair value recognition provisions of SFAS No. 123, Accounting for Stock-Based Compensation to its stock-based employee compensation plans.



|                                                                                                                     |  |                                         |        |   |      |   |        |      |  |   |       |  
|-------------------------------------------------------------------------------------------------------------------- |  | --------------------------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ----- | -
|                                                                                                                     |  | Years Ended December 31,                |       
|                                                                                                                     |  | 2005                                    |        |   | 2004 |   |        | 2003 | 
|                                                                                                                     |  | (In thousands, except per shareamounts) |       
|Net income (loss), as reported                                                                                       |  | $                                       | 13,711 |   |      | $ | (2,739 | )    |  | $ | 4,084 |  
|Add: stock-based employee compensation included in reported net income (loss), net of related tax                    |  |                                         | 105    |   |      |   |       |      |  |   |      |  
|Deduct: total stock-based employee compensation expense determined under fair value-based method, net of related tax |  |                                         | (220   | ) |      |   | (39    | )    |  |   | (50   | )
|                                                                                                                     |  |                                         |        |   |      |   |        |      |  |   |       |  
|Pro forma net income (loss)                                                                                          |  | $                                       | 13,596 |   |      | $ | (2,778 | )    |  | $ | 4,034 |  
|                                                                                                                     |  |                                         |        |   |      |   |        |      |  |   |       |  
|Basic earnings (loss) per share:                                                                                     |  |                                         |        |   |      |   |        |      |  |   |       |  
|As reported                                                                                                          |  | $                                       | 0.96   |   |      | $ | (0.18  | )    |  | $ | 0.26  |  
|Pro forma                                                                                                            |  | $                                       | 0.95   |   |      | $ | (0.18  | )    |  | $ | 0.26  |  
|Diluted earnings (loss) per share:                                                                                   |  |                                         |        |   |      |   |        |      |  |   |       |  
|As reported                                                                                                          |  | $                                       | 0.96   |   |      | $ | (0.18  | )    |  | $ | 0.26  |  
|Pro forma                                                                                                            |  | $                                       | 0.95   |   |      | $ | (0.18  | )    |  | $ | 0.26  |  

The fair value of option grants of $3.13 in the year ended December 31, 2005, was estimated
using the Black-Scholes option pricing model with the following weighted average assumptions:



|                        |  |        
|----------------------- |  | -------
|Dividend yield          |  | 5.05%  
|Expected life           |  | 5 years
|Expected volatility     |  | 50.06% 
|Risk-free interest rate |  | 4.18%  

In 2005, there were 47,400 performance-restricted shares of common stock awarded and 2,667 shares
forfeited due to a retirement. D&E accrues compensation cost related to these performance-restricted shares based upon the probability that the conditions to receive these shares are met. Also, in 2005, there were 2,297 fully-vested shares of
common stock issued to employees of the Company. The expense related to the performance-restricted and fully-vested shares was $175 in the year ended December 31, 2005. No shares of common stock were awarded to employees in 2004 and 2003.

On December 21, 2005, the Executive Committee of the D&E Board of Directors approved the accelerated vesting of certain employee
stock options that were granted under the 1999 Long-Term Incentive Plan of D&E Communications, Inc. or the Conestoga Enterprises, Inc. 1999 Stock Option Plan, which would have been unvested as of December 31, 2005 and had exercise prices
greater than the closing price at December 20, 2005 of $8.41 per share. As a result of this acceleration of the vesting, options to purchase 22,041 shares of D&Es common stock became exercisable immediately. The number of shares,
exercise prices and other terms of the options subject to the acceleration remain unchanged. The decision to accelerate the vesting of these options was made to reduce non-cash compensation expense that would have been recorded in D&Es
income statement in future periods upon the adoption of SFAS No. 123R, Share-Based Payment, in January 2006. The Company



F-16



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



estimates that, as a result of this action, it will not be required to recognize anticipated compensation expense relating to stock options, net of taxes, of
approximately $38 in 2006 and $19 in 2007.

Comprehensive Income (Loss)

Comprehensive income (loss) consists of net income or loss and other gains and losses affecting shareholders equity that, under accounting
principles generally accepted in the United States of America, are excluded from net income. Other gains and losses excluded from net income in D&Es financial statements include unrealized gains or losses on investments, an equity
adjustment for a minimum pension liability, changes in the fair value of derivative financial instruments and the Companys share of currency translation adjustments from EuroTel and Pilicka.

Foreign Currency Translations and Transactions

The
functional currency for PenneCom B.V. and Pilicka, D&E and EuroTels foreign operations, is the local currency. For the foreign operations, EuroTel translated assets and liabilities at end-of-period exchange rates. EuroTel recorded these
translation adjustments in accumulated other comprehensive income (loss), a separate component of equity in their balance sheets. For revenues, expenses, gains and losses, the average translation rate for the period is used to translate those
elements. Foreign currency transaction gains and losses related to the foreign operations are reported in earnings. D&E records its share of EuroTels foreign currency transaction gains and losses as part of its equity in net income or
losses of affiliates. In addition, D&E has recorded its share of EuroTels currency translation adjustments in accumulated other comprehensive income (loss).

Reclassifications

For comparative purposes, certain amounts have been reclassified to conform to the
current-year presentation. The reclassifications had no impact on net income.

3. Cash Flow and Statement of Shareholders Equity Information

Cash Flow Information

Cash paid for income taxes and interest expense for the years ended December 31 was as follows:



|                                                                                            |  |      |        |      |   |        |  |   |       
|------------------------------------------------------------------------------------------- |  | ---- | ------ | ---- | - | ------ |  | - | ------
|                                                                                            |  | 2005 |        | 2004 |   | 2003  
|Interest expense                                                                            |  | $    | 13,293 |      | $ | 13,694 |  | $ | 16,134
|Income taxes                                                                                |  |      | 7,707  |      |   | 1,987  |  |   | 24,310
|                                                                                           
|Noncash investing and financing activities for the years ended December 31 were as follows:
|                                                                                            |  |      |       
|                                                                                            |  | 2005 |        | 2004 |   | 2003  
|Capital expenditures included in accounts payable at year end                               |  | $    | 961    |      | $ | 1,700  |  | $ | 445   
|Dividends reinvested in common stock                                                        |  |      | 316    |      |   | 319    |  |   | 326   



F-17



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Shareholders Equity Information

At December 31, 2005 and 2004, accumulated other comprehensive income (loss) consisted of the following items:



|                                                                       |  |      |        |   |      |   |        |  
|---------------------------------------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|                                                                       |  | 2005 |        |   | 2004 |  
|Equity adjustment for minimum pension liability, net of tax            |  | $    | (6,229 | ) |      | $ | (6,402 | )
|Unrealized gain (loss) on derivative financial instruments, net of tax |  |      | 631    |   |      |   | (172   | )
|                                                                       |  |      |        |   |      |   |        |  
|Total accumulated other comprehensive income (loss)                    |  | $    | (5,598 | ) |      | $ | (6,574 | )
|                                                                       |  |      |        |   |      |   |        |  

4. Investments in and Advances to Affiliated Companies and Equity in Net Losses of Affiliates in Excess of
Investments and Advances

D&E owns a one-third investment in EuroTel, a domestic corporate joint venture. EuroTel holds a 100%
investment in PenneCom, B.V. (PenneCom), an international telecommunications holding company, and held a 27.85% investment in Pilicka, a telecommunications company located in Poland, until its sale on December 19, 2005 (See Note 5). D&E
also owned a 28.88% direct investment in Pilicka until the sale on December 19, 2005. D&E accounts for both its investment in EuroTel and did account for its investment in Pilicka using the equity method of accounting.

Pilicka recognized an asset impairment late in 2004 requiring D&E to recognize a $1,068 loss for its equity share of the impairment. Since D&E
and EuroTel have no legal obligation or intention to provide future funding to Pilicka, both wrote their investment in Pilicka to zero and discontinued recognizing their equity share of Pilickas ongoing losses. EuroTel no longer recorded any
value to its investment in Pilicka and, therefore, the value of D&Es investment in EuroTel was written down as an other-than-temporary loss on investments of $1,057. D&E has committed to fund certain of the operating cash needs of
EuroTel, on an equal basis with the other investors and, accordingly, will continue to recognize its equity share of their ongoing losses; thereby, recognizing a liability of $196 at December 31, 2005 which is reported in equity in net losses
of affiliates in excess of investments and advances in the consolidated balance sheets.

In April 1999, PenneCom had entered into an
agreement to sell its entire investment in Pilicka to Elektrim S.A. (Elektrim) for $140,000 in cash and notes. In July 1999, Elektrim issued written notice to PenneCom that it was repudiating the purchase agreement. In August 1999, PenneCom filed an
arbitration request with the International Court of Arbitration seeking specific performance of the agreement as well as compensatory and punitive damages. In 2001, an award of approximately $40,000 plus interest at 10% per annum from August
1999 and reimbursement of arbitration costs was granted in favor of PenneCom. PenneCom used a portion of the proceeds to reduce outstanding loans with a domestic bank. In July 2002, PenneCom commenced an action in the United States District Court
for the Southern District of New York against an investment bank and an individual. The action is currently pending in United States District Court. PenneComs Amended Complaint asserted claims under Polish, Dutch and New York law against the
defendants for their alleged tortious inducement of non-party Elektrim S.A. to breach a contract pursuant to which Elektrim S.A. would have purchased all of the shares of Pilicka Telefonia S.A. in August of 1999. Because a motion was granted to
dismiss the claims that PenneCom had asserted pursuant to Polish and Dutch law, as well as a New York law fraud claim, the only claim currently being litigated is the tortious interference with contract claim asserted under New York law. The case is
currently in discovery. No date has been set for trial. The outcome of the litigation cannot be determined and no amount has been recognized for possible collections of any claims. PenneCom will continue to incur legal costs in connection with this
action.



F-18



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Prior to the sale of Pilicka, the equity investments in EuroTel and Pilicka were subject to the risks
of foreign currency transactions, which were included in the results of PenneCom and Pilicka.

Summarized financial information for EuroTel
is presented as follows:



|                            |  |      |         |   |      |   |         |      |  |   |        |  
|--------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------ | -
|                            |  | 2005 |         |   | 2004 |   |         | 2003 | 
|Years ended December 31:    |  |      |         |   |      |   |         |      |  |   |        |  
|Equity in loss of affiliate |  | $    |        |   |      | $ | (2,560  | )    |  | $ | (957   | )
|Net income (loss)           |  |      | 3,000   |   |      |   | (4,426  | )    |  |   | (3,209 | )
|At December 31:             |  |      |         |   |      |   |         |      |  |   |        |  
|Current assets              |  | $    | 81      |   |      | $ | 199     |      |  |   |        |  
|Noncurrent assets           |  |      | 1       |   |      |   | 1       |      |  |   |        |  
|Current liabilities         |  |      | 30,635  |   |      |   | 33,753  |      |  |   |        |  
|Members equity (deficit)   |  |      | (30,553 | ) |      |   | (33,553 | )    |  |   |        |  

Summarized financial information for Pilicka is presented as follows:



|                         |  |      |        |      |   |         |      |  |   |        |  
|------------------------ |  | ---- | ------ | ---- | - | ------- | ---- |  | - | ------ | -
|                         |  | 2005 |        | 2004 |   |         | 2003 | 
|Years ended December 31: |  |      |        |      |   |         |      |  |   |        |  
|Net sales                |  | $    | 12,258 |      | $ | 14,131  |      |  | $ | 10,548 |  
|Net income (loss)        |  |      | 446    |      |   | (23,237 | )    |  |   | (3,436 | )
|At December 31:          |  |      |        |      |   |         |      |  |   |        |  
|Current assets           |  | $    | 7,123  |      | $ | 6,164   |      |  |   |        |  
|Noncurrent assets        |  |      | 21,380 |      |   | 25,471  |      |  |   |        |  
|Current liabilities      |  |      | 2,180  |      |   | 2,405   |      |  |   |        |  
|Noncurrent liabilities   |  |      | 53     |      |   | 745     |      |  |   |        |  
|Shareholders equity     |  |      | 26,270 |      |   | 28,485  |      |  |   |        |  



F-19



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



A summary of changes for the investments in and advances to EuroTel, Pilicka and affiliates follows:



|                                                                                                                     |  |      |         |   |      |   |         |      |  |   |        |  
|-------------------------------------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------ | -
|                                                                                                                     |  | 2005 |         |   | 2004 |   |         | 2003 | 
|Investment in EuroTel:                                                                                               |  |      |         |   |      |   |         |      |  |   |        |  
|Beginning balance (deficit)                                                                                          |  | $    | (12,278 | ) |      | $ | (9,804  | )    |  | $ | (8,697 | )
|Equity in income (losses)                                                                                            |  |      | 1,000   |   |      |   | (1,474  | )    |  |   | (1,107 | )
|Equity in currency translation adjustments                                                                           |  |      |        |   |      |   | 57      |      |  |   |       |  
|Other-than-temporary loss on investment                                                                              |  |      |        |   |      |   | (1,057  | )    |  |   |       |  
|                                                                                                                     |  |      |         |   |      |   |         |      |  |   |        |  
|Ending balance (deficit)                                                                                             |  |      | (11,278 | ) |      |   | (12,278 | )    |  |   | (9,804 | )
|                                                                                                                     |  |      |         |   |      |   |         |      |  |   |        |  
|Advances to EuroTel and affiliates:                                                                                  |  |      |         |   |      |   |         |      |  |   |        |  
|Beginning balance                                                                                                    |  |      | 12,330  |   |      |   | 11,717  |      |  |   | 10,711 |  
|Advances                                                                                                             |  |      | 315     |   |      |   | 767     |      |  |   | 1,232  |  
|Repayments                                                                                                           |  |      | (1,563  | ) |      |   | (154    | )    |  |   | (226   | )
|                                                                                                                     |  |      |         |   |      |   |         |      |  |   |        |  
|Ending balance                                                                                                       |  |      | 11,082  |   |      |   | 12,330  |      |  |   | 11,717 |  
|                                                                                                                     |  |      |         |   |      |   |         |      |  |   |        |  
|Investment in Pilicka:                                                                                               |  |      |         |   |      |   |         |      |  |   |        |  
|Beginning balance                                                                                                    |  |      |        |   |      |   | 1,698   |      |  |   | 3,128  |  
|Equity in losses                                                                                                     |  |      |        |   |      |   | (1,233  | )    |  |   | (965   | )
|Investments amortization                                                                                             |  |      |        |   |      |   | (465    | )    |  |   | (465   | )
|                                                                                                                     |  |      |         |   |      |   |         |      |  |   |        |  
|Ending balance                                                                                                       |  |      |        |   |      |   |        |      |  |   | 1,698  |  
|                                                                                                                     |  |      |         |   |      |   |         |      |  |   |        |  
|Investments in and advances to affiliates (Equity in net losses of affiliates in excess of investments and advances) |  | $    | (196    | ) |      | $ | 52      |      |  | $ | 3,611  |  
|                                                                                                                     |  |      |         |   |      |   |         |      |  |   |        |  

In addition to loans, D&E provides support services to EuroTel and its affiliates. Amounts
owed to D&E for services performed for EuroTel and affiliates at December 31, 2005 and 2004 were $351 and $75, respectively. These amounts are reported as accounts receivable-affiliated company.

5. Sale of Investment in Pilicka

On
December 19, 2005, D&E, along with EuroTel and the other Pilicka shareholders, sold their ownership interests in Pilicka for an adjusted purchase price of $16,835. D&E owned a 38.16% interest, 9.28% through its one-third interest in
EuroTel, LLC, and 28.88% directly, in Pilicka. D&E recorded pre-tax income of $4,852, net of sale costs, from the sale of its 28.88% direct investment, which is reported in gain (loss) on investments in the consolidated statement of operations.
The pre-tax income from the sale of its 9.28% indirect investment amounted to $1,563 and is reported in equity in net income (losses) of affiliates in the consolidated statement of operations.

6. Sale of Investments

On February 28, 2005,
D&E sold its interest in PenTeleData Limited Partnership I for $2,900 resulting in a gain of $2,043 before taxes.

During the fourth
quarter of 2003, D&E sold its entire portfolio of investments available-for-sale for $2,470 and recorded a realized gain of $790 before taxes.



F-20



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



7. Sale of Conestoga Wireless Assets

In connection with the acquisition of Conestoga Enterprises, Inc. in May 2002, the Company had committed to a plan to sell the assets of Conestogas
wireless segment. As such, these assets were reported as held for sale in accordance with SFAS No. 144 Accounting for the Impairment or Disposal of Long-Lived Assets. The assets were not depreciated while they were held for sale.

On November 12, 2002, D&E entered into a definitive agreement to sell substantially all of the assets of the Conestoga wireless
segment to Keystone Wireless, LLC (Keystone), a Delaware limited liability company. Keystone is an affiliate of PC Management, Inc., a Florida-based company that owns and manages wireless communications systems throughout the United
States. The sale was completed on January 14, 2003. Upon completion of the sale, D&E received approximately $10,000 in cash and a $10,000 face value secured promissory note issued by Keystone. The promissory note requires monthly principal
payments for 48 months beginning in January 2005. The note bears interest at the 60 day LIBOR rate plus 5% and is receivable beginning on December 31, 2003 and on the last day of each calendar quarter thereafter. As this note receivable is from
a highly leveraged entity and the business sold had not generated positive cash flows, D&E records value to the note when cash recoveries are received. D&E received principal payments on the note of $1,500 and $125 in the years ending
December 31, 2005 and 2004, respectively, which are reported in Other, net in the consolidated statements of operations. The note carried certain rights allowing conversion of a portion or all of the principal balance of the note into equity
interests of Keystone. The conversion period began on December 31, 2004 and ended May 1, 2005. The Company did not exercise any of our conversion rights under this note.

The results of operations of the Conestoga wireless segment held for sale were not reported in discontinued operations because D&E has continuing
involvement since the sale as a result of D&Es continued guarantees on cell site leases and D&Es responsibilities under a Build-to-Suit agreement which is more fully described in Note 14. No gain or loss was recorded as a result
of the sale, however a loss of $300 related to D&Es estimated commitments in the Build-to-Suit agreement was recorded in communication services expenses in 2003.

8. Discontinued Operations

In January 2003, D&E entered into an agreement to sell the paging
operations assets for $215. The transaction closed for $171 on May 29, 2003. The final selling price was less than anticipated and resulted in a $29 net of tax asset impairment due to a smaller customer base on the date of sale than
anticipated when the agreement was entered into. No liabilities were included as part of the sale.

The carrying amounts of the major
classes of assets included as part of the paging operations sold are as follows:



|                       |  |   |    
|---------------------- |  | - | ---
|Inventories            |  | $ | 47 
|Property and equipment |  |   | 168
|                       |  |   |    
|Total assets sold      |  | $ | 215
|                       |  |   |    



F-21



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Summarized income statement information for the discontinued operations of the paging services were
as follows:



|                                          |  |      |     |  
|----------------------------------------- |  | ---- | --- | -
|                                          |  | 2003 |    
|Year ended December 31:                   |  |      |     |  
|Revenue                                   |  | $    | 236 |  
|Expenses                                  |  |      | 316 |  
|                                          |  |      |     |  
|Operating loss                            |  |      | (80 | )
|Income tax benefit                        |  |      | 27  |  
|                                          |  |      |     |  
|Loss from paging operations, net of taxes |  | $    | (53 | )
|                                          |  |      |     |  

9. Property, Plant and Equipment

Property, plant and equipment is summarized as follows at December 31:



|                                    |  |      |          |   |      |   |          |  
|----------------------------------- |  | ---- | -------- | - | ---- | - | -------- | -
|                                    |  | 2005 |          |   | 2004 |  
|Land and buildings                  |  | $    | 53,505   |   |      | $ | 52,979   |  
|Digital switching equipment         |  |      | 121,574  |   |      |   | 109,498  |  
|Outside plant facilities            |  |      | 129,075  |   |      |   | 124,172  |  
|Other equipment                     |  |      | 60,484   |   |      |   | 49,234   |  
|Plant under construction            |  |      | 7,334    |   |      |   | 8,768    |  
|                                    |  |      |          |   |      |   |          |  
|Total property, plant and equipment |  |      | 371,972  |   |      |   | 344,651  |  
|Less accumulated depreciation       |  |      | (192,259 | ) |      |   | (162,078 | )
|                                    |  |      |          |   |      |   |          |  
|Property, plant and equipment, net  |  | $    | 179,713  |   |      | $ | 182,573  |  
|                                    |  |      |          |   |      |   |          |  

10. Goodwill and Intangible Assets

The goodwill and intangible assets are primarily the result of D&Es May 24, 2002 acquisition of Conestoga Enterprises, Inc., a neighboring
rural local telephone company providing integrated communications services in markets throughout the eastern half of Pennsylvania.

In
2005, goodwill decreased $3,566 due to a reclassification of certain deferred tax liabilities related to the Conestoga acquisition. Goodwill also decreased $18 as a result of a reduction in a valuation allowance on deferred tax assets recognized in
connection with the Conestoga acquisition.

In 2004, goodwill related to the Conestoga acquisition decreased $95 as a result of a reduction
in a valuation allowance on deferred tax assets recognized in connection with the Conestoga acquisition.



F-22



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Intangible assets and related accumulated amortization recorded on the Companys balance sheets
are as follows:



|                              |  |      |         |   |      |   |         |  
|----------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                              |  | 2005 |         |   | 2004 |  
|Indefinite-lived intangibles: |  |      |         |   |      |   |         |  
|Franchises                    |  | $    | 104,800 |   |      | $ | 104,800 |  
|FCC licenses                  |  |      | 828     |   |      |   | 828     |  
|Finite-lived intangibles:     |  |      |         |   |      |   |         |  
|Customer relationships:       |  |      |         |   |      |   |         |  
|Gross carrying amount         |  |      | 75,700  |   |      |   | 75,700  |  
|Accumulated amortization      |  |      | (19,756 | ) |      |   | (14,243 | )
|Trademarks and trade names:   |  |      |         |   |      |   |         |  
|Gross carrying amount         |  |      | 1,200   |   |      |   | 1,200   |  
|Accumulated amortization      |  |      | (1,200  | ) |      |   | (1,033  | )
|Non-compete agreements:       |  |      |         |   |      |   |         |  
|Gross carrying amount         |  |      | 1,424   |   |      |   | 1,424   |  
|Accumulated amortization      |  |      | (1,424  | ) |      |   | (1,280  | )
|                              |  |      |         |   |      |   |         |  
|Net intangible assets         |  | $    | 161,572 |   |      | $ | 167,396 |  
|                              |  |      |         |   |      |   |         |  

In December 2003, D&E acquired five FCC licenses for a cost of $828. These licenses will allow
the Company to provide wireless data services in Lancaster, Reading, Altoona, Williamsport, and State College, Pennsylvania. The licenses are deemed to have an indefinite life as there is an observable market and perfunctory renewal provisions.

Amortization expense related to intangible assets was $5,824, $6,198, and $6,198 for the years ended December 31, 2005, 2004 and
2003, respectively. Estimated amortization expense for the succeeding five years is as follows:



|     |  |        |      
|---- |  | ------ | -----
|Year |  | Amount
|2006 |  | $      | 5,513
|2007 |  |        | 5,513
|2008 |  |        | 5,513
|2009 |  |        | 5,513
|2010 |  |        | 5,513

11. Accounts Payable and Accrued Liabilities

Accounts payable and accrued liabilities are summarized as follows at December 31:



|                                               |  |      |        |      |   |       
|---------------------------------------------- |  | ---- | ------ | ---- | - | ------
|                                               |  | 2005 |        | 2004
|Trade payables                                 |  | $    | 7,102  |      | $ | 7,338 
|Accrued compensation                           |  |      | 2,618  |      |   | 1,703 
|Accrued pension                                |  |      | 3,133  |      |   | 2,733 
|Other                                          |  |      | 6,109  |      |   | 6,927 
|                                               |  |      |        |      |   |       
|Total accounts payable and accrued liabilities |  | $    | 18,962 |      | $ | 18,701
|                                               |  |      |        |      |   |       



F-23



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



12. Long-Term Debt

On March 5, 2004, D&E completed a syndicated senior secured debt financing in the amount of $260,000. The credit facilities are in the form of a $25,000 Revolving Loan, Term Loan A in the amount of $50,000,
Term Loan B in the amount of $150,000, and the assumption of $35,000 of term indebtedness of a D&E subsidiary. The $200,000 of proceeds received related to the term loans of the new credit facilities were used to refinance indebtedness under
prior credit facilities and for general corporate purposes. On November 22, 2004, D&E entered into an amendment with respect to this senior financing. The amendment reduced the Term Loan B U.S. prime rate margin and LIBOR margin to 1.00%
and 2.00%, respectively. As a result of the refinancing and subsequent amendment, D&E incurred a loss on the early extinguishment of debt of $5,252, consisting of a non-cash write-off of $4,949 of unamortized debt issuance costs of the previous
credit facility and the expensing of $303 of debt issuance costs related to the new credit facility and the amendment. D&E capitalized approximately $2,293 of debt issuance costs related to the new credit facility and the amendment, which will
be amortized into interest expense over the life of the new credit facility.

Long-term debt at December 31 consisted of the
following:



|                              |  |                                |         |  |          |         |      |         |      |   |        
|----------------------------- |  | ------------------------------ | ------- |  | -------- | ------- | ---- | ------- | ---- | - | -------
|                              |  | December 31,2005 Interest Rate |         |  | Maturity |         | 2005 |         | 2004
|Senior Secured Revolving Loan |  | 6.87                           | %       |  | 2011     |         | $    | 7,000   |      | $ | 10,000 
|Senior Secured Term Loan A    |  | 7.15                           | %       |  | 2011     |         |      | 31,561  |      |   | 36,561 
|Senior Secured Term Loan B    |  | 6.22                           | %       |  | 2011     |         |      | 145,439 |      |   | 146,939
|Secured Term Loan             |  | 9.34                           | %       |  | 2014     |         |      | 18,000  |      |   | 20,000 
|Secured Term Loan             |  | 9.36                           | %       |  | 2014     |         |      | 13,500  |      |   | 15,000 
|                              |  |                                |         |  |          |         |      |         |      |   |        
|                              |  |                                |         |  |          |         |      | 215,500 |      |   | 228,500
|Less current maturities       |  |                                | 10,000  |  |          | 10,000 
|                              |  |                                |         |  |          |         |      |         |      |   |        
|Total long-term debt          |  | $                              | 205,500 |  | $        | 218,500
|                              |  |                                |         |  |          |         |      |         |      |   |        

The Senior Secured Revolving Loan (Revolving Loan) is a $25,000 senior secured
reducing revolving credit facility maturing June 30, 2011. The Revolving Loan requires interest only payments at our option at either the U.S. prime rate plus 1.00% to 1.75% or a one, two, three or six month LIBOR rate plus 2.00% to 2.75%
depending on the Companys leverage ratio. The weighted average annual interest rate for 2005 was 5.72%. The Revolving Loan will reduce permanently to $15,000 on December 31, 2006. The Revolving Loan also requires a quarterly commitment
fee on the unused portion.

The Senior Secured Term Loan A (Term Loan A) is a $50,000 term note maturing June 30, 2011.
Term Loan A bears interest at the option of the Company at either the U.S. prime rate plus 1.00% to 1.75% or a one, two, three or six month LIBOR rate plus 2.00% to 2.75%, depending on the Companys leverage ratio. The weighted average annual
interest rate for 2005 was 5.83%. Term Loan A requires increasing quarterly principal payments which began in the first quarter of 2004 and continue through the second quarter of 2011.

The Senior Secured Term Loan B (Term Loan B) is a $150,000 term note maturing December 31, 2011. Term Loan B bears interest at the
option of the Company at either the U.S. prime rate plus 1.00% or a one, two, three or six month LIBOR rate plus 2.00%, regardless of the Companys leverage ratio. The weighted average annual interest rate for 2005 was 5.44%. Term Loan B
requires quarterly principal payments of $375 which began in the first quarter of 2004 through the fourth quarter of 2010, three quarterly principal payments of $34,875 in 2011 and a final principal payment of $33,314 on December 31, 2011.



F-24



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The 9.34% Secured Term Loan in the amount of $20,000 was assumed as a result of the Conestoga
acquisition. The 9.34% Secured Term Loan requires interest to be paid quarterly at the stated rate and also requires principal to be paid in quarterly installments of $500 which began in 2005 and continue through 2014.

The 9.36% Secured Term Loan in the amount of $15,000 was assumed as a result of the Conestoga acquisition. The 9.36% Secured Term Loan requires interest
to be paid quarterly at the stated rate and also requires principal to be paid in quarterly installments of $375 which began in 2005 and continue through 2014.

D&Es indebtedness requires the Company to maintain compliance with certain financial and operational covenants. The most restrictive covenant is the fixed charge coverage ratio. The covenants include a limit
of $10,000 in annual dividend payments. At December 31, 2005, D&E was in compliance with all covenants. D&E is also required to maintain interest rate protection on one-half of the total amount of senior indebtedness outstanding, with a
weighted average life of at least 2 years. At December 31, 2005, $141,500 of D&Es senior indebtedness was protected from interest rate fluctuations. Of this amount, $31,500 of the Companys senior indebtedness has fixed interest
rates. The Company also has interest rate swap agreements as interest rate protection for $110,000 of debt (see Note 13). The loans are collateralized by D&Es personal property, mortgages on land and buildings with a value exceeding
$3,000, and the capital stock and guarantees of its subsidiaries.

Based on the borrowing rate currently available to the Company for bank
loans, the fair market value of long-term debt at December 31, 2005 is $219,045.

Maturities of long-term debt for each year ending
December 31, 2006 through 2010 are as follows:



|           |  |        |        
|---------- |  | ------ | -------
|Year       |  | Amount
|2006       |  | $      | 10,000 
|2007       |  |        | 12,500 
|2008       |  |        | 12,500 
|2009       |  |        | 12,500 
|2010       |  |        | 9,061  
|Thereafter |  |        | 158,939

In June 2004, a long-term capital lease obligation of $2,613 was eliminated in connection with the
purchase of an office building previously held under a capital lease arrangement. The transaction did not materially impact the results of operations for the year ending December 31, 2004.

13. Derivative Financial Instruments

The Company
utilizes interest rate swap derivatives to manage changes in market conditions related to interest rate payments on its variable rate debt obligations. These swap agreements provide for the exchange of variable rate payments for fixed rate payments
without the exchange of the underlying notional amounts by agreeing to pay an amount equal to a specified fixed rate of interest times the notional principal amount and to receive in turn an amount equal to a specified variable rate of interest
times the same notional amount.

As of December 31, 2005 and 2004, the Company had interest rate swap agreements with total notional
amounts of $110,000 and $85,000, respectively, with maturity dates ranging from November 2006 to December 2009. The Company recognizes all derivatives on the balance sheet at fair value. Changes in the fair value for the effective portion of the
gain or loss on a derivative that is designated as, and meets all the required criteria for, a cash flow hedge are recorded in Accumulated Other Comprehensive Income (Loss) and reclassified into earnings



F-25



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



as the underlying hedged items affect earnings. Amounts reclassified into earnings related to interest rate swap agreements are included in interest expense.
The ineffective portion of the gain or loss on a derivative is recognized in earnings within other income or expense. The fair value of the derivatives was recorded as a long-term asset of $1,079 at December 31, 2005 and an other long-term
liability of $290 at December 31, 2004. Unrealized net gains of $1,079 ($631 net of tax) at December 31, 2005 and unrealized net losses of $290 ($172 net of tax) at December 31, 2004 related to these interest rate swaps were included
in Accumulated Other Comprehensive Income (Loss). No hedge ineffectiveness has been recorded for existing derivative instruments based on calculations in accordance with SFAS No. 133, as amended.

14. Commitments and Contingencies

D&E leases
buildings and other property under various operating lease agreements that expire between 2006 and 2023. Future minimum lease payments under operating leases are as follows:



|           |  |        |    
|---------- |  | ------ | ---
|Year       |  | Amount
|2006       |  | $      | 666
|2007       |  |        | 189
|2008       |  |        | 118
|2009       |  |        | 52 
|2010       |  |        | 18 
|Thereafter |  |        | 96 

Total rent expense for the years ended December 31 was approximately $2,722 in 2005, $2,642
in 2004 and $2,882 in 2003.

D&E has agreements for compensation payments due to former officers, employees and existing employees.
These agreements require future annual payments as listed below. Interest is imputed at 6.5%.



|           |  |        |    
|---------- |  | ------ | ---
|Year       |  | Amount
|2006       |  | $      | 861
|2007       |  |        | 74 
|2008       |  |        | 590
|2009       |  |        | 57 
|2010       |  |        | 57 
|Thereafter |  |        | 143

D&E has obligations under a Build-to-Suit agreement (BTS) with Mountain Union
Telecom LLC (Mountain Union). The obligations related to the construction of 20 wireless tower sites for Conestogas wireless subsidiary, Conestoga Wireless Company (CWC). In November 2002, D&E entered into an asset
purchase agreement with Keystone Wireless LLC (Keystone Wireless) for the sale of the assets of CWC. Although D&E sold the assets of this business, its obligations under the BTS were not assumed by Keystone Wireless. Under the BTS,
D&E is obligated to work with Mountain Union to find and develop 20 wireless tower sites and after construction of each site, enter into a long-term operating lease with Mountain Union for the site. Keystone is also contractually obligated to
assume any operating leases entered into under the BTS. In accordance with the terms of the BTS agreement, D&E paid Mountain Union $700 in October 2003 and $200 in July 2004 for nonperformance penalties due for nine wireless tower sites that
will not be constructed. Under the terms of the asset purchase agreement, Keystone will reimburse D&E for one-half of the penalties paid not to exceed $125. Because the underlying assets of CWC were sold under the asset purchase agreement,
D&E has



F-26



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



considered any remaining obligations and potential penalties under the BTS a contingent liability. As of December 31, 2005, D&E has recorded a $200
liability for its remaining commitment under the BTS.

As part of the Companys acquisition of Conestoga, D&E assumed a guarantee
agreement with Mountain Union for lease obligations on the wireless tower sites of Conestogas wireless subsidiary. When D&E entered into the asset purchase agreement with Keystone Wireless, whereby Keystone Wireless was assigned the
responsibility for the leases, Mountain Union declined to release D&E from its guarantee. In the event of a default by Keystone Wireless, D&E continues to guarantee the wireless tower site lease payments, which cover a 10-year period
beginning on the commencement date of the lease of each tower. As such, the guarantee is a continuing guarantee provided on an individual tower site basis. The lease payments start at $1.5 per site per month, with provision for an increase of
4% per year. The maximum potential amount of undiscounted future payments that D&E could be required to make under the guarantee as of December 31, 2005 is $11,439. The majority of these tower site leases and our guarantee will expire
between 2011 and 2013. As of December 31, 2005, D&E has recorded a liability for the lease guarantees of $3,200. In the event that D&E is required to pay in excess of $100 to Mountain Union under D&Es guarantee of the wireless
tower site lease payments, then at such time, a default would occur on Keystone Wireless $10,000 note payable to D&E, received in connection with the sale of the assets of CWC. Upon such default, the entire remaining balance of the $10,000
note, which is currently $8,375, would be immediately due and payable, and D&E could exercise its rights and remedies as the holder of a second lien security interest in all of the assets of Keystone Wireless. D&E will recognize release from
risk for the guarantee upon expiration or settlement of the guarantee.

D&E has committed to loan EuroTel, on an equal basis with the
other investors in EuroTel, certain of its operating cash needs. D&E expects that its 2006 funding requirements for EuroTel will be approximately $750. Additionally, D&E is required under Pennsylvania PUC Chapter 30 regulations to make
broadband services available to all of its RLEC customers by December 31, 2008. The Company is currently capable of providing broadband services as defined by the law to 98% of its RLEC customers and anticipate that the additional capital
expenditures required to satisfy that commitment will be less that $1,000.

15. Income Taxes

The provision for income taxes consists of the following:



|                                         |  |      |        |   |      |   |        |      |  |   |       |  
|---------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | ---- |  | - | ----- | -
|                                         |  | 2005 |        |   | 2004 |   |        | 2003 | 
|Current:                                 |  |      |        |   |      |   |        |      |  |   |       |  
|Federal                                  |  | $    | 9,202  |   |      | $ | 2,990  |      |  | $ | 448   |  
|State                                    |  |      | 360    |   |      |   | 332    |      |  |   | 1,083 |  
|                                         |  |      |        |   |      |   |        |      |  |   |       |  
|                                         |  |      | 9,562  |   |      |   | 3,322  |      |  |   | 1,531 |  
|                                         |  |      |        |   |      |   |        |      |  |   |       |  
|Deferred:                                |  |      |        |   |      |   |        |      |  |   |       |  
|Federal                                  |  |      | (2,540 | ) |      |   | (938   | )    |  |   | 1,050 |  
|State                                    |  |      | (1,216 | ) |      |   | (954   | )    |  |   | (640  | )
|                                         |  |      |        |   |      |   |        |      |  |   |       |  
|                                         |  |      | (3,756 | ) |      |   | (1,892 | )    |  |   | 410   |  
|                                         |  |      |        |   |      |   |        |      |  |   |       |  
|Total income taxes                       |  |      | 5,806  |   |      |   | 1,430  |      |  |   | 1,941 |  
|Tax benefit from discontinued operations |  |      |       |   |      |   |       |      |  |   | 27    |  
|                                         |  |      |        |   |      |   |        |      |  |   |       |  
|Income taxes from continuing operations  |  | $    | 5,806  |   |      | $ | 1,430  |      |  | $ | 1,968 |  
|                                         |  |      |        |   |      |   |        |      |  |   |       |  



F-27



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The effective income tax rate on consolidated pre-tax earnings from continuing operations differs
from the federal income tax statutory rate for the following reasons:



|                                                |  |       |   |  |        |    |  |      |  
|----------------------------------------------- |  | ----- | - |  | ------ | -- |  | ---- | -
|                                                |  | 2005  |   |  | 2004   |    |  | 2003 |  
|Federal statutory rate                          |  | 35.0  | % |  | 34.0   | %  |  | 34.0 | %
|Increase (decrease) resulting from:             |  |       |   |  |        |    |  |      |  
|State income taxes, net of federal tax benefits |  | (2.8  | ) |  | 32.9   |    |  | 1.3  |  
|Valuation allowance                             |  | (11.2 | ) |  | (176.3 | )  |  |     |  
|Effect of change in deferred income tax rate    |  | 9.7   |   |  |       |    |  |     |  
|Prior-period tax                                |  |      |   |  | (6.9   | )  |  | (3.2 | )
|Other, net                                      |  | (1.1  | ) |  | 1.3    |    |  | 1.2  |  
|                                                |  |       |   |  |        |    |  |      |  
|Effective income tax rate                       |  | 29.6  | % |  | (115.0 | )% |  | 33.3 | %
|                                                |  |       |   |  |        |    |  |      |  

The significant components of the net deferred income tax liability were as follows at
December 31:



|                                      |  |      |         |   |      |   |         |  
|------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                      |  | 2005 |         |   | 2004 |  
|Deferred tax liabilities:             |  |      |         |   |      |   |         |  
|Depreciation                          |  | $    | 23,143  |   |      | $ | 27,064  |  
|Intangible assets                     |  |      | 66,984  |   |      |   | 70,114  |  
|Investments                           |  |      | 376     |   |      |   | 45      |  
|                                      |  |      |         |   |      |   |         |  
|                                      |  |      | 90,503  |   |      |   | 97,223  |  
|Deferred tax assets:                  |  |      |         |   |      |   |         |  
|Employee benefits                     |  |      | 6,221   |   |      |   | 4,576   |  
|Net operating loss carryforwards      |  |      | 13,969  |   |      |   | 13,137  |  
|Equity in net loss of affiliates      |  |      |        |   |      |   | 2,193   |  
|Other, net                            |  |      | 5,437   |   |      |   | 6,992   |  
|                                      |  |      |         |   |      |   |         |  
|                                      |  |      | 25,627  |   |      |   | 26,898  |  
|Valuation allowance                   |  |      | (13,969 | ) |      |   | (14,752 | )
|                                      |  |      |         |   |      |   |         |  
|Net deferred tax assets (liabilities) |  | $    | (78,845 | ) |      | $ | (85,077 | )
|                                      |  |      |         |   |      |   |         |  

The components of the net deferred tax balances are as follows:



|                                             |  |      |         |   |      |   |         |  
|-------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                             |  | 2005 |         |   | 2004 |  
|Deferred income tax assetcurrent            |  | $    | 218     |   |      | $ | 1,325   |  
|Deferred income tax liabilitynon-current    |  |      | (79,063 | ) |      |   | (86,402 | )
|                                             |  |      |         |   |      |   |         |  
|Net deferred income tax assets (liabilities) |  | $    | (78,845 | ) |      | $ | (85,077 | )
|                                             |  |      |         |   |      |   |         |  

The net deferred taxes reported in the Consolidated Balance Sheet are as follows:



|                                        |  |      |         |   |      |   |         |  
|--------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                        |  | 2005 |         |   | 2004 |  
|Current assetsother                    |  | $    | 218     |   |      | $ | 1,325   |  
|Other liabilitiesdeferred income taxes |  |      | (79,063 | ) |      |   | (86,402 | )

Approximately $215,121 of state net operating loss carryforwards remained at December 31,
2005. These carryforwards are due to the operations of D&Es subsidiaries and will expire in the years 2006 through 2025.



F-28



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The benefit of these carryforwards is dependent on the taxable income of these subsidiaries during the carryforward period.

The Company has established a combined valuation allowance of $13,969 due to the uncertainty regarding the ability to utilize state net operating loss
carryforwards. The amount of the deferred tax asset valuation could change if estimates of future taxable income during the carryforward period are revised.

16. Shareholders Equity

D&E has an Employee Stock Purchase Plan (ESPP), which provides D&Es
eligible employees the opportunity to purchase shares of D&Es common stock through payroll deductions. There are 437,655 shares of common stock reserved for issuance pursuant to the ESPP at December 31, 2005. The total number of
shares purchased pursuant to the ESPP during 2005, 2004 and 2003 was 23,513, 24,827 and 25,891, respectively. Through December 31, 2005, shares for the ESPP could be purchased at a 10% discount from fair market value. Beginning in 2006, ESPP
shares may be purchased at a 5% discount from fair market value. If no shares were traded on the day of purchase, then the prices on the previous day are used to compute the per-share price.

D&E offers a Dividend Reinvestment and Stock Purchase Plan (DRP) to D&Es shareholders. The DRP provides all shareholders of
D&Es common stock the opportunity to purchase additional shares of common stock by: 1) reinvesting all cash dividends paid on their shares of common stock; 2) making optional cash purchases of common stock, up to a maximum amount per
quarter, while continuing to receive cash dividends; or 3) both reinvesting all cash dividends and making such optional cash purchases. There are 27,112 shares of common stock reserved for issuance pursuant to the DRP at December 31, 2005. The
total number of shares purchased through the DRP during 2005, 2004 and 2003 was 42,296, 27,534 and 33,506, respectively. Shares for the DRP are purchased by participants at fair market value, which is defined as the average of the highest and lowest
per-share sale prices as reported by the NASDAQ National Market on the day of the purchase.

D&E has a Stock Compensation Plan and
Policy for Non-Employee Directors. Certain non-employee directors receive common stock in payment for their services as a director of the company. There are 2,424 shares of common stock reserved for issuance pursuant to the plan at December 31,
2005. The total number of shares issued under this plan during 2005, 2004 and 2003 was 6,936, 2,000 and 1,300, respectively.

There are
371,121 shares of D&Es common stock reserved for issuance under the 1999 Long-Term Incentive Plan (LTIP) at December 31, 2005. In 2005, there were 10,000 fully vested stock options granted and 2,297 fully vested shares of common stock
issued. There were no shares issued or stock options granted in 2004 and 2003. There are also 655,737 shares of common stock reserved for issuance under the Conestoga Stock Option Plan at December 31, 2005. There were no stock options granted
under the Conestoga plan in 2005, 2004 or 2003.

On August 22, 2005, the trustees of the D&E Communications, Inc. Voting Trust
elected to terminate the voting trust. The voting trust included approximately 2.2 million shares from 59 participants, or approximately 15% of the outstanding common stock of D&E. The stock of D&E held by the voting trust has been
returned to the participating shareholders, free of trust, and each participant may now exercise individual voting rights for their respective shares. At December 31, 2004, shares of D&Es common stock of 2,160,610, were held in the
voting trust. Certain D&E officers and directors were trustees of the voting trust.

On August 13, 2004, D&E purchased
1,333,500 shares of its common stock at a total purchase price of $13,335 from Citizens Communication Company, or approximately 8.56% of the outstanding common stock of D&E. The negotiated repurchase also terminated a 1997 Stock Acquisition
Agreement pursuant to which an



F-29



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



affiliate of Citizens originally acquired 1,300,000 shares of D&E common stock in consideration for $27,015. Under that agreement, Citizens was required,
among other things, to provide D&E with an opportunity to purchase the shares prior to selling those shares generally. There were no treasury stock purchases in 2005 and 2003.

17. Stock Option Plan

The Company has stock options outstanding under the 1999 Long-Term Incentive
Plan and the Conestoga Enterprises, Inc. 1999 Stock Option Plan. The per share exercise price of a stock option shall be not less than the fair market value of the underlying common stock on the date the option is granted. There was a combined total
of 1,026,858 options available for grant at December 31, 2005.

On December 21, 2005, the Executive Committee of the D&E
Board of Directors approved the accelerated vesting of certain employee stock options that were granted under the 1999 Long-Term Incentive Plan of D&E Communications, Inc. or the Conestoga Enterprises, Inc. 1999 Stock Option Plan, which would
have been unvested as of December 31, 2005 and had exercise prices greater than the closing price at December 20, 2005 of $8.41 per share. As a result of this acceleration of the vesting, options to purchase 22,041 shares of D&Es
common stock became exercisable immediately. The number of shares, exercise prices and other terms of the options subject to the acceleration remain unchanged. The decision to accelerate the vesting of these options was made to reduce non-cash
compensation expense that would have been recorded in D&Es income statement in future periods upon the adoption of SFAS No. 123R, Share-Based Payment, in January 2006.

A summary of the stock option activity and related information for the years ended December 31 follows:



|                                         |  |         |   |      |                              |       |         |         |   |                              |   |         |  |         |                              |  |   |      
|---------------------------------------- |  | ------- | - | ---- | ---------------------------- | ----- | ------- | ------- | - | ---------------------------- | - | ------- |  | ------- | ---------------------------- |  | - | -----
|                                         |  | 2005    |   | 2004 |                              | 2003 
|                                         |  | Options |   |      | AverageWeightedExercisePrice |       | Options |         |   | AverageWeightedExercisePrice |   | Options |  |         | AverageWeightedExercisePrice
|Outstanding options at beginning of year |  | 221,358 |   |      | $                            | 10.01 |         | 256,915 |   |                              | $ | 10.20   |  | 328,432 |                              |  | $ | 9.97 
|Granted                                  |  | 10,000  |   |      |                              | 9.92  |         |        |   |                              |   |         |  |        |                              |  |   |      
|Exercised                                |  | (2,000  | ) |      |                              | 8.24  |         |        |   |                              |   |         |  | (71,517 | )                            |  |   | 9.14 
|Cancelled                                |  | (7,953  | ) |      |                              | 9.00  |         | (35,557 | ) |                              |   | 11.39   |  |        |                              |  |   |      
|                                         |  |         |   |      |                              |       |         |         |   |                              |   |         |  |         |                              |  |   |      
|Outstanding options at end of year       |  | 221,405 |   |      | $                            | 10.06 |         | 221,358 |   |                              | $ | 10.01   |  | 256,915 |                              |  | $ | 10.20
|                                         |  |         |   |      |                              |       |         |         |   |                              |   |         |  |         |                              |  |   |      

The following table presents summarized information about stock options outstanding at
December 31, 2005:



|                         |  |                                        |  |                                |  |                                           |  |                                         |  |                               
|------------------------ |  | -------------------------------------- |  | ------------------------------ |  | ----------------------------------------- |  | --------------------------------------- |  | ------------------------------
|Range of Exercise Prices |  | OptionsOutstanding
AtDecember 31, 2005 |  | Weighted AverageExercise Price |  | Weighted AverageContractualRemaining
Life |  | Options Exercisable atDecember 31,
2005 |  | Weighted AverageExercise Price
|$8.24-$14.50             |  | 221,405                                |  | $10.06                         |  | 5.1 years                                 |  | 221,405                                 |  | $10.06                        

D&E applies APB Opinion 25 and related interpretations in accounting for the stock option
plan. All options are issued with an exercise price equal to the fair market value of the stock at the date of grant; accordingly, no compensation cost has been recognized. See Note 2, Stock-Based Compensation, for the pro forma effect of applying
the fair value provisions of SFAS 123.



F-30



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



18. Employee Benefit Plans

Employees Retirement Plan and Postretirement Health Care Benefits

D&Es pension plans
are noncontributory defined benefit plans computed on an actuarial basis covering all eligible employees. Pension benefits are based upon length of service and the employees average pensionable compensation as defined by the plans. Accrued
benefits are vested after five years of participation in the plan. The Company sponsors two pension plans: the D&E Communications, Inc. Employees Retirement Plan and the Conestoga Telephone & Telegraph Company Pension Plan for
Members of Local 1671.

D&E also provides certain basic health care benefits to eligible individuals who retired under the D&E
Communications, Inc. Employees Retirement Plan between the period of December 31, 1972, and July 1, 1992. Through December 31, 2005, those benefits were provided by the Employee Benefit Plan Trust, a self-insured plan, and by
individual policies from an insurance company. Beginning January 1, 2006, all applicable benefits will be provided by individual policies from an insurance company. Effective July 1992, retiree health care benefits were discontinued for active
employees participating in the D&E Communications, Inc. Employees Retirement Plan.

D&E provides an opportunity for
grandfathered retiring members of the former Pension Plan for Employees of Buffalo Valley and the Conestoga Telephone & Telegraph Company Pension Plan for Members of Local 1671 to purchase health care benefits under the Companys
fully-insured plan. Members of these Plans who elect to continue their coverage at retirement pay 100% of the applicable premiums. D&E also provides an opportunity for grandfathered retiring members of the former Conestoga Telephone &
Telegraph Company Pension Plan to purchase health care benefits under the Companys fully-insured plan. The Company pays 50% of the premium for members of this Plan who elect to continue coverage at retirement. On July 21, 2004 the Company
decided to discontinue offering these benefits for non-union grandfathered employees who were not eligible to retire with an unreduced pension benefit by June 30, 2005.

On July 12, 2005, the Company decided to discontinue offering postretirement medical and prescription drug benefits for Conestoga union employees
who were not eligible to retire with an unreduced pension benefit by June 1, 2005. As a result of this amendment to the postretirement plan, the Companys accumulated postretirement benefit obligation decreased by approximately $260, and
the annual postretirement benefits expense decreased by $30 in 2005. The full year savings expected in 2006 and later years is approximately $60.

The applicable annual accruals represent the estimated cost of providing these benefits to current and future retirees and is determined on an actuarial basis.

The accrued postretirement benefit liability of $2,769 is included in other current and long-term liabilities in the accompanying consolidated balance sheets.

In December 2003, the Medicare Prescription Drug, Improvement and Modernization Act of 2003 (The Act) was enacted into law. The Act provides
a voluntary prescription drug benefit under Medicare as well as a federal subsidy to sponsors of retiree health care plans that provide at least an actuarially equivalent benefit. In May 2004, the FASB issued Staff Position No. FSP FAS 106-2,
Accounting and Disclosure Requirements Related to the Medicare Prescription Drug, Improvement and Modernization Act of 2003 (FAS 106-2). FAS 106-2 provides guidance on accounting for the effects of the new Medicare
prescription drug benefit and the related federal subsidy available to employers whose prescription drug benefits are at least actuarially equivalent to the drug benefit provided under Medicare Part D.



F-31



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



In response to The Act, D&E determined in August 2005 that the individual prescription drug
options that will be available to Medicare beneficiaries through Part D will provide more flexibility, cost savings and greater choices than what is available through D&Es benefit programs. As a result, effective January 1, 2006,
D&E discontinued offering prescription drug programs to Medicare eligible retiree groups and, for certain groups of nonunion retirees, will reimburse an amount towards the annual premium cost of an individual prescription drug program chosen by
the retiree. As a result of this amendment, the Companys accumulated postretirement benefit obligation decreased by approximately $669, and the annual postretirement benefit expense decreased by approximately $100 in 2005. Because of the plan
change, D&E is no longer eligible for federal subsidies under The Act.

The obligations and funded status of the plans are as follows:



|                                                  |  |                  |        |   |                        |   |        |      |  |   |       |   |  |   |        |  
|------------------------------------------------- |  | ---------------- | ------ | - | ---------------------- | - | ------ | ---- |  | - | ----- | - |  | - | ------ | -
|                                                  |  | Pension Benefits |        |   | PostretirementBenefits |  
|                                                  |  | 2005             |        |   | 2004                   |   |        | 2005 |  |   | 2004  |  
|Change in Benefit Obligation:                     |  |                  |        |   |                        |   |        |      |  |   |       |   |  |   |        |  
|Projected benefit obligation at beginning of year |  | $                | 65,390 |   |                        | $ | 56,920 |      |  | $ | 4,021 |   |  | $ | 4,667  |  
|Service cost                                      |  |                  | 2,561  |   |                        |   | 2,265  |      |  |   | 20    |   |  |   | 112    |  
|Interest cost                                     |  |                  | 3,603  |   |                        |   | 3,526  |      |  |   | 178   |   |  |   | 268    |  
|Actuarial loss                                    |  |                  | (804   | ) |                        |   | 2,109  |      |  |   | (310  | ) |  |   | 284    |  
|Changes in assumptions                            |  |                  | 182    |   |                        |   | 4,505  |      |  |   |      |   |  |   | 233    |  
|Amendments                                        |  |                  |       |   |                        |   | (888   | )    |  |   | (934  | ) |  |   | (1,310 | )
|Benefits paid                                     |  |                  | (3,337 | ) |                        |   | (3,047 | )    |  |   | (235  | ) |  |   | (233   | )
|                                                  |  |                  |        |   |                        |   |        |      |  |   |       |   |  |   |        |  
|Projected benefit obligation at end of year       |  | $                | 67,595 |   |                        | $ | 65,390 |      |  | $ | 2,740 |   |  | $ | 4,021  |  
|                                                  |  |                  |        |   |                        |   |        |      |  |   |       |   |  |   |        |  
|                                                  |  |                 
|                                                  |  | Pension Benefits |        |   | PostretirementBenefits |  
|                                                  |  | 2005             |        |   | 2004                   |   |        | 2005 |  |   | 2004  |  
|Change in Plan Assets:                            |  |                  |        |   |                        |   |        |      |  |   |       |   |  |   |        |  
|Fair value of assets at beginning of year         |  | $                | 43,546 |   |                        | $ | 41,801 |      |  | $ | 495   |   |  | $ | 579    |  
|Actual return on plan assets                      |  |                  | 2,666  |   |                        |   | 2,629  |      |  |   | 21    |   |  |   | 19     |  
|Employer contributions                            |  |                  | 2,944  |   |                        |   | 2,163  |      |  |   | 129   |   |  |   | 102    |  
|Benefits paid                                     |  |                  | (3,337 | ) |                        |   | (3,047 | )    |  |   | (210  | ) |  |   | (205   | )
|Other                                             |  |                  | (123   | ) |                        |   |       |      |  |   |      |   |  |   |       |  
|                                                  |  |                  |        |   |                        |   |        |      |  |   |       |   |  |   |        |  
|Fair value of assets at end of year               |  | $                | 45,696 |   |                        | $ | 43,546 |      |  | $ | 435   |   |  | $ | 495    |  
|                                                  |  |                  |        |   |                        |   |        |      |  |   |       |   |  |   |        |  



F-32



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|                                                           |  |                  |         |   |                        |   |         |      |  |   |        |   |  |   |        |  
|---------------------------------------------------------- |  | ---------------- | ------- | - | ---------------------- | - | ------- | ---- |  | - | ------ | - |  | - | ------ | -
|                                                           |  | Pension Benefits |         |   | PostretirementBenefits |  
|                                                           |  | 2005             |         |   | 2004                   |   |         | 2005 |  |   | 2004   |  
|Recognition of Funded Status of the Plan:                  |  |                  |         |   |                        |   |         |      |  |   |        |   |  |   |        |  
|Funded status at end of year                               |  | $                | (21,899 | ) |                        | $ | (21,844 | )    |  | $ | (2,305 | ) |  | $ | (3,526 | )
|Unrecognized net actuarial loss                            |  |                  | 18,827  |   |                        |   | 20,103  |      |  |   | 1,534  |   |  |   | 1,925  |  
|Unrecognized prior service cost                            |  |                  | (619    | ) |                        |   | (687    | )    |  |   | (1,998 | ) |  |   | (1,268 | )
|Unrecognized initial obligation                            |  |                  |        |   |                        |   |        |      |  |   |       |   |  |   | 83     |  
|                                                           |  |                  |         |   |                        |   |         |      |  |   |        |   |  |   |        |  
|Net amount recognized at end of year                       |  | $                | (3,691  | ) |                        | $ | (2,428  | )    |  | $ | (2,769 | ) |  | $ | (2,786 | )
|                                                           |  |                  |         |   |                        |   |         |      |  |   |        |   |  |   |        |  
|Amounts Recognized in the Financial Statements Consist of: |  |                  |         |   |                        |   |         |      |  |   |        |   |  |   |        |  
|Prepaid benefit cost                                       |  | $                |        |   |                        | $ | 937     |      |  | $ |       |   |  | $ | 17     |  
|Accrued benefit cost                                       |  |                  | (14,338 | ) |                        |   | (14,141 | )    |  |   | (2,769 | ) |  |   | (2,803 | )
|Intangible assets                                          |  |                  |        |   |                        |   |        |      |  |   |       |   |  |   |       |  
|Accumulated other comprehensive income                     |  |                  | 10,647  |   |                        |   | 10,776  |      |  |   |       |   |  |   |       |  
|                                                           |  |                  |         |   |                        |   |         |      |  |   |        |   |  |   |        |  
|Net amount recognized at end of year                       |  | $                | (3,691  | ) |                        | $ | (2,428  | )    |  | $ | (2,769 | ) |  | $ | (2,786 | )
|                                                           |  |                  |         |   |                        |   |         |      |  |   |        |   |  |   |        |  

The accumulated benefit obligation for all defined benefit pension plans was $60,035 and $56,949
at December 31, 2005 and 2004, respectively.

Information for pension plans with an accumulated benefit obligation in excess of plan
assets follows:



|                               |  |      |        |      |   |       
|------------------------------ |  | ---- | ------ | ---- | - | ------
|                               |  | 2005 |        | 2004
|Projected benefit obligation   |  | $    | 67,595 |      | $ | 54,383
|Accumulated benefit obligation |  |      | 60,035 |      |   | 48,144
|Fair value of plan assets      |  |      | 45,696 |      |   | 34,003

The costs for the Companys pension plans and postretirement benefits other than pensions
consisted of the following components:



|                                         |  |                  |        |   |                         |   |        |      |  |   |        |   |  |      |      |   |      |   |     |   |  |   |     |  
|---------------------------------------- |  | ---------------- | ------ | - | ----------------------- | - | ------ | ---- |  | - | ------ | - |  | ---- | ---- | - | ---- | - | --- | - |  | - | --- | -
|                                         |  | Pension Benefits |        |   | Postretirement Benefits |  
|                                         |  | 2005             |        |   | 2004                    |   |        | 2003 |  |   | 2005   |   |  | 2004 |      |   | 2003 |  
|Components of Net Periodic Benefit Cost: |  |                  |        |   |                         |   |        |      |  |   |        |   |  |      |      |   |      |   |     |   |  |   |     |  
|Service cost                             |  | $                | 2,561  |   |                         | $ | 2,265  |      |  | $ | 2,086  |   |  | $    | 20   |   |      | $ | 112 |   |  | $ | 141 |  
|Interest cost                            |  |                  | 3,603  |   |                         |   | 3,526  |      |  |   | 3,352  |   |  |      | 178  |   |      |   | 268 |   |  |   | 270 |  
|Expected loss (return) on assets         |  |                  | (3,333 | ) |                         |   | (3,476 | )    |  |   | (3,398 | ) |  |      | (34  | ) |      |   | (41 | ) |  |   | (42 | )
|Amortization of:                         |  |                  |        |   |                         |   |        |      |  |   |        |   |  |      |      |   |      |   |     |   |  |   |     |  
|Initial obligation                       |  |                  |       |   |                         |   |       |      |  |   |       |   |  |      | 16   |   |      |   | 21  |   |  |   | 89  |  
|Prior service cost                       |  |                  | (68    | ) |                         |   | (68    | )    |  |   | 15     |   |  |      | (121 | ) |      |   | (42 | ) |  |   |    |  
|Actuarial loss                           |  |                  | 1,445  |   |                         |   | 1,024  |      |  |   | 700    |   |  |      | 78   |   |      |   | 86  |   |  |   | 13  |  
|                                         |  |                  |        |   |                         |   |        |      |  |   |        |   |  |      |      |   |      |   |     |   |  |   |     |  
|Total net periodic benefit cost          |  | $                | 4,208  |   |                         | $ | 3,271  |      |  | $ | 2,755  |   |  | $    | 137  |   |      | $ | 404 |   |  | $ | 471 |  
|                                         |  |                  |        |   |                         |   |        |      |  |   |        |   |  |      |      |   |      |   |     |   |  |   |     |  



F-33



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Additional information regarding the minimum pension liability follows:



|                                                                                        |  |                  |      |                         |      |   |       |  |      |  |    
|--------------------------------------------------------------------------------------- |  | ---------------- | ---- | ----------------------- | ---- | - | ----- |  | ---- |  | ---
|                                                                                        |  | Pension Benefits |      | Postretirement Benefits
|                                                                                        |  | 2005             |      |                         | 2004 |   | 2005  |  | 2004
|Increase (decrease) in minimum pension liability included in other comprehensive income |  | $                | (129 | )                       |      | $ | 4,620 |  | N/A  |  | N/A

The decrease in minimum pension liability between December 31, 2004 and December 31,
2005 was attributed mainly to favorable plan asset returns.

Key pension and postretirement assumptions

The Company reviews the appropriateness of the assumptions used to develop the pension and postretirement obligations on a regular basis. Management
develops each assumption using relevant company experience and market-related data to ensure that each assumption is individually reasonable. For example, the company enlists the services of its plan actuaries, who have developed an interest rate
yield curve to assist their clients in evaluating discount rates. Under this approach, the Companys projected benefit cash flows are analyzed using this yield curve to develop a single-point discount rate matching the plans characteristics.
Similarly, the Company determines its expected return on plan assets assumption by evaluating both historical returns, as well as estimates of future returns.

Based on the approaches outlined above, the Company lowered its rates of compensation increase assumption from 4.50% to 4.00% and its discount rate assumption for other benefits from 5.75% to 5.50% at
December 31, 2005. In addition, a new mortality table, RP 2000 projected to 2006, was adopted by the Company as of December 31, 2005.

The weighted average assumptions used to determine benefit obligations at December 31 follow:



|                               |  |                  |   |  |                |   |  |      |   |  |      |  
|------------------------------ |  | ---------------- | - |  | -------------- | - |  | ---- | - |  | ---- | -
|                               |  | Pension Benefits |   |  | Other Benefits |  
|                               |  | 2005             |   |  | 2004           |   |  | 2005 |   |  | 2004 |  
|Discount rate                  |  | 5.75             | % |  | 5.75           | % |  | 5.50 | % |  | 5.75 | %
|Rates of compensation increase |  | 4.00             | % |  | 4.50           | % |  | N/A  |   |  | N/A  |  

The weighted-average assumptions used to determine net cost for the years ended December 31
follow:



|                                         |  |                 |   |  |                |   |  |      |   |  |      |  
|---------------------------------------- |  | --------------- | - |  | -------------- | - |  | ---- | - |  | ---- | -
|                                         |  | PensionBenefits |   |  | Other Benefits |  
|                                         |  | 2005            |   |  | 2004           |   |  | 2005 |   |  | 2004 |  
|Discount rate                            |  | 5.75            | % |  | 6.25           | % |  | 5.75 | % |  | 6.25 | %
|Expected long-term return on plan assets |  | 8.50            | % |  | 8.75           | % |  | 8.75 | % |  | 8.75 | %
|Rate of compensation increase            |  | 4.50            | % |  | 4.50           | % |  | N/A  |   |  | N/A  |  

The assumed health care cost trend rates at December 31 follow:



|                                                        |  |              |  |       
|------------------------------------------------------- |  | ------------ |  | ------
|                                                        |  | 2005         |  | 2004  
|Health care cost trend rate assumed for next year       |  | 9.00%-12.00% |  | 10.00%
|Rate to which the cost trend rate is assumed to decline |  | 4.75%        |  | 4.50% 
|Year that the rate reaches the ultimate trend rate      |  | 2011-2013    |  | 2011  



F-34



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Assumed health care cost trend rates have a significant effect on the amounts reported for the health
care plans. A one-percentage-point change in assumed health care cost trend rates would have the following effects:



|                                             |  |                            |     |                            |   |      |  
|-------------------------------------------- |  | -------------------------- | --- | -------------------------- | - | ---- | -
|                                             |  | 1-PercentagePoint Increase |     | 1-PercentagePoint Decrease |  
|Effect on total of service and interest cost |  | $                          | 15  |                            | $ | (14  | )
|Effect on postretirement benefit obligation  |  |                            | 216 |                            |   | (191 | )

Plan Assets

D&Es retirement plan investment strategy is to invest approximately 65% of the plan assets in the equity market and 35% in the fixed income market. The investment advisor reviews the investment performance
with the Benefits Committee several times per year, and investment reallocations or other changes are made when appropriate.

The
Companys pension plan weighted-average asset allocations at December 31, 2005 and 2004, by asset category are as follows:



|                  |  |      |   |  |      |  
|----------------- |  | ---- | - |  | ---- | -
|                  |  | 2005 |   |  | 2004 |  
|Asset Category:   |  |      |   |  |      |  
|Equity securities |  | 65   | % |  | 65   | %
|Debt securities   |  | 35   | % |  | 35   | %
|                  |  |      |   |  |      |  
|Total             |  | 100  | % |  | 100  | %
|                  |  |      |   |  |      |  

The Companys other postretirement benefit plan weighted-average asset allocations at
December 31, 2005 and 2004, by asset category are as follows:



|                  |  |      |   |  |      |  
|----------------- |  | ---- | - |  | ---- | -
|Asset Category:   |  | 2005 |   |  | 2004 |  
|Equity securities |  | 51   | % |  | 51   | %
|Debt securities   |  | 49   | % |  | 49   | %
|                  |  |      |   |  |      |  
|Total             |  | 100  | % |  | 100  | %
|                  |  |      |   |  |      |  

D&E expects to contribute $3,500 to its pension plan and $0 to its other postretirement
benefit plan in 2006.

The estimated future benefit payments are as follows:



|             |  |                 |        |               |   |      
|------------ |  | --------------- | ------ | ------------- | - | -----
|Year         |  | PensionBenefits |        | OtherBenefits
|2006         |  | $               | 2,857  |               | $ | 205  
|2007         |  |                 | 2,895  |               |   | 227  
|2008         |  |                 | 3,070  |               |   | 242  
|2009         |  |                 | 3,270  |               |   | 258  
|2010         |  |                 | 3,441  |               |   | 270  
|2011 to 2015 |  |                 | 21,216 |               |   | 1,236

Employees 401(k) Savings Plan

D&E has two employee savings plans available to all eligible employees: the D&E Communications, Inc. Employees 401(k) Savings Plan and the
Conestoga Telephone & Telegraph Co. Local 1671 Tax Deferred



F-35



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Retirement Plan. Participating employees may contribute a portion of their compensation, up to a maximum percentage, to the Savings Plans, and the Company
makes matching contributions based upon the eligible employees contribution. D&E may also make discretionary profit-sharing contributions.

Company contributions amounted to $1,204 in 2005, $1,275 in 2004 and $1,099 in 2003.

1999 Long-Term Incentive Plan

The 1999 Long-Term Incentive Plan (the Plan) was approved by the shareholders of the Company during 1999. Officers and other key
employees of the Company are eligible for participation in the Plan. Awards under the Plan are made at the discretion of the Board of Directors and/or the Boards Compensation Committee. There were 525,000 shares registered for issuance under
the Plan.

In 2005, there were 47,400 performance-restricted shares of common stock awarded to participants in the Plan and 2,667 shares
forfeited due to a participant retirement. There were no grants of performance-restricted shares in 2004 and 2003. A performance restricted share of common stock entitles a participant to receive a target number of shares of common stock after a
minimum vesting period based upon the Companys attainment of a predetermined goal during a specified performance period. If the minimum goals are not met, no performance-restricted shares will be earned by the participant. If the performance
goals are fully achieved, 100% of the performance-restricted shares will be earned by the participant. During the performance period, each performance-restricted share is considered equal to one share of common stock for dividend (but not voting)
purposes, and the participant is entitled to dividend equivalents, which are reinvested in additional performance-restricted shares. At the end of the vesting period, any performance-restricted shares that have been earned will be converted to
shares of common stock through the issuance of shares. D&E accrues compensation cost related to these performance-restricted shares based upon the probability that the conditions to receive these shares are met.

In 2005, there were 2,297 fully-vested shares of common stock issued to employees of the Company under the Plan.

The cost of the Plan amounted to $175 in 2005. There were no costs of the Plan in 2004 and 2003.

19. Disclosures about Fair Value of Financial Instruments

The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value:

a. Cash and temporary cash investments  The carrying amount approximates fair value because of the short maturity of these
instruments.

b. Investments  Investments consist primarily of investments in and advances to affiliated
companies accounted for under the equity method for which disclosure of fair value is not required.

c. Debt 
The fair value of fixed rate long-term debt was estimated based on our current incremental borrowing rate for debt of the similar remaining maturities. The fair value of floating rate debt approximates carrying value since the debt has been repriced
no less frequently than every three months during 2005 and 2004.

d. Interest rate swaps  The fair value has
been calculated by the counterparties using appropriate valuation methodologies.



F-36



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The estimated fair value of our financial instruments is as follows:



|                              |  |                |         |            |   |                |  |   |            |   |  |   |         |  
|----------------------------- |  | -------------- | ------- | ---------- | - | -------------- |  | - | ---------- | - |  | - | ------- | -
|                              |  | December 31,   |        
|                              |  | 2005           |         | 2004       |  
|                              |  | Carrying Value |         | Fair Value |   | Carrying Value |  |   | Fair Value |  
|Financial assets:             |  |                |         |            |   |                |  |   |            |   |  |   |         |  
|Cash & cash equivalents       |  | $              | 10,325  |            | $ | 10,325         |  | $ | 8,517      |   |  | $ | 8,517   |  
|Financial liabilities:        |  |                |         |            |   |                |  |   |            |   |  |   |         |  
|Fixed rate long-term debt:    |  |                |         |            |   |                |  |   |            |   |  |   |         |  
|Secured term loans            |  |                | 31,500  |            |   | 35,045         |  |   | 35,000     |   |  |   | 41,583  |  
|Variable rate long-term debt: |  |                |         |            |   |                |  |   |            |   |  |   |         |  
|Revolving Loan                |  |                | 7,000   |            |   | 7,000          |  |   | 10,000     |   |  |   | 10,000  |  
|Term Loan A                   |  |                | 31,561  |            |   | 31,561         |  |   | 36,561     |   |  |   | 36,561  |  
|Term Loan B                   |  |                | 145,439 |            |   | 145,439        |  |   | 146,939    |   |  |   | 146,939 |  
|Interest rate swaps           |  |                | 1,079   |            |   | 1,079          |  |   | (290       | ) |  |   | (290    | )



F-37



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



20. Segment Reporting

D&Es business segments are as follows: incumbent rural local exchange carrier (RLEC), competitive local exchange carrier (CLEC), internet services and systems integration. Conestoga Wireless results
previously reported as a separate segment are included with the Corporate and Other amounts. The segments are more fully described in Note 1. Certain amounts from prior years have been reclassified to conform to the current presentation. For more
information on significant noncash items, see Note 3. Intersegment revenues are recorded at the same rates charged to external customers.



|                                                            |  |      |         |      |   |        |                   |  |   |                     |   |  |                   |        |   |              |   |         |               |  |   |          |   |  |   |         |  
|----------------------------------------------------------- |  | ---- | ------- | ---- | - | ------ | ----------------- |  | - | ------------------- | - |  | ----------------- | ------ | - | ------------ | - | ------- | ------------- |  | - | -------- | - |  | - | ------- | -
|                                                            |  | RLEC |         | CLEC |   |        | Internet Services |  |   | Systems Integration |   |  | Corporate & Other |        |   | Eliminations |   |         | Total Company | 
|2005                                                        |  |      |         |      |   |        |                   |  |   |                     |   |  |                   |        |   |              |   |         |               | 
|External customer revenues                                  |  | $    | 100,934 |      | $ | 38,291 |                   |  | $ | 12,999              |   |  | $                 | 20,241 |   |              | $ | 3,782   |               |  | $ |         |   |  | $ | 176,247 |  
|Intersegment revenues                                       |  |      | 9,517   |      |   | 2,505  |                   |  |   | 40                  |   |  |                   | 28     |   |              |   |        |               |  |   | (12,090  | ) |  |   |        |  
|Depreciation & amortization                                 |  |      | 29,524  |      |   | 5,052  |                   |  |   | 1,378               |   |  |                   | 1,624  |   |              |   | 1,167   |               |  |   |         |   |  |   | 38,745  |  
|Operating income (loss)                                     |  |      | 32,532  |      |   | (1,511 | )                 |  |   | (642                | ) |  |                   | (5,790 | ) |              |   | (1,930  | )             |  |   |         |   |  |   | 22,659  |  
|Equity in net income of affiliates                          |  |      |        |      |   |       |                   |  |   |                    |   |  |                   |       |   |              |   | 1,000   |               |  |   |         |   |  |   | 1,000   |  
|Gain (loss) on investments                                  |  |      |        |      |   |       |                   |  |   |                    |   |  |                   |       |   |              |   | 6,895   |               |  |   |         |   |  |   | 6,895   |  
|Segment assets                                              |  |      | 435,193 |      |   | 67,472 |                   |  |   | 3,724               |   |  |                   | 16,792 |   |              |   | 461,931 |               |  |   | (449,440 | ) |  |   | 535,672 |  
|Equity in net losses of affiliates in excess of investments |  |      |        |      |   |       |                   |  |   |                    |   |  |                   |       |   |              |   | (196    | )             |  |   |         |   |  |   | (196    | )
|Capital expenditures                                        |  |      | 23,410  |      |   | 4,331  |                   |  |   | 1,931               |   |  |                   | 447    |   |              |   | 532     |               |  |   |         |   |  |   | 30,651  |  
|                                                            |  |      |         |      |   |        |                  
|2004                                                        |  |      |         |      |   |        |                   |  |   |                     |   |  |                   |        |   |              |   |         |               | 
|External customer revenues                                  |  | $    | 101,647 |      | $ | 36,183 |                   |  | $ | 10,337              |   |  | $                 | 24,771 |   |              | $ | 3,333   |               |  | $ |         |   |  | $ | 176,271 |  
|Intersegment revenues                                       |  |      | 9,314   |      |   | 1,409  |                   |  |   | 21                  |   |  |                   | 54     |   |              |   |        |               |  |   | (10,798  | ) |  |   |        |  
|Depreciation & amortization                                 |  |      | 30,776  |      |   | 4,394  |                   |  |   | 1,083               |   |  |                   | 1,899  |   |              |   | 967     |               |  |   |         |   |  |   | 39,119  |  
|Operating income (loss)                                     |  |      | 29,162  |      |   | (2,695 | )                 |  |   | 327                 |   |  |                   | (4,580 | ) |              |   | (1,267  | )             |  |   |         |   |  |   | 20,947  |  
|Equity in net loss of affiliates                            |  |      |        |      |   |       |                   |  |   |                    |   |  |                   |       |   |              |   | (3,172  | )             |  |   |         |   |  |   | (3,172  | )
|Gain (loss) on investments                                  |  |      |        |      |   |       |                   |  |   |                    |   |  |                   |       |   |              |   | (1,057  | )             |  |   |         |   |  |   | (1,057  | )
|Segment assets                                              |  |      | 446,277 |      |   | 67,128 |                   |  |   | 3,009               |   |  |                   | 19,064 |   |              |   | 447,663 |               |  |   | (436,356 | ) |  |   | 546,785 |  
|Investment in equity method affiliates                      |  |      |        |      |   |       |                   |  |   |                    |   |  |                   |       |   |              |   | 52      |               |  |   |         |   |  |   | 52      |  
|Capital expenditures                                        |  |      | 18,910  |      |   | 5,041  |                   |  |   | 1,073               |   |  |                   | 1,065  |   |              |   | 922     |               |  |   |         |   |  |   | 27,011  |  
|                                                            |  |      |         |      |   |        |                  
|2003 External customer revenues                             |  | $    | 105,087 |      | $ | 34,830 |                   |  | $ | 6,862               |   |  | $                 | 23,378 |   |              | $ | 2,968   |               |  | $ |         |   |  | $ | 173,125 |  
|Intersegment revenues                                       |  |      | 8,207   |      |   | 923    |                   |  |   | 479                 |   |  |                   | 31     |   |              |   | 22      |               |  |   | (9,662   | ) |  |   |        |  
|Depreciation & amortization                                 |  |      | 31,591  |      |   | 4,036  |                   |  |   | 794                 |   |  |                   | 1,734  |   |              |   | 471     |               |  |   |         |   |  |   | 38,626  |  
|Operating income (loss)                                     |  |      | 33,663  |      |   | (3,837 | )                 |  |   | (109                | ) |  |                   | (4,322 | ) |              |   | (1,628  | )             |  |   |         |   |  |   | 23,767  |  
|Equity in net loss of affiliates                            |  |      |        |      |   |       |                   |  |   |                    |   |  |                   |       |   |              |   | (2,537  | )             |  |   |         |   |  |   | (2,537  | )
|Gain (loss) on investments                                  |  |      |        |      |   |       |                   |  |   |                    |   |  |                   |       |   |              |   | 790     |               |  |   |         |   |  |   | 790     |  
|Segment assets                                              |  |      | 458,319 |      |   | 64,559 |                   |  |   | 3,086               |   |  |                   | 20,932 |   |              |   | 451,517 |               |  |   | (422,502 | ) |  |   | 575,911 |  
|Investment in equity method affiliates                      |  |      |        |      |   |       |                   |  |   |                    |   |  |                   |       |   |              |   | 3,611   |               |  |   |         |   |  |   | 3,611   |  
|Capital expenditures                                        |  |      | 13,900  |      |   | 4,014  |                   |  |   | 1,300               |   |  |                   | 914    |   |              |   | 1,704   |               |  |   |         |   |  |   | 21,832  |  



F-38



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The following table shows a reconciliation of the results for the business segments to the applicable
line items in the consolidated financial statements as follows:



|                                                                                                      |  |      |         |   |      |   |         |      |  |   |         |  
|----------------------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                                      |  | 2005 |         |   | 2004 |   |         | 2003 | 
|Operating income from reportable segments                                                             |  | $    | 24,589  |   |      | $ | 22,214  |      |  | $ | 25,395  |  
|Corporate and other                                                                                   |  |      | (1,930  | ) |      |   | (1,267  | )    |  |   | (1,628  | )
|Equity in net income (losses) of affiliates                                                           |  |      | 1,000   |   |      |   | (3,172  | )    |  |   | (2,537  | )
|Interest expense                                                                                      |  |      | (14,177 | ) |      |   | (14,389 | )    |  |   | (18,074 | )
|Gain (loss) on investments                                                                            |  |      | 6,895   |   |      |   | (1,057  | )    |  |   | 790     |  
|Loss on early extinguishment of debt                                                                  |  |      |        |   |      |   | (5,252  | )    |  |   |        |  
|Other, net                                                                                            |  |      | 3,205   |   |      |   | 1,679   |      |  |   | 1,964   |  
|                                                                                                      |  |      |         |   |      |   |         |      |  |   |         |  
|Income (loss) from continuing operations before income taxes and dividends on utility preferred stock |  | $    | 19,582  |   |      | $ | (1,244  | )    |  | $ | 5,910   |  
|                                                                                                      |  |      |         |   |      |   |         |      |  |   |         |  

21. Quarterly Results of Operations (unaudited)

The following table summarizes D&Es quarterly financial data for the years ended December 31, 2005 and December 31, 2004.



|                                                                         |  |                                       |        |   |                |   |               |  |                |        |  |   |        |  
|------------------------------------------------------------------------ |  | ------------------------------------- | ------ | - | -------------- | - | ------------- |  | -------------- | ------ |  | - | ------ | -
|                                                                         |  | First Quarter                         |        |   | Second Quarter |   | Third Quarter |  | Fourth Quarter |       
|                                                                         |  | (In thousands, except per share data) |       
|2005                                                                     |  |                                       |        |   |                |   |               |  |                |       
|Total operating revenues                                                 |  | $                                     | 42,839 |   |                | $ | 44,042        |  | $              | 44,288 |  | $ | 45,078 |  
|                                                                         |  |                                       |        |  
|Depreciation and amortization                                            |  |                                       | 9,650  |   |                |   | 9,731         |  |                | 9,814  |  |   | 9,550  |  
|Other operating expenses                                                 |  |                                       | 28,572 |   |                |   | 29,487        |  |                | 28,476 |  |   | 28,308 |  
|                                                                         |  |                                       |        |   |                |   |               |  |                |        |  |   |        |  
|Total operating expenses                                                 |  |                                       | 38,222 |   |                |   | 39,218        |  |                | 38,290 |  |   | 37,858 |  
|                                                                         |  |                                       |        |   |                |   |               |  |                |        |  |   |        |  
|Operating income                                                         |  |                                       | 4,617  |   |                |   | 4,824         |  |                | 5,998  |  |   | 7,220  |  
|Income before cumulative effect of change in accounting principle        |  |                                       | 2,888  |   |                |   | 1,367         |  |                | 2,392  |  |   | 7,064  |  
|Net income                                                               |  |                                       | 2,888  |   |                |   | 1,367         |  |                | 2,392  |  |   | 7,064  |  
|Earnings per common share  basic and diluted:                           |  |                                       |        |   |                |   |               |  |                |        |  |   |        |  
|Income before cumulative effect of change in accounting principle        |  | $                                     | 0.20   |   |                | $ | 0.10          |  | $              | 0.17   |  | $ | 0.49   |  
|Net income                                                               |  |                                       | 0.20   |   |                |   | 0.10          |  |                | 0.17   |  |   | 0.49   |  
|                                                                         |  |                                       |        |  
|2004                                                                     |  |                                       |        |   |                |   |               |  |                |       
|Total operating revenues                                                 |  | $                                     | 43,765 |   |                | $ | 44,135        |  | $              | 43,692 |  | $ | 44,679 |  
|                                                                         |  |                                       |        |  
|Depreciation and amortization                                            |  |                                       | 9,701  |   |                |   | 9,918         |  |                | 9,724  |  |   | 9,776  |  
|Other operating expenses                                                 |  |                                       | 29,050 |   |                |   | 29,026        |  |                | 29,508 |  |   | 28,621 |  
|                                                                         |  |                                       |        |   |                |   |               |  |                |        |  |   |        |  
|Total operating expenses                                                 |  |                                       | 38,751 |   |                |   | 38,944        |  |                | 39,232 |  |   | 38,397 |  
|                                                                         |  |                                       |        |   |                |   |               |  |                |        |  |   |        |  
|Operating income                                                         |  |                                       | 5,014  |   |                |   | 5,191         |  |                | 4,460  |  |   | 6,282  |  
|Income (loss) before cumulative effect of change in accounting principle |  |                                       | (2,256 | ) |                |   | 1,233         |  |                | 719    |  |   | (2,435 | )
|Net income (loss)                                                        |  |                                       | (2,256 | ) |                |   | 1,233         |  |                | 719    |  |   | (2,435 | )
|Earnings (loss) per common share  basic and diluted:                    |  |                                       |        |   |                |   |               |  |                |        |  |   |        |  
|Income (loss) before cumulative effect of change in accounting principle |  | $                                     | (0.15  | ) |                | $ | 0.08          |  | $              | 0.05   |  | $ | (0.17  | )
|Net income (loss)                                                        |  |                                       | (0.15  | ) |                |   | 0.08          |  |                | 0.05   |  |   | (0.17  | )



F-39



---

##### Table of Contents

D&E COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Significant quarterly variances of net income (loss) are explained below:

The net income in the first quarter of 2005 included a $2,043 ($1,349, or $0.09 per common share, after tax) gain on the sale of D&Es
investment in PenTeleData.

The increase in net income in the third quarter 2005 compared to the second quarter of 2005 was primarily due
to decreases in employee wages and benefits.

The net income in the fourth quarter of 2005 included $6,415 ($5,969, or $0.42 per common
share after tax) income from the sale of D&Es direct and indirect interests in Pilicka on December 19, 2005.

The net loss
in the first quarter of 2004 included $4,841 ($2,871, or $0.18 per common share after tax) loss on early extinguishment of debt related to a syndicated senior debt financing completed on March 5, 2004.

The net loss in the fourth quarter of 2004 included $2,125 ($2,125, or $0.14 per common share after tax) loss for D&Es share of an impairment
of assets at Pilicka and an impairment of our investment in EuroTel.

The following tables summarizes D&Es operating results for
the three months ended December 31, 2005:



|                              |  |      |        |      |   |        |                   |  |                     |       |  |                   |        |   |              |   |       |               |  |   |        |   |  |   |       
|----------------------------- |  | ---- | ------ | ---- | - | ------ | ----------------- |  | ------------------- | ----- |  | ----------------- | ------ | - | ------------ | - | ----- | ------------- |  | - | ------ | - |  | - | ------
|                              |  | RLEC |        | CLEC |   |        | Internet Services |  | Systems Integration |       |  | Corporate & Other |        |   | Eliminations |   |       | Total Company
|External customer revenues    |  | $    | 25,940 |      | $ | 9,866  |                   |  | $                   | 3,456 |  | $                 | 4,608  |   |              | $ | 1,208 |               |  | $ |       |   |  | $ | 45,078
|Intersegment revenues         |  |      | 2,503  |      |   | 672    |                   |  |                     | 19    |  |                   | 7      |   |              |   |      |               |  |   | (3,201 | ) |  |   |      
|                              |  |      |        |      |   |        |                   |  |                     |       |  |                   |        |   |              |   |       |               |  |   |        |   |  |   |       
|Total revenues                |  |      | 28,443 |      |   | 10,538 |                   |  |                     | 3,475 |  |                   | 4,615  |   |              |   | 1,208 |               |  |   | (3,201 | ) |  |   | 45,078
|                              |  |      |        |      |   |        |                   |  |                     |       |  |                   |        |   |              |   |       |               |  |   |        |   |  |   |       
|Depreciation and amortization |  |      | 7,103  |      |   | 1,417  |                   |  |                     | 357   |  |                   | 364    |   |              |   | 309   |               |  |   |       |   |  |   | 9,550 
|Other operating expenses      |  |      | 11,924 |      |   | 9,439  |                   |  |                     | 3,074 |  |                   | 5,726  |   |              |   | 1,346 |               |  |   | (3,201 | ) |  |   | 28,308
|                              |  |      |        |      |   |        |                   |  |                     |       |  |                   |        |   |              |   |       |               |  |   |        |   |  |   |       
|Total operating expenses      |  |      | 19,027 |      |   | 10,856 |                   |  |                     | 3,431 |  |                   | 6,090  |   |              |   | 1,655 |               |  |   | (3,201 | ) |  |   | 37,858
|                              |  |      |        |      |   |        |                   |  |                     |       |  |                   |        |   |              |   |       |               |  |   |        |   |  |   |       
|Operating income (loss)       |  | $    | 9,416  |      | $ | (318   | )                 |  | $                   | 44    |  | $                 | (1,475 | ) |              | $ | (447  | )             |  | $ |       |   |  | $ | 7,220 
|                              |  |      |        |      |   |        |                   |  |                     |       |  |                   |        |   |              |   |       |               |  |   |        |   |  |   |       



F-40



---

##### Table of Contents

Item 15(a)(2).Financial Statement Schedules

D&E COMMUNICATIONS, INC.

SCHEDULE II  VALUATION AND QUALIFYING ACCOUNTS



|                                             |  |                              |        |                                        |   |                                           |  |                        |       |  |   |       
|-------------------------------------------- |  | ---------------------------- | ------ | -------------------------------------- | - | ----------------------------------------- |  | ---------------------- | ----- |  | - | ------
|                                             |  | Balance at Beginning of Year |        | Additions Charged to Cost
and Expenses |   | Deductions Credited to Costs
and Expenses |  | Balance at End of
Year
|Allowance for doubtful accounts:             |  |                              |        |                                        |   |                                           |  |                        |       |  |   |       
|Year ended December 31, 2005                 |  | $                            | 1,024  |                                        | $ | 485                                       |  | $                      | 761   |  | $ | 748   
|Year ended December 31, 2004                 |  |                              | 1,410  |                                        |   | 551                                       |  |                        | 937   |  |   | 1,024 
|Year ended December 31, 2003                 |  |                              | 1,416  |                                        |   | 745                                       |  |                        | 751   |  |   | 1,410 
|Allowance for inventory obsolescence:        |  |                              |        |                                        |   |                                           |  |                        |       |  |   |       
|Year ended December 31, 2005                 |  |                              | 115    |                                        |   | 181                                       |  |                        | 296   |  |   |      
|Year ended December 31, 2004                 |  |                              |       |                                        |   | 288                                       |  |                        | 173   |  |   | 115   
|Year ended December 31, 2003                 |  |                              |       |                                        |   |                                          |  |                        |      |  |   |      
|Valuation Allowance for Deferred Tax Assets: |  |                              |        |                                        |   |                                           |  |                        |       |  |   |       
|Year ended December 31, 2005                 |  |                              | 14,752 |                                        |   | 1,428                                     |  |                        | 2,211 |  |   | 13,969
|Year ended December 31, 2004                 |  |                              | 11,132 |                                        |   | 3,715                                     |  |                        | 95    |  |   | 14,752
|Year ended December 31, 2003                 |  |                              | 11,969 |                                        |   |                                          |  |                        | 837   |  |   | 11,132

All other schedules for which provision is made in the applicable accounting regulations of the
Securities and Exchange Commission are not required under the related instructions or are inapplicable, and therefore have been omitted.



F-41



---

##### Table of Contents

EUROTEL, L.L.C.

LINCOLN, NEBRASKA

CONSOLIDATED FINANCIAL STATEMENTS WITH INDEPENDENT AUDITORS REPORTS

As
of December 31, 2004 and 2003 and for each of the three years in the period ended December 31, 2004



F-42



---

##### Table of Contents

EUROTEL, L.L.C.

LINCOLN, NEBRASKA

Contents



|                                           |  |     
|------------------------------------------ |  | ----
|                                           |  | Page
|Independent Auditors Report               |  | F-44
|                                           | 
|Consolidated Financial Statements:         |  |     
|                                           | 
|Consolidated Balance Sheets                |  | F-45
|                                           | 
|Consolidated Statements of Operations      |  | F-47
|                                           | 
|Consolidated Statements of Members Equity |  | F-48
|                                           | 
|Consolidated Statements of Cash Flows      |  | F-49
|                                           | 
|Notes to Consolidated Financial Statements |  | F-50



F-43



---

##### Table of Contents

INDEPENDENT AUDITORS REPORT

To the Members of

EuroTel, L.L.C.

Lincoln, Nebraska

We have audited the accompanying consolidated balance sheets of EuroTel, L.L.C. (a Nebraska limited liability company) and subsidiary as of December 31, 2004 and 2003, and the related consolidated statements of
operations, members equity, and cash flows for each of the three years in the period ended December 31, 2004. These consolidated financial statements are the responsibility of the Companys management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits. We did not audit the December 31, 2004, 2003 and 2002 financial statements of Pilicka Telefonia Sp. z.o.o., (Pilicka), a Polish company owned 27.85% by EuroTel L.L.C., the
investment in which, as discussed in Note 5 of the consolidated financial statements, is accounted for by the equity method of accounting. The investment in Pilicka was $0 and $2,386,208 at December 31, 2004 and 2003, respectively, and the equity in
its net losses were $2,386,208, $956,926, and $966,704 for each of the three years in the period ended December 31, 2004. The financial statements of Pilicka were audited by other auditors whose report has been furnished to us, and our opinion,
insofar as it related to the amounts included for Pilicka, is based solely on the report of the other auditors.

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

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of EuroTel, L.L.C. and subsidiary as of December 31, 2004 and 2003, and the
results of their operations and their cash flows for each of the three years ended December 31, 2004 in conformity with accounting principles generally accepted in the United States of America.

As described in Note 2, the Company is dependent upon the Founders to meet its cash flow requirements for the year 2005.

/S/    KIESLING ASSOCIATES LLP

Colorado Springs, Colorado

January 25, 2005, except for Note 5, for which
the date

is March 1, 2005



F-44



---

##### Table of Contents

EUROTEL, L.L.C.

LINCOLN, NEBRASKA

CONSOLIDATED BALANCE SHEETS

December 31, 2004 and 2003



|                                   |  |      |         |      |   |          
|---------------------------------- |  | ---- | ------- | ---- | - | ---------
|                                   |  | 2004 |         | 2003
|ASSETS                             |  |      |         |      |   |          
|CURRENT ASSETS                     |  |      |         |      |   |          
|Cash and cash equivalents          |  | $    | 182,516 |      | $ | 106,344  
|Accounts receivable                |  |      | 16,037  |      |   | 17,311   
|                                   |  |      |         |      |   |          
|                                   |  |      | 198,553 |      |   | 123,655  
|                                   |  |      |         |      |   |          
|NONCURRENT ASSETS                  |  |      |         |      |   |          
|Property, plant and equipment, net |  |      | 1,403   |      |   |         
|Investment in affiliate            |  |      |        |      |   | 2,386,208
|                                   |  |      |         |      |   |          
|                                   |  |      | 1,403   |      |   | 2,386,208
|                                   |  |      |         |      |   |          
|TOTAL ASSETS                       |  | $    | 199,956 |      | $ | 2,509,863
|                                   |  |      |         |      |   |          



The accompanying notes are
an integral part of these consolidated financial statements.



F-45



---

##### Table of Contents

EUROTEL, L.L.C.

LINCOLN, NEBRASKA

CONSOLIDATED BALANCE SHEETS

December 31, 2004 and 2003



|                                       |  |      |             |   |      |   |             |  
|-------------------------------------- |  | ---- | ----------- | - | ---- | - | ----------- | -
|                                       |  | 2004 |             |   | 2003 |  
|LIABILITIES AND MEMBERS EOUITY        |  |      |             |   |      |   |             |  
|CURRENT LIABILITIES                    |  |      |             |   |      |   |             |  
|Due to Founders                        |  | $    | 33,708,380  |   |      | $ | 31,740.304  |  
|Accounts payable                       |  |      | 44,886      |   |      |   | 70,464      |  
|                                       |  |      |             |   |      |   |             |  
|                                       |  |      | 33,753,266  |   |      |   | 31,810,768  |  
|                                       |  |      |             |   |      |   |             |  
|MEMBERS EQUITY                        |  |      |             |   |      |   |             |  
|Members capital                       |  |      | (33,553,310 | ) |      |   | (29,127,157 | )
|Cumulative other comprehensive loss    |  |      |            |   |      |   | (173,748    | )
|                                       |  |      |             |   |      |   |             |  
|                                       |  |      | (33,553,310 | ) |      |   | (29,300,905 | )
|                                       |  |      |             |   |      |   |             |  
|TOTAL. LIABILITIES AND MEMBERS EQUITY |  | $    | 199,956     |   |      | $ | 2,509,863   |  
|                                       |  |      |             |   |      |   |             |  





The accompanying notes are an integral part of these consolidated financial statements.



F-46



---

##### Table of Contents

EUROTEL, L.L.C.

LINCOLN, NEBRASKA

CONSOLIDATED STATEMENTS OF OPERATIONS

Years Ended December 31, 2004, 2003 and
2002



|                                          |  |      |            |   |      |   |            |      |  |   |            |  
|----------------------------------------- |  | ---- | ---------- | - | ---- | - | ---------- | ---- |  | - | ---------- | -
|                                          |  | 2004 |            |   | 2003 |   |            | 2002 | 
|OPERATING REVENUES                        |  | $    | 0          |   |      | $ | 0          |      |  | $ | 0          |  
|                                          |  |      |            |   |      |   |            |      |  |   |            |  
|OPERATING EXPENSES                        |  |      |            |   |      |   |            |      |  |   |            |  
|Depreciation and amortization             |  |      | 23         |   |      |   | 806        |      |  |   | 4,025      |  
|General and administrative                |  |      | 578,953    |   |      |   | 530,765    |      |  |   | 1,277,499  |  
|                                          |  |      |            |   |      |   |            |      |  |   |            |  
|                                          |  |      | 578,976    |   |      |   | 531,571    |      |  |   | 1,281,524  |  
|                                          |  |      |            |   |      |   |            |      |  |   |            |  
|OPERATING LOSS                            |  |      | (578,976   | ) |      |   | (531,571   | )    |  |   | (1,281,524 | )
|                                          |  |      |            |   |      |   |            |      |  |   |            |  
|OTHER INCOME (EXPENSE)                    |  |      |            |   |      |   |            |      |  |   |            |  
|Equity in loss of affiliate               |  |      | (2,559,956 | ) |      |   | (956,926   | )    |  |   | (966,704   | )
|Interest income                           |  |      | 710        |   |      |   | 1,736      |      |  |   | 3,361      |  
|Litigation costs due to sale of affiliate |  |      | (1,287,932 | ) |      |   | (1,702,006 | )    |  |   | (2,173,178 | )
|Loss on investment in affiliate           |  |      |           |   |      |   |           |      |  |   | (726,833   | )
|Loss on loan receivable                   |  |      |           |   |      |   |           |      |  |   | (596,849   | )
|Other                                     |  |      |           |   |      |   | (20,138    | )    |  |   | 23,101     |  
|                                          |  |      |            |   |      |   |            |      |  |   |            |  
|                                          |  |      | (3,847,178 | ) |      |   | (2,677,334 | )    |  |   | (4,437,102 | )
|                                          |  |      |            |   |      |   |            |      |  |   |            |  
|                                          |  |      |           |   |      |   |           |      |  |   |           |  
|                                          |  |      |            |   |      |   |            |      |  |   |            |  
|NET LOSS                                  |  | $    | (4,426,154 | ) |      | $ | (3,208,905 | )    |  | $ | (5,718,626 | )
|                                          |  |      |            |   |      |   |            |      |  |   |            |  

The accompanying notes are an integral part of these consolidated financial statements.



F-47



---

##### Table of Contents

EUROTEL, L.L.C.

LINCOLN, NEBRASKA

CONSOLIDATED STATEMENTS OF MEMBERS EQUITY

Years Ended December 31,
2004, 2003 and 2002



|                                                    |  |                 |             |   |                                     |   |            |                               |  |   |                                  |   |  |   |            |  
|--------------------------------------------------- |  | --------------- | ----------- | - | ----------------------------------- | - | ---------- | ----------------------------- |  | - | -------------------------------- | - |  | - | ---------- | -
|                                                    |  | MembersCapital |             |   | AccumulatedOtherComprehensiveIncome |   |            | TotalMembersEquity (Deficit) |  |   | AnnualComprehensiveIncome (Loss) |  
|Balance at December 31, 2001                        |  | $               | (22,543,956 | ) |                                     | $ | (2,033,392 | )                             |  | $ | (24,577,348                      | ) |  | $ | 2,162,072  |  
|                                                    |  |                 |             |   |                                     |   |            |                               |  |   |                                  |   |  |   |            |  
|Net Loss                                            |  |                 | (5,718,626  | ) |                                     |   |            |                               |  |   | (5,718,626                       | ) |  |   | (5,718,626 | )
|Capital Contributions                               |  |                 | 2,344,331   |   |                                     |   |            |                               |  |   | 2,344,331                        |   |  |   |            |  
|Foreign currency translation adjustment             |  |                 |             |   |                                     |   | (173,748   | )                             |  |   | (173,748                         | ) |  |   | (173,748   | )
|Transfer of foreign currency translation adjustment |  |                 |             |   |                                     |   | 2,033,392  |                               |  |   | 2,033,392                        |   |  |   |            |  
|                                                    |  |                 |             |   |                                     |   |            |                               |  |   |                                  |   |  |   |            |  
|Balance at December 31, 2002                        |  |                 | (25,918,252 | ) |                                     |   | (173,748   | )                             |  |   | (26,092,000                      | ) |  | $ | (5,892,374 | )
|                                                    |  |                 |             |   |                                     |   |            |                               |  |   |                                  |   |  |   |            |  
|Net Loss                                            |  |                 | (3,208,905  | ) |                                     |   |            |                               |  |   | (3,208,905                       | ) |  |   | (3,208,905 | )
|                                                    |  |                 |             |   |                                     |   |            |                               |  |   |                                  |   |  |   |            |  
|Balance December 31, 2003                           |  |                 | (29,127,157 | ) |                                     |   | (173,748   | )                             |  |   | (29,300,905                      | ) |  | $ | (3,208,905 | )
|                                                    |  |                 |             |   |                                     |   |            |                               |  |   |                                  |   |  |   |            |  
|Net Loss                                            |  |                 | (4,426,154  | ) |                                     |   |            |                               |  |   | (4,426,154                       | ) |  |   | (4,426,154 | )
|Foreign currency translation adjustment             |  |                 |             |   |                                     |   | 173,748    |                               |  |   | 173,748                          |   |  |   | 173,748    |  
|                                                    |  |                 |             |   |                                     |   |            |                               |  |   |                                  |   |  |   |            |  
|Balance at December 31, 2004                        |  | $               | (33,553,310 | ) |                                     | $ |           |                               |  |   | (33,553,310                      | ) |  | $ | (4,252,406 | )
|                                                    |  |                 |             |   |                                     |   |            |                               |  |   |                                  |   |  |   |            |  





The accompanying notes are an integral part of these consolidated financial statements.



F-48



---

##### Table of Contents

EUROTEL, L.L.C.

LINCOLN, NEBRASKA

CONSOLIDATED STATEMENTS OF CASH FLOWS

Years Ended December 31, 2004, 2003 and
2002



|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|------------------------------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | ---------- | ---- |  | - | ---------- | -
|                                                                                                  |  | 2004 |            |   | 2003 |   |            | 2002 | 
|CASH FLOWS FROM OPERATING ACTIVITIES                                                              |  |      |            |   |      |   |            |      |  |   |            |  
|Net income (loss)                                                                                 |  | $    | (4,426,154 | ) |      | $ | (3,208,905 | )    |  | $ | (5,718,626 | )
|Adjustment to reconcile net income (loss) to net cash provided by/(used in) operating activities: |  |      |            |   |      |   |            |      |  |   |            |  
|Loss on write-off of loan receivable                                                              |  |      |           |   |      |   |           |      |  |   | 596,849    |  
|Depreciation and amortization                                                                     |  |      | 23         |   |      |   | 806        |      |  |   | 4,025      |  
|Loss on disposal of equipment                                                                     |  |      |           |   |      |   | 1,074      |      |  |   | 6,143      |  
|Equity in net losses of affiliate                                                                 |  |      | 2,559,956  |   |      |   | 956,926    |      |  |   | 966,704    |  
|Changes in assets and liabilities:                                                                |  |      |            |   |      |   |            |      |  |   |            |  
|(Increase) Decrease in:                                                                           |  |      |            |   |      |   |            |      |  |   |            |  
|Receivables                                                                                       |  |      | (13,791    | ) |      |   |           |      |  |   | (14,456    | )
|Increase (Decrease) in:                                                                           |  |      |            |   |      |   |            |      |  |   |            |  
|Accounts payable                                                                                  |  |      | (10,510    | ) |      |   | (319       | )    |  |   | (1,135,801 | )
|Accounts payable to Founders                                                                      |  |      | 1,968,076  |   |      |   | 2,209,099  |      |  |   | 4,279,714  |  
|Accrued liabilities                                                                               |  |      |           |   |      |   |           |      |  |   | (394,023   | )
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Net cash provided by/(used in) operating activities                                               |  |      | 77,600     |   |      |   | (41,319    | )    |  |   | (1,409,471 | )
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|CASH FLOWS FROM INVESTING ACTIVITIES                                                              |  |      |            |   |      |   |            |      |  |   |            |  
|Investment in Pilicka                                                                             |  |      |           |   |      |   |           |      |  |   | (1,100,000 | )
|Cash transferred to Pilicka                                                                       |  |      |           |   |      |   |           |      |  |   | (696,334   | )
|Purchase of property, plant and equipment                                                         |  |      | (1,428     | ) |      |   |           |      |  |   |           |  
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Net cash used in investing activities                                                             |  |      | (1,428     | ) |      |   |           |      |  |   | (1,796,334 | )
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|CASH FLOWS FROM FINANCING ACTIVITIES                                                              |  |      |            |   |      |   |            |      |  |   |            |  
|Proceeds from member contributions                                                                |  |      |           |   |      |   |           |      |  |   | 2,344,331  |  
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Net cash provided by financing activities                                                         |  |      |           |   |      |   |           |      |  |   | 2,344,331  |  
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|                                                                                                  |  |      |           
|Net Increase (Decrease) in Cash and Cash Equivalents                                              |  |      | 76,112     |   |      |   | (41,319    | )    |  |   | (861,474   | )
|                                                                                                  |  |      |           
|Cash and Cash Equivalents at Beginning of Year                                                    |  |      | 106,344    |   |      |   | 147,663    |      |  |   | 1,009,137  |  
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|                                                                                                  |  |      |           
|Cash and Cash Equivalents at End of Year                                                          |  | $    | 182,516    |   |      | $ | 106,344    |      |  | $ | 147,663    |  
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|                                                                                                  |  |      |           
|Cash paid for interest                                                                            |  | $    |           |   |      | $ |           |      |  | $ | 50,751     |  
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|                                                                                                  |  |      |           
|Supplementary Disclosure of Noncash Activity:                                                     |  |      |            |   |      |   |            |      |  |   |            |  
|                                                                                                  |  |      |           
|Transfer of assets and liabilities of Pilicka                                                     |  |      |            |   |      |   |            |      |  |   |            |  
|                                                                                                  |  |      |           
|Current assets                                                                                    |  | $    |           |   |      | $ |           |      |  | $ | 1,729,662  |  
|Noncurrent assets                                                                                 |  |      |           |   |      |   |           |      |  |   | 15,014,449 |  
|Current liabilities                                                                               |  |      |           |   |      |   |           |      |  |   | (3,116,947 | )
|Noncurrent liabilities                                                                            |  |      |           |   |      |   |           |      |  |   | (1,356,890 | )
|Cumulative translation adjustment                                                                 |  |      |           |   |      |   |           |      |  |   | 2,033,392  |  
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|                                                                                                  |  | $    |           |   |      | $ |           |      |  | $ | 14,303,666 |  
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|See Notes 4 and 9 for other noncash activities.                                                   |  |      |            |   |      |   |            |      |  |   |            |  

The accompanying notes are an integral part of these consolidated financial statements.



F-49



---

##### Table of Contents

EUROTEL, L.L.C.

LINCOLN, NEBRASKA

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2004, 2003 and 2002



NOTE 1. ORGANIZATION

EuroTel L.L.C. (the Company) was organized in December 1993 to act as a holding company for a foreign investment in Pilicka Telefonia Sp. z o.o. (Pilicka). The Company directly held this investment until May 1998. In
1998, the Company organized a subsidiary, PenneCom B.V. (PenneCom), to act as a Dutch holding company for foreign investments. PenneCom is a wholly-owned subsidiary of the Company. In May 1998, Pilicka was contributed to PenneCom by the Company at
its net book value, as the Company and PenneCom were entities under common control.

Pilicka is involved in the design, construction and
operation of a telecommunications network in the Radom, Piotrków Trybunalski and Tarnobrzeg regions in Poland. During 1999, Pilicka was converted from a Polish S.A. to a Polish Sp. z o.o. The Companys founding members are comprised of
three companies: Consolidated Companies, Inc., D&E Investments, Inc., a wholly-owned subsidiary of D&E Communications, Inc., and HunTel Systems, Inc. (the Founders).

On December 31, 2001, the Company and the Founders entered into an agreement with PenneCom whereby PenneCom transferred 100% of its shares in Pilicka to
the Company and the Founders in exchange for partial satisfaction of loans and interest payable. The Company now owns 27.85% of Pilicka and for the year ended December 31, 2004, and 2003, accounted for its investment under the equity method of
accounting.

NOTE 2. LIQUIDITY

The
Company is dependent upon the Founders to provide the liquidity necessary for the Company to meet its cash flow requirements for the year 2005. In 2002, the Founders made equity capital contributions of $2,344,331. In 2003 and 2004, the Founders
made short-term advances of $2,889,334 and $1,908,000, respectively, which are recorded in Current Liabilities as Due to Founders.

NOTE 3. SUMMARY OF
SIGNIFICANT ACCOUNTING POLICES

Principles of Consolidation

The consolidated financial statements include the accounts of the Company and its 100%-owned subsidiary, PenneCom. All material intercompany transactions
have been eliminated in consolidation.

Cash and Cash Equivalents

All highly liquid investments with a maturity of three months or less at the time of purchase are considered cash equivalents.

Investment in Affiliate

The equity
method of accounting is used when the Company has a 20% to 50% interest in other entities. Under the equity method, original investments are recorded at cost and adjusted by the Companys share of undistributed earnings or losses of these
entities.



F-50



---

##### Table of Contents

EUROTEL, L.L.C.

LINCOLN, NEBRASKA

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2004, 2003 and 2002



Comprehensive Income (Loss)

The Company has elected to present comprehensive income (loss) in the Statement of Members Equity. Comprehensive income (loss) consists of the
income (loss) for the period and the change in the foreign currency translation adjustment.

Income Taxes

EuroTels taxable income passes to its members and therefore no taxes are recognized related to its operation. PenneCom B.V. is subject to 35% Dutch
corporate tax. Since PenneCom has no taxable income in 2004, 2003 and 2002, no Dutch taxes have been recorded.

Use of Estimates

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

Foreign Currency Translation

The financial position and results of operations of Pilicka are measured using the local currency, Polish zlotys, as the functional currency. Assets and
liabilities of this subsidiary are translated at the exchange rate in effect at year-end. Income statement accounts are translated at the average rate of exchange prevailing during the year. Translation adjustments arising from differences in
exchange rates from period to period are included in the cumulative other comprehensive income (loss) account in shareholders equity. Foreign currency transaction gains and losses, as well as translation adjustments for monetary assets and
liabilities of Pilicka that are denominated in currencies other than the Polish zloty, are recognized in the statement of operations. Certain foreign currency translations were recorded in 2002 as a result of the exchange of the Pilicka investment,
see Note 4.

Property, Plant and Equipment

Property, plant and equipment are stated at cost. Expenditures for repairs and maintenance, which do not materially extend the useful lives of the related asset, are charged to expense as incurred. The cost of assets
retired or otherwise disposed of, and the accumulated depreciation thereon, is removed from the accounts with any gain or loss realized upon sale or disposal charged or credited to operations.

Depreciation expense is recorded in the month following the commencement of use by applying the straight-line method over the estimated useful life of
the assets: leasehold improvements and buildings (10-25 years), telecommunication equipment (10 years), and vehicles and other equipment (5-10 years). As of December 31, 2004 the Company had investments in property, plant, and equipment of $1,403.
Telephone plant is capitalized at original cost including the capitalized cost of salaries and wages, materials, certain payroll taxes, employee benefits, and interest incurred during the construction period.



F-51



---

##### Table of Contents

EUROTEL, L.L.C.

LINCOLN, NEBRASKA

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2004, 2003 and 2002



Concentration of Risk

Financial instruments, which potentially subject the Company to concentrations of risk, include cash and cash equivalents and trade receivables. The
Company limits its risk associated with cash and cash equivalents by placing its investments with highly rated financial institutions, usually as short-term deposits. The Company maintains its checking accounts in three commercial banks. Cash in
these checking accounts at times exceeded $100,000. The Company has not experienced any losses in such accounts.

Reclassifications

Certain reclassifications have been made to the 2003 and 2002 consolidated financial statements to conform with the 2004 presentation.

NOTE 4. EXCHANGE OF PILICKA INVESTMENT

On December 31, 2001, the Company and the Founders entered into an agreement with PenneCom whereby PenneCom transferred 100% of its shares in Pilicka to the Company and the Founders in exchange for satisfaction of loans and interest payable
totaling $15,000,000 with an intended economic effect date of December 31, 2001. As a result of this agreement, the Company recognized a loss of $31,517,480 in 2001, which represents the excess of the carrying value of the net assets over their net
realizable value. The actual share transfer occurred in May 2002. The Company received a 22.56% ownership interest in Pilicka, valued at $3,383,586, as a result of the share transfer. The net assets of Pilicka at December 31, 2001 which were
deconsolidated in 2002 are as follows:



|                                     |  |   |            |  
|------------------------------------ |  | - | ---------- | -
|Cash                                 |  | $ | 696,334    |  
|Receivables and other current assets |  |   | 1,729,662  |  
|Property, plant and equipment        |  |   | 13,265,980 |  
|Intangible assets                    |  |   | 1,563,054  |  
|Other non-current assets             |  |   | 185,415    |  
|Payables and accrued liabilities     |  |   | (3,064,387 | )
|Deferred revenues                    |  |   | (1,409,450 | )
|Cumulative translation adjustment    |  |   | 2,033,392  |  
|                                     |  |   |            |  
|Total net assets                     |  | $ | 15,000,000 |  
|                                     |  |   |            |  

NOTE 5. INVESTMENT IN AFFILIATE

As disclosed in Note 4, the Company received an ownership interest in Pilicka in exchange for the partial satisfaction of loans and interest payable. In
addition, the Company contributed additional capital of $1,100,000 during 2002 to increase its ownership percentage to 27.85%. The investment is being accounted for using the equity method.

Investment in affiliate was recorded in the Consolidated Balance Sheets at December 31, 2004 and 2003 of $0 and $2,386,208, respectively.

Pilicka had a net loss of $23,237,000 in 2004. The Companys portion of the net loss was $6,471,505, of which $2,386,208 was recorded and $4,085,297
was not recorded.



F-52



---

##### Table of Contents

EUROTEL, L.L.C.

LINCOLN, NEBRASKA

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2004, 2003 and 2002



The financial position and results of operations of the Companys equity basis investment are
summarized below:



|                                        |  |      |             |   |      |   |            |  
|--------------------------------------- |  | ---- | ----------- | - | ---- | - | ---------- | -
|                                        |  | 2004 |             |   | 2003 |  
|Condensed balance sheet information:    |  |      |             |   |      |   |            |  
|Current asset                           |  | $    | 6,164,000   |   |      | $ | 2,816,000  |  
|Noncurrent assets                       |  |      | 25,471,000  |   |      |   | 41,106,000 |  
|                                        |  |      |             |   |      |   |            |  
|Total assets                            |  | $    | 31,635,000  |   |      | $ | 43,922,000 |  
|                                        |  |      |             |   |      |   |            |  
|Current liabilities                     |  |      | 2,405,000   |   |      |   | 1,811,000  |  
|Noncurrent liabilities                  |  |      | 745,000     |   |      |   | 932,000    |  
|Shareholders equity                    |  |      | 28,485,000  |   |      |   | 41,179,000 |  
|                                        |  |      |             |   |      |   |            |  
|Total liabilities and equity            |  | $    | 31,635,000  |   |      | $ | 43,922,000 |  
|                                        |  |      |             |   |      |   |            |  
|Condensed income statement information: |  |      |             |   |      |   |            |  
|Operating revenues                      |  | $    | 14,131,000  |   |      | $ | 10,548,000 |  
|Operating expenses                      |  |      | 37,681,000  |   |      |   | 13,752,000 |  
|                                        |  |      |             |   |      |   |            |  
|Operating loss                          |  |      | (23,550,000 | ) |      |   | (3,204,000 | )
|Other income (expense)                  |  |      | 313,000     |   |      |   | (232,000   | )
|                                        |  |      |             |   |      |   |            |  
|Net loss                                |  | $    | (23,237,000 | ) |      | $ | (3,436,000 | )
|                                        |  |      |             |   |      |   |            |  

Reconciliation of equity investment at December 31, 2004 and 2003 is as follows:



|                                       |  |      |            |   |      |   |           |  
|-------------------------------------- |  | ---- | ---------- | - | ---- | - | --------- | -
|                                       |  | 2004 |            |   | 2003 |  
|Beginning balance and initial transfer |  | $    | 2,386,208  |   |      | $ | 3,343,134 |  
|Capital contributions                  |  |      |           |   |      |   |          |  
|Allocation of loss                     |  |      | (2,386,208 | ) |      |   | (956,926  | )
|                                       |  |      |            |   |      |   |           |  
|                                       |  | $    | 0          |   |      | $ | 2,386,208 |  
|                                       |  |      |            |   |      |   |           |  

NOTE 6. LOAN RECEIVABLE

In July 2000, the Company loaned United Food Technologies BV (UFT) $500,000 to expand its network of Wendys restaurants in Hungary. UFT owns equity interests in companies operating Wendys franchises. The
loan earns interest at 20% (10% during the first year) and was due in July 2002. During 2002 interest income related to the loan was $73,425.

During 2002, it was determined that the note receivable and related accrued interest were uncollectible. A loss of $596,849 was recognized in 2002 based on the write-off of the note receivable and accrued interest.

NOTE 7. DUE TO FOUNDERS

Due to Founders consists of
the following at December 31, 2004 and 2003:



|                                                 |  |      |            |      |   |           
|------------------------------------------------ |  | ---- | ---------- | ---- | - | ----------
|                                                 |  | 2004 |            | 2003
|Accounts payable to Founders                     |  |      | 14,687,669 |      |   | 12,719,593
|Accrued interest on accounts payable to Founders |  |      | 1,757,182  |      |   | 1,757,182 
|Advances payable to Founders                     |  |      | 17,263,529 |      |   | 17,263,529
|                                                 |  |      |            |      |   |           
|                                                 |  | $    | 33,708,380 |      | $ | 31,740,304
|                                                 |  |      |            |      |   |           



F-53



---

##### Table of Contents

EUROTEL, L.L.C.

LINCOLN, NEBRASKA

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2004, 2003 and 2002



Accounts payable to Founders represent operating costs paid on behalf of the Company by those
entities. Interest accrued on the accounts payable through December 2001 at the rate of 15% (7% through February 1999). Beginning in 2002, the Company discontinued the interest accrual on these obligations as all operating expenses advanced by the
Founders are being reimbursed on a current basis. In 2004 and 2003, the Founders advanced funds in the amount of $2,889,334 and $l,908,000 respectively.

The loans payable bear interest at a fixed rate of 15%. Interest was accrued on the loans through December 2001. Like the accounts payable, the Company discontinued the accrual on interest on these obligations in
2002.

NOTE 8. FAIR VALUE OF FINANCIAL INSTRUMENTS

The fair value of financial instruments was estimated based on the following methods and assumptions:

Cash
and cash equivalents, accounts receivable and accounts payable: The carrying amount approximates fair value due to the short maturity of these instruments.

Due to Founders: It is not practicable to estimate fair value of these instruments due to the related party nature and unique features of the instruments.

NOTE 9. LOSS ON INVESTMENT IN AFFILIATE

During 2002, EuroTel executed a contract to repurchase a 9%
interest in PenneCom, which had been previously awarded to an affiliate. The value of the 9% interest on the date of award has been recognized as general and administrative expense. The amount of the payments in excess of the amount recorded as
general and administrative expense has been recorded, and to the extent future payments are made will be recorded, as an additional investment in PenneCom. Because PenneCom has neither assets nor operating revenues, and because any future value is
highly speculative, the Company has recorded a loss for all repurchase proceeds paid in 2002 in excess of the amount recorded as general and administrative expense.

NOTE 10. INCOME TAXES

United States

EuroTels taxable income passes to its members and therefore no taxes are recognized related to its operations.

Netherlands

PenneCom is subject to
35% Dutch corporate tax. However, any benefits derived from qualifying subsidiaries, which includes Pilicka, are exempt from Dutch tax. All proceeds derived from the arbitration relating to the sale of Pilicka fall within that exempt
category. In conjunction with the above, all costs that are attributable to such qualifying subsidiaries are not deductible for Dutch tax purposes. Also, the loss that PenneCom has recorded on the transfer of Pilicka in partial satisfaction of its
debt to its various creditors will not be deductible. As a result, PenneCom has no taxable profit or loss for 2004, 2003, and 2002. Therefore, no Dutch taxes have been recorded related to PenneCom.



F-54



---

##### Table of Contents

EUROTEL, L.L.C.

LINCOLN, NEBRASKA

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

December 31, 2004, 2003 and 2002



NOTE 11. RELATED PARTY TRANSACTIONS

The Company paid $751,070, $503,657, and $797,746 to the Founders for various management, accounting, and other administrative functions during the years
ended December 31, 2004, 2003, and 2002, respectively. These amounts are included in general and administrative expenses and in litigation costs related to sale of affiliate in the Consolidated Statements of Operations.

In 2002, the Company paid $307,341 to a law firm for legal services where one of the lawyers was a managing director of the Company. This amount is
included in litigation costs related to sale of affiliate and general and administrative expenses in the Consolidated Statements of Operations.

NOTE
12. GAIN CONTINGENCY

In July 2002, the Company, through its subsidiary PenneCom, initiated a legal action against an investment bank,
and an individual, alleging violations of applicable law relating to the advice given by the investment bank and the individual to a prospective buyer not to close on the purchase of Pilicka. On June 28, 2004, the Second Circuit Court of Appeals
reversed an order of the United States District Court for the Southern District of New York, which earlier had dismissed the case. Management of the Company continues to believe that, based on the advice of its legal counsel, the suit is
meritorious. However, the ultimate outcome of the litigation cannot be determined and no amount has been recognized for possible collection of any claims in the litigation. Legal costs are expected to continue to be incurred in pursuit of such
litigation.



F-55



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Financial Statements

December 31, 2004



F-56



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Index to Financial Statements



|                                                        |  |     
|------------------------------------------------------- |  | ----
|                                                        |  | Page
|Report of Independent Registered Public Accounting Firm |  | F-58
|                                                        | 
|Balance Sheets                                          |  | F-59
|                                                        | 
|Statements of Operations                                |  | F-60
|                                                        | 
|Statements of Changes in Shareholders Equity           |  | F-61
|                                                        | 
|Statements of Cash Flows                                |  | F-62
|                                                        | 
|Notes to Financial Statements                           |  | F-64



F-57



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Supervisory Board and Shareholders of Pilicka
Telefonia Sp. z o.o.

We have audited the accompanying balance sheets of Pilicka Telefonia Sp. z o.o. (the Company) as of
December 31, 2004 and 2003 and the related statements of operations, changes in shareholders equity and cash flows for each of the three years in the period ended December 31, 2004. These financial statements are the responsibility of the
Companys management. Our responsibility is to express an opinion on these financial statements based on our audits.

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

In
our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company at December 31, 2004 and 2003, and the results of its operations, changes in shareholders equity and its
cash flows for each of the three years in the period ended December 31, 2004 in conformity with accounting principles generally accepted in the United States of America.

PRICEWATERHOUSECOOPERS SP. Z O.O.

Warsaw, Poland

March 1, 2005



F-58



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Balance Sheets

(All amounts in thousands)



|                                                                                                                               |  |       |  |                  |   |  |                  |   |  |                                   |  
|------------------------------------------------------------------------------------------------------------------------------ |  | ----- |  | ---------------- | - |  | ---------------- | - |  | --------------------------------- | -
|                                                                                                                               |  |       |  |                  |   |  |                  |   |  | ConvenienceTranslation $ (Note 2) |  
|                                                                                                                               |  | Note  |  | December 31,2003 |   |  | December 31,2004 |   |  | December 31,2004                  |  
|                                                                                                                               |  |       |  | (PLN)            |   |  | (PLN)            |   |  | (Unaudited)                       |  
|Assets                                                                                                                         |  |       |  |                  |   |  |                  |   |  |                                   |  
|Current assets                                                                                                                 |  |       |  |                  |   |  |                  |   |  |                                   |  
|Cash and cash equivalents                                                                                                      |  |       |  | 3,212            |   |  | 10,886           |   |  | 3,641                             |  
|Trade receivables, net of allowance for doubtful accounts of PLN 2,348 at December 31, 2003 and PLN 2,845 at December 31, 2004 |  |       |  | 6,389            |   |  | 6,589            |   |  | 2,203                             |  
|Other current assets                                                                                                           |  | 3,8   |  | 931              |   |  | 957              |   |  | 320                               |  
|                                                                                                                               |  |       |  |                  |   |  |                  |   |  |                                   |  
|Total current assets                                                                                                           |  |       |  | 10,532           |   |  | 18,432           |   |  | 6,164                             |  
|                                                                                                                               |  |       |  |                 
|Property and equipment, net                                                                                                    |  | 4,5   |  | 139,588          |   |  | 70,032           |   |  | 23,419                            |  
|Intangible assets, net                                                                                                         |  | 4,6   |  | 13,651           |   |  | 5,094            |   |  | 1,703                             |  
|Other long-term assets                                                                                                         |  | 8     |  | 518              |   |  | 1,045            |   |  | 349                               |  
|                                                                                                                               |  |       |  |                  |   |  |                  |   |  |                                   |  
|Total assets                                                                                                                   |  |       |  | 164,289          |   |  | 94,603           |   |  | 31,635                            |  
|                                                                                                                               |  |       |  |                  |   |  |                  |   |  |                                   |  
|Liabilities and shareholders equity                                                                                           |  |       |  |                  |   |  |                  |   |  |                                   |  
|                                                                                                                               |  |       |  |                 
|Current liabilities                                                                                                            |  |       |  |                  |   |  |                  |   |  |                                   |  
|Short-term debt                                                                                                                |  | 10    |  |                 |   |  | 2,000            |   |  | 669                               |  
|Accounts payable                                                                                                               |  | 7     |  | 4,693            |   |  | 4,117            |   |  | 1,377                             |  
|Accrued expenses                                                                                                               |  |       |  | 816              |   |  | 642              |   |  | 214                               |  
|Deferred revenue                                                                                                               |  | 9     |  | 1,266            |   |  | 435              |   |  | 145                               |  
|                                                                                                                               |  |       |  |                  |   |  |                  |   |  |                                   |  
|Total current liabilities                                                                                                      |  |       |  | 6,775            |   |  | 7,194            |   |  | 2,405                             |  
|Long term debt                                                                                                                 |  | 10    |  |                 |   |  | 1,964            |   |  | 657                               |  
|Long-term liabilities for licenses                                                                                             |  | 6     |  | 2,924            |   |  |                 |   |  |                                  |  
|Deferred revenue                                                                                                               |  | 9     |  | 561              |   |  | 262              |   |  | 88                                |  
|                                                                                                                               |  |       |  |                  |   |  |                  |   |  |                                   |  
|Total liabilities                                                                                                              |  |       |  | 10,260           |   |  | 9,420            |   |  | 3,150                             |  
|                                                                                                                               |  |       |  |                  |   |  |                  |   |  |                                   |  
|Contingencies and commitments                                                                                                  |  | 14,15 |  |                 |   |  |                 |   |  |                                  |  
|                                                                                                                               |  |       |  |                 
|Shareholders equity                                                                                                           |  |       |  |                  |   |  |                  |   |  |                                   |  
|Share capital, issued and outstanding 226,491 common shares at December 31, 2003 and 2004, par value PLN 500 per share         |  | 11    |  | 113,246          |   |  | 113,246          |   |  | 37,869                            |  
|Additional paid-in capital                                                                                                     |  |       |  | 152,093          |   |  | 152,735          |   |  | 51,075                            |  
|Accumulated deficit                                                                                                            |  |       |  | (111,310         | ) |  | (180,798         | ) |  | (60,459                           | )
|                                                                                                                               |  |       |  |                  |   |  |                  |   |  |                                   |  
|Total shareholders equity                                                                                                     |  |       |  | 154,029          |   |  | 85,183           |   |  | 28,485                            |  
|                                                                                                                               |  |       |  |                  |   |  |                  |   |  |                                   |  
|Total liabilities and shareholders equity                                                                                     |  |       |  | 164,289          |   |  | 94,603           |   |  | 31,635                            |  
|                                                                                                                               |  |       |  |                  |   |  |                  |   |  |                                   |  



|              |  |                   
|------------- |  | ------------------
|              |  |                   
|John Tesmer   |  | Brian Bode        
|President     |  | Financial Director
|              | 
|Radom, Poland |  |                   
|March 1, 2005 |  |                   



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



F-59



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Statements of Operations

(All amounts in thousands)



|                                         |  |      |  |                  |   |  |                                   |   |  |                  |   |  |                   |  
|---------------------------------------- |  | ---- |  | ---------------- | - |  | --------------------------------- | - |  | ---------------- | - |  | ----------------- | -
|                                         |  |      |  | Year ended       |   |  | ConvenienceTranslation $ (Note 2) |  
|                                         |  | Note |  | December 31,2002 |   |  | December 31,2003                  |   |  | December 31,2004 |   |  | December 31, 2004 |  
|                                         |  |      |  | (PLN)            |   |  | (PLN)                             |   |  | (PLN)            |   |  | (Unaudited)       |  
|Revenue                                  |  |      |  |                  |   |  |                                   |   |  |                  |   |  |                   |  
|Telecommunication services revenue       |  |      |  | 36,593           |   |  | 37,481                            |   |  | 40,970           |   |  | 13,700            |  
|Installation fees and sales of equipment |  |      |  | 2,061            |   |  | 1,973                             |   |  | 1,289            |   |  | 431               |  
|                                         |  |      |  |                  |   |  |                                   |   |  |                  |   |  |                   |  
|                                         |  |      |  | 38,654           |   |  | 39,454                            |   |  | 42,259           |   |  | 14,131            |  
|                                         |  |      |  |                  |   |  |                                   |   |  |                  |   |  |                   |  
|Operating expenses                       |  |      |  |                  |   |  |                                   |   |  |                  |   |  |                   |  
|Salaries and benefits                    |  |      |  | (9,209           | ) |  | (9,381                            | ) |  | (9,827           | ) |  | (3,286            | )
|Depreciation and amortization            |  |      |  | (20,476          | ) |  | (21,125                           | ) |  | (21,172          | ) |  | (7,080            | )
|Impairment loss                          |  |      |  | (505             | ) |  | (977                              | ) |  | (61,366          | ) |  | (20,521           | )
|Interconnection charges                  |  |      |  | (8,601           | ) |  | (5,961                            | ) |  | (6,481           | ) |  | (2,167            | )
|Selling, general and administrative      |  |      |  | (13,952          | ) |  | (13,843                           | ) |  | (13,753          | ) |  | (4,599            | )
|Other operating expenses, net            |  |      |  | (261             | ) |  | (152                              | ) |  | (85              | ) |  | (28               | )
|                                         |  |      |  |                  |   |  |                                   |   |  |                  |   |  |                   |  
|                                         |  |      |  | (53,004          | ) |  | (51,439                           | ) |  | (112,684         | ) |  | (37,681           | )
|                                         |  |      |  |                  |   |  |                                   |   |  |                  |   |  |                   |  
|Operating loss                           |  |      |  | (14,350          | ) |  | (11,985                           | ) |  | (70,425          | ) |  | (23,550           | )
|Financial income/(expense), net          |  | 12   |  | (80              | ) |  | (866                              | ) |  | 937              |   |  | 313               |  
|                                         |  |      |  |                  |   |  |                                   |   |  |                  |   |  |                   |  
|Net loss                                 |  |      |  | (14,430          | ) |  | (12,851                           | ) |  | (69,488          | ) |  | (23,237           | )
|                                         |  |      |  |                  |   |  |                                   |   |  |                  |   |  |                   |  

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



F-60



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Statements of Changes in Shareholders Equity

(All amounts in thousands)



|                                        |  |              |  |                          |  |                    |   |  |         |  
|--------------------------------------- |  | ------------ |  | ------------------------ |  | ------------------ | - |  | ------- | -
|                                        |  | ShareCapital |  | AdditionalPaid-inCapital |  | AccumulatedDeficit |   |  | Total   |  
|                                        |  | (PLN)        |  | (PLN)                    |  | (PLN)              |   |  | (PLN)   |  
|At January 1, 2002                      |  | 109,068      |  | 150,637                  |  | (84,029            | ) |  | 175,676 |  
|Costs paid by shareholders              |  |             |  | 593                      |  |                   |   |  | 593     |  
|Net loss                                |  |             |  |                         |  | (14,430            | ) |  | (14,430 | )
|                                        |  |              |  |                          |  |                    |   |  |         |  
|At December 31, 2002                    |  | 109,068      |  | 151,230                  |  | (98,459            | ) |  | 161,839 |  
|                                        |  |              |  |                          |  |                    |   |  |         |  
|Common stock issued                     |  | 4,178        |  |                         |  |                   |   |  | 4,178   |  
|Capital contributions from shareholders |  |             |  | 299                      |  |                   |   |  | 299     |  
|Costs paid by shareholders              |  |             |  | 564                      |  |                   |   |  | 564     |  
|Net loss                                |  |             |  |                         |  | (12,851            | ) |  | (12,851 | )
|                                        |  |              |  |                          |  |                    |   |  |         |  
|At December 31, 2003                    |  | 113,246      |  | 152,093                  |  | (111,310           | ) |  | 154,029 |  
|                                        |  |              |  |                          |  |                    |   |  |         |  
|Costs paid by shareholders              |  |             |  | 642                      |  |                   |   |  | 642     |  
|Net loss                                |  |             |  |                         |  | (69,488            | ) |  | (69,488 | )
|                                        |  |              |  |                          |  |                    |   |  |         |  
|At December 31, 2004                    |  | 113,246      |  | 152,735                  |  | (180,798           | ) |  | 85,183  |  
|                                        |  |              |  |                          |  |                    |   |  |         |  





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



F-61



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Statements of Cash Flows

(All amounts in thousands)



|                                                                                      |  |                  |   |  |                                   |   |  |                  |   |  |                  |  
|------------------------------------------------------------------------------------- |  | ---------------- | - |  | --------------------------------- | - |  | ---------------- | - |  | ---------------- | -
|                                                                                      |  | Year ended       |   |  | ConvenienceTranslation $ (Note 2) |  
|                                                                                      |  | December 31,2002 |   |  | December 31,2003                  |   |  | December 31,2004 |   |  | December 31,2004 |  
|                                                                                      |  | (PLN)            |   |  | (PLN)                             |   |  | (PLN)            |   |  | (Unaudited)      |  
|Cash flows from operating activities:                                                 |  |                  |   |  |                                   |   |  |                  |   |  |                  |  
|Net loss                                                                              |  | (14,430          | ) |  | (12,851                           | ) |  | (69,488          | ) |  | (23,237          | )
|Adjustments to reconcile net loss to net cash(used)/provided by operating activities: |  |                  |   |  |                                   |   |  |                  |   |  |                  |  
|Depreciation and amortization                                                         |  | 20,476           |   |  | 21,125                            |   |  | 21,172           |   |  | 7,080            |  
|Impairment loss                                                                       |  | 505              |   |  | 977                               |   |  | 61,366           |   |  | 20,521           |  
|Foreign exchange losses/(gains)                                                       |  | 478              |   |  | 894                               |   |  | (573             | ) |  | (192             | )
|Loss on disposal of equipment                                                         |  | 686              |   |  | 958                               |   |  | 1,408            |   |  | 471              |  
|(Increase)/Decrease in trade receivables (gross)                                      |  | (1,238           | ) |  | 38                                |   |  | (697             | ) |  | (233             | )
|Increase/(Decrease) in provision for doubtful accounts                                |  | 935              |   |  | (287                              | ) |  | 498              |   |  | 167              |  
|Increase in other current assets                                                      |  | (621             | ) |  | (119                              | ) |  | (130             | ) |  | (43              | )
|Increase/(Decrease) in accounts payable                                               |  | 420              |   |  | (152                              | ) |  | 307              |   |  | 103              |  
|Decrease in deferred revenue                                                          |  | (1,939           | ) |  | (1,853                            | ) |  | (1,129           | ) |  | (378             | )
|Increase/(Decrease) in accrued expenses                                               |  | 218              |   |  | (212                              | ) |  | (174             | ) |  | (58              | )
|Other                                                                                 |  | 593              |   |  | 563                               |   |  | 641              |   |  | 214              |  
|                                                                                      |  |                  |   |  |                                   |   |  |                  |   |  |                  |  
|Net cash provided by operating activities                                             |  | 6,083            |   |  | 9,081                             |   |  | 13,201           |   |  | 4,415            |  
|                                                                                      |  |                  |   |  |                                   |   |  |                  |   |  |                  |  
|Cash flows from investing activities:                                                 |  |                  |   |  |                                   |   |  |                  |   |  |                  |  
|Proceeds from the sale of equipment                                                   |  | 248              |   |  | 237                               |   |  | 165              |   |  | 55               |  
|Purchase of intangible assets                                                         |  | (99              | ) |  | (134                              | ) |  | (267             | ) |  | (89              | )
|Expenditures for property and equipment                                               |  | (10,937          | ) |  | (8,277                            | ) |  | (9,389           | ) |  | (3,140           | )
|                                                                                      |  |                  |   |  |                                   |   |  |                  |   |  |                  |  
|Net cash used in investing activities                                                 |  | (10,788          | ) |  | (8,174                            | ) |  | (9,491           | ) |  | (3,174           | )
|                                                                                      |  |                  |   |  |                                   |   |  |                  |   |  |                  |  
|Advances from shareholders                                                            |  | 4,234            |   |  |                                  |   |  |                 |   |  |                 |  
|Proceeds from debt financing                                                          |  |                 |   |  |                                  |   |  | 3,964            |   |  | 1,326            |  
|                                                                                      |  |                  |   |  |                                   |   |  |                  |   |  |                  |  
|Net cash provided by financing activities                                             |  | 4,234            |   |  |                                  |   |  | 3,964            |   |  | 1,326            |  
|                                                                                      |  |                  |   |  |                                   |   |  |                  |   |  |                  |  
|Net (decrease)/ increase in cash and cash equivalents                                 |  | (471             | ) |  | 907                               |   |  | 7,674            |   |  | 2,567            |  
|                                                                                      |  |                  |   |  |                                   |   |  |                  |   |  |                  |  
|Cash and cash equivalents at the beginning of period                                  |  | 2,776            |   |  | 2 305                             |   |  | 3,212            |   |  | 1,074            |  
|                                                                                      |  |                  |   |  |                                   |   |  |                  |   |  |                  |  
|Cash and cash equivalents at the end of period                                        |  | 2,305            |   |  | 3 212                             |   |  | 10,886           |   |  | 3,641            |  
|                                                                                      |  |                  |   |  |                                   |   |  |                  |   |  |                  |  

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



F-62



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Statements of Cash Flows

(All amounts in thousands)

Supplementary disclosure of cash flow information:

Non-cash investing and financing activities:



|                                                                                    |  |                  |  |                                   |  |                  |  |                 
|----------------------------------------------------------------------------------- |  | ---------------- |  | --------------------------------- |  | ---------------- |  | ----------------
|                                                                                    |  | Year ended       |  | ConvenienceTranslation $ (Note 2)
|                                                                                    |  | December 31,2002 |  | December 31,2003                  |  | December 31,2004 |  | December 31,2004
|                                                                                    |  | (PLN)            |  | (PLN)                             |  | (PLN)            |  | (Unaudited)     
|Property, equipment and construction in progress costs included in accounts payable |  | 1,806            |  | 2,041                             |  | 1,126            |  | 377             
|Cash paid for interest on debt financing                                            |  |                 |  |                                  |  | 254              |  | 85              







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



F-63



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Notes to the Financial Statements

(All amounts in thousands)



1. The Company and Business

Pilicka Telefonia Sp. z o.o. (Pilicka or the Company) was formed in 1997 as a joint stock company under the laws of Poland and was transformed into a limited liability company in 1999. The
Company is incorporated in Poland with its principal executive office located at ul. Podkanowska 54 A, 26-600 Radom, Poland.

Pilicka has
obtained three licenses from the Ministry of Communications of Poland to operate local telecommunication networks throughout the former Radom, Piotrków Trybunalski and Tarnobrzeg Voivodships in Poland for a period of fifteen years. The
licenses for the former Radom and Piotrków Trybunalski Voivodships expire in 2010 and the license for the former Tarnobrzeg Voivodship expires in 2012. In 2002, under the New Telecommunication Law effective as of January 1, 2001, the Company
was granted a telecommunication permit to operate telecommunication networks and render telecommunications services throughout the whole territory of Poland except for the networks, which are operated under the licenses already held by the Company.
The new telecommunication permit has been granted for the period of twenty five-years.

The Company is involved in the design, construction
and operation of a local telecommunications network, as well as in the installation and sale of telecommunication equipment. Pilickas telecommunication services include fixed-line voice telephone service, Integrated Services Digital Network
(ISDN), dial-up and fixed-access Internet (Wireless IP-Based Local Loop WIPLL), Voice over Internet Protocol (VoIP) and Internet Protocol Virtual Private Network (IP VPN).

2. Summary of Significant Accounting Policies

(a) Basis of
presentation

The Company maintains its accounting records and prepares statutory financial statements in accordance with Polish
accounting and tax regulations. These financial statements have been prepared based upon the Companys accounting records in order to present the financial position, results of operations and of cash flows in accordance with accounting
principles generally accepted in the United States of America (US GAAP), which differ in certain respects from the accounting principles applied by the Company in its financial statements prepared in accordance with Polish accounting
regulations.

(b) US Dollar convenience translation (Unaudited)

The measurement currency is Polish Zloty (PLN) that reflects the economic substance of the underlying events and circumstances of the Company. The US Dollar (USD) amounts shown in the
accompanying financial statements have been translated at December 31, 2004 and for the year ended December 31, 2004 from PLN only as a matter of arithmetic computation at the PLN exchange rate of PLN 2.9904 = USD 1.00, the rate published by the
National Bank of Poland and effective on December 31, 2004. These amounts are unaudited and are included for the convenience of the reader only as supplementary information. Such translation should not be construed as a representation that the PLN
amounts have been or could be converted into USD at this or any other rate.

(c) Cash and cash equivalents

The Company considers all highly liquid instruments purchased with a maturity from purchase date of three months or less to be cash and cash equivalents.
Cash equivalents consist of overnight bank accounts.



F-64



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Notes to the Financial Statements(Continued)

(All amounts in thousands)



(d) Embedded derivatives instruments

When the Company purchases a financial instrument or enters into other agreements in which a derivative instrument is embedded, it assesses
whether the economic characteristics of the embedded derivative are clearly and closely related to the economic characteristics of the remaining component of the financial instrument (i.e., the host contract) and whether a separate, non-embedded
instrument with the same terms as the embedded instrument would meet the definition of a derivative instrument. When it is determined that (1) the embedded derivative possesses economic characteristics that are not clearly and closely related to the
economic characteristics of the host contract and (2) a separate, stand-alone instrument with the same terms would qualify as a derivative instrument, the embedded derivative is separated from the host contract, carried at fair value with changes in
the fair value of the derivatives recorded each period in statement of operations.

(e) Property, equipment and construction in progress

Property and equipment are stated at cost. Construction-in-progress represents the accumulation of costs associated with the construction of telephone
networks and other tangible fixed assets. The Company continually monitors the progress of these construction projects and tracks each project by location. The Company capitalizes all costs that are directly attributable to the network development
in construction-in-progress. Expenditures for repairs and maintenance, which do not materially extend the useful lives of the related asset, are charged to expense as incurred. The cost of assets retired or otherwise disposed of and the accumulated
depreciation thereon are removed from the accounts with any gain or loss realized upon sale or disposal charged or credited to operations.

Depreciation expense is recorded by applying the straight-line method over the estimated useful life of the assets. The depreciation rates are summarized as follows:



|                                     |  |            
|------------------------------------ |  | -----------
|                                     |  | Useful life
|Leasehold improvements and buildings |  | 1025 years
|Telecommunication equipment          |  | 10 years   
|Vehicles and other equipment         |  | 510 years 

(f) Telecommunication licenses

The intangible assets include the acquisition costs incurred in connection with the acquisition of licenses to provide telecommunication services. The
licenses for the former Radom and Piotrków Trybunalski voivodships were acquired through the EuroTel L.L.C. purchase of the Company in 1997. Intangible assets also represent amounts paid to the Ministry of Communications of Poland for the
purchase of license for the former Tarnobrzeg voivodship. Licenses are stated at cost less accumulated amortization and impairment charges. Amortization is recorded on a straight-line basis over the period for which the license is granted (see Note
1).

(g) Computer software

Costs that
are directly associated with identifiable and unique software controlled by the Company and which have probable economic benefits beyond one year are recognized as intangible assets and amortized using the straight-line method over their useful
lives, not exceeding a period of 5 years.



F-65



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Notes to the Financial Statements(Continued)

(All amounts in thousands)



(h) Impairment of long-lived assets

The Company reviews its long-lived assets, including intangible assets, for impairment whenever events or changes in business circumstances indicate that
the carrying amount of the assets may not be fully recoverable. The Company performs an undiscounted operating cash flow analyses to determine if impairment exists. If impairment is determined to exist, any related impairment loss is calculated
based on fair value. Impairment losses on assets to be disposed of, if any, are based on the estimated proceeds to be received, less costs of disposal.

(i) Retirement benefits

The Company pays social security taxes on each employee to the Polish Government. The Company has
no other employee retirement plans.

(j) Accounting for leases

Leases of assets where a significant portion of the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to the statement of
operations on a straight-line basis over the period of the lease.

When an operating lease is terminated before the lease period has
expired, any payment required to be made to the lessor by way of penalty is recognized as an expense in the period in which termination takes place.

(k) Revenues

Telecommunication service revenue from access to and the usage of telecommunication networks are recognized
when the services are provided. Revenue from installation fees is recognized over the period of the average life of the customer, which is estimated to be five years for Pilicka.

(l) Advertising costs

All advertising costs are expensed as incurred. Advertising expenses for the
years ended December 31, 2004, 2003 and 2002 were PLN 770, PLN 808, PLN 845, respectively.

(m) Foreign currency translation

Transactions denominated in foreign currencies have been translated into PLN at actual rates of exchange ruling at the date of transaction. Monetary
assets and liabilities denominated in foreign currencies have been translated at rates ruling at the balance sheet date. Exchange differences have been included in financial income/(expenses).

(n) Comparative financial information

Where
necessary, comparative figures have been adjusted to conform to changes in presentation in the current year. No amendments have resulted in changes to previously presented net results or shareholders equity.



F-66



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Notes to the Financial Statements(Continued)

(All amounts in thousands)



(o) Financial Instruments

Financial instruments that potentially subject the Company to concentrations of credit risk include cash, cash equivalents and trade receivables. The Company limits its credit risk associated with cash and cash
equivalents by placing its investments with highly rated financial institutions, usually as short-term deposits. With respect to trade receivables, the Company limits its credit risk by disconnecting service for certain customers who are past due
with respect to their payments.

(p) Income taxes

Income taxes are computed using the liability method. Under this method, deferred income tax assets and liabilities are determined based on temporary differences between the financial reporting and tax bases of assets
and liabilities and are measured using enacted tax rates and laws that will be in effect when the differences are expected to reverse. Valuation allowances are established against deferred tax assets where it is more likely than not that some
portion or all of the asset will not be realized.

(q) Use of estimates

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

3. Other Current Assets



|                                                       |  |                  |  |                 
|------------------------------------------------------ |  | ---------------- |  | ----------------
|                                                       |  | December 31,2003 |  | December 31,2004
|                                                       |  | (PLN)            |  | (PLN)           
|Prepaid expenses                                       |  | 590              |  | 613             
|Embedded derivative financial instruments (see Note 8) |  | 138              |  | 200             
|Other current assets                                   |  | 203              |  | 144             
|                                                       |  |                  |  |                 
|                                                       |  | 931              |  | 957             
|                                                       |  |                  |  |                 

4. Impairment of Long-Lived Assets

The continuing significant changes in current and expected market conditions, which followed the full liberalization of the telecommunications market,
resulted in the revision of the Companys business plans. The new business plan was approved by the Supervisory Board in November 2004. The revised financial projections led the Company to evaluate its long-lived assets for their possible
impairment.

For the purpose of the impairment test, the entire Company was identified as an asset group. In accordance with SFAS 144,
impairment loss of an asset is measured as the amount by which an assets carrying amount exceeds its fair value. When the fair value of the asset cannot be derived from market prices of comparable assets traded in active markets, valuation
techniques based on the estimates of future cash flows can be applied. Future cash flows were derived from the financial projections of the newly approved business plan for 2005-2006 and additional financial forecasts prepared by the Companys
management for the period 2007-2009. After that period, the projections, prepared for the purposes of the impairment test, make use of an EV/EBITDA multiple of



F-67



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Notes to the Financial Statements(Continued)

(All amounts in thousands)



5.5 to calculate a terminal value, which is compatible with the industry projections for the operations concerned. The discount rate used of 13.3%
represented the estimated risk adjusted cost of capital at the time, when the impairment test was performed.

The test resulted in an
impairment charge of PLN 61,366, which was recognized as a separate item in the statement of operations for the year ended December 31, 2004 and was allocated to the long-lived assets on a pro rata basis. The impact of the impairment charge on the
particular groups of assets is as follows:



|                                           |  |                            
|------------------------------------------ |  | ---------------------------
|                                           |  | Year ended December 31,2004
|                                           |  | (PLN)                      
|Land, buildings and leasehold improvements |  | 12,161                     
|Telecommunication equipment                |  | 40,023                     
|Vehicles and other equipment               |  | 648                        
|Construction-in-progress                   |  | 4,466                      
|                                           |  |                            
|Property and equipment                     |  | 57,298                     
|Intangible assets                          |  | 4,068                      
|                                           |  |                            
|                                           |  | 61,366                     
|                                           |  |                            

5. Property and Equipment



|                                           |  |                   |  |                                                 |  |        
|------------------------------------------ |  | ----------------- |  | ----------------------------------------------- |  | -------
|                                           |  | December 31, 2004
|                                           |  | Cost              |  | Accumulated amortization and impairment charges |  | Net    
|                                           |  | (PLN)             |  | (PLN)                                           |  | (PLN)  
|Land, buildings and leasehold improvements |  | 37,871            |  | 23,008                                          |  | 14,863 
|Telecommunication equipment                |  | 168,859           |  | 119,942                                         |  | 48,917 
|Vehicles and other equipment               |  | 5,522             |  | 4,729                                           |  | 793    
|Construction-in-progress                   |  | 14,719            |  | 9,260                                           |  | 5,459  
|                                           |  |                   |  |                                                 |  |        
|                                           |  | 226,971           |  | 156,939                                         |  | 70,032 
|                                           |  |                   |  |                                                 |  |        
|                                           | 
|                                           |  | December 31, 2003
|                                           |  | Cost              |  | Accumulated depreciation and impairmentcharges  |  | Net    
|                                           |  | (PLN)             |  | (PLN)                                           |  | (PLN)  
|Land, buildings and leasehold improvements |  | 37,504            |  | 8,799                                           |  | 28,705 
|Telecommunication equipment                |  | 161,095           |  | 63,839                                          |  | 97,256 
|Vehicles and other equipment               |  | 4,810             |  | 3,641                                           |  | 1,169  
|Construction-in-progress                   |  | 17,252            |  | 4,794                                           |  | 12,458 
|                                           |  |                   |  |                                                 |  |        
|                                           |  | 220,661           |  | 81,073                                          |  | 139,588
|                                           |  |                   |  |                                                 |  |        



F-68



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Notes to the Financial Statements(Continued)

(All amounts in thousands)



The Company has recorded a charge for the impairment of PLN 61,366 during the year ended December 31,
2004 in relation to its long-lived assets held for use of which PLN 57,298 relates to property and equipment (see Note 4), and a charge for the impairment of PLN 977 and PLN 505 during the years ended December 31, 2003 and 2002, respectively, in
relation to certain telecommunication equipment and construction projects, initially held for use, which are not expected to be further utilized.

Depreciation expense for the year ended December 31, 2004, 2003 and 2002 was PLN 19,419, PLN 18,812 and PLN 18,144, respectively.

6.
Intangible Assets



|                           |  |                   |  |                                                 |  |       
|-------------------------- |  | ----------------- |  | ----------------------------------------------- |  | ------
|                           |  | December 31, 2004
|                           |  | Cost              |  | Accumulated amortization and impairment charges |  | Net   
|                           |  | (PLN)             |  | (PLN)                                           |  | (PLN) 
|Telecommunications license |  | 25,124            |  | 20,422                                          |  | 4,702 
|Computer software          |  | 3,751             |  | 3,359                                           |  | 392   
|                           |  |                   |  |                                                 |  |       
|                           |  | 28,875            |  | 23,781                                          |  | 5,094 
|                           |  |                   |  |                                                 |  |       
|                           | 
|                           |  | December 31, 2003
|                           |  | Cost              |  | Accumulated amortization                        |  | Net   
|                           |  | (PLN)             |  | (PLN)                                           |  | (PLN) 
|Telecommunication license  |  | 25,124            |  | 11,949                                          |  | 13,175
|Computer software          |  | 3,875             |  | 3,399                                           |  | 476   
|                           |  |                   |  |                                                 |  |       
|                           |  | 28,999            |  | 15,348                                          |  | 13,651
|                           |  |                   |  |                                                 |  |       

The Company has recorded a charge for the impairment of PLN 61,366 for the year ended December 31,
2004 in relation to its long-lived assets of which PLN 4,068 relates to intangible assets (see Note 4).

Amortization expense for the year
ended December 31, 2004, 2003 and 2002 was PLN 1,753, PLN 2,313 and PLN 2,332, respectively. As of December 31, 2004, the estimated aggregate amortization of intangible assets for the years 2005 to 2009 is as follows: 2005PLN 1,518;
2006PLN 1,437; 2007PLN 1,404 and 2008PLN 1,381 and 2009PLN 1,363.

On the basis of the Act of November 23,
2002 on restructuring of license liabilities of non-mobile public telephone network operators the Company has applied in 2003 to the Polish Regulator, URTiP (Urzad Regulacji Telekomunikacji i Poczty), for the forgiveness of the remaining
obligation for its telecommunication license. The Company received the final decision of forgiveness in March 2004. Following the receipt of this decision, on March 31, 2004 the Company has offset the remaining license liability of PLN 3,004 in
correspondence with the related intangible asset of PLN 3,772. The remaining asset of PLN 768 as at March 31, 2004 is depreciated on a straight-line basis by December 31, 2012, when the license expires.



F-69



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Notes to the Financial Statements(Continued)

(All amounts in thousands)



7. Accounts Payable



|                       |  |                  |  |                 
|---------------------- |  | ---------------- |  | ----------------
|                       |  | December 31,2003 |  | December 31,2004
|                       |  | (PLN)            |  | (PLN)           
|Trade accounts payable |  | 3,479            |  | 2,673           
|Government payables    |  | 971              |  | 1,257           
|Other accounts payable |  | 243              |  | 187             
|                       |  |                  |  |                 
|                       |  | 4,693            |  | 4,117           
|                       |  |                  |  |                 

8. Embedded Derivative Instruments

The Company has entered into lease agreements in the prior years that require payments denominated in a currency other than the functional currency of the
Company or the lessor. Under the provisions of the Statement of Financial Accounting Standards No. 133, Accounting for Derivative Instruments and Hedging Activities and its related amendments these embedded foreign currency derivatives
must be bifurcated from the lease agreements and separately accounted for.

The positive fair value of these embedded foreign currency
derivatives was PLN 1,245 and PLN 656 as at December 31, 2004 and 2003, respectively. The fair value of these embedded foreign currency derivatives has been classified as other current assets (PLN 200 and PLN 138 as at December 31, 2004 and 2003,
respectively) and other long-term assets (PLN 1,045 and PLN 518 as at December 31, 2004 and 2003, respectively).

9. Deferred Revenue

The Company recorded deferred revenue at December 31, 2004 and 2003 of PLN 697 (PLN 435 current and PLN 262 non-current) and PLN 1,827 (PLN 1,266 current
and PLN 561 non-current), respectively, in connection with the revenue recognition policy based on the Staff Accounting Bulletin No. 104, Revenue Recognition.

10. Bank Loan

On December 15, 2003, the Company entered into a loan agreement with its bank. As per
the agreement, a bank loan dedicated for capital expenditures was provided to the company in installments starting on January 20, 2004 to December 31, 2004 and repayable in installments from March 31, 2005 to December 31, 2006. As of December 31,
2004 the amount of PLN 3,964 of the loan was outstanding with PLN 2,000 classified as short-term debt and PLN 1,964 as long-term debt. Interest amounts to 3-month WIBOR + 3 p.p. The net book value of assets pledged as collateral as of December 31,
2004 amounts to PLN 6,399. In addition to assets already pledged, certain assets purchased within the investment project financed by this credit will be pledged as collateral.



F-70



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Notes to the Financial Statements(Continued)

(All amounts in thousands)



11. Share Capital

The Companys share capital consisted of 226,491 common, issued and outstanding shares as of December 31, 2004 and 2003, respectively. Each common share had one vote at shareholders meetings. The par value of
these shares is 500 PLN. The ownership structure as at December 31, 2004 and 2003 is presented below:



|                             |  |              |  |       
|---------------------------- |  | ------------ |  | ------
|                             |  | No of shares |  | %     
|D&E Investments, Inc.        |  | 65,410       |  | 28.88 
|EuroTel L.L.C.               |  | 63,078       |  | 27.85 
|HunTel Systems, Inc.         |  | 55,468       |  | 24.49 
|Consolidated Companies, Inc. |  | 42,535       |  | 18.78 
|                             |  |              |  |       
|                             |  | 226,491      |  | 100.00
|                             |  |              |  |       

12. Financial Income/(Expenses), net



|                                         |  |                  |   |  |                  |   |  |                  |  
|---------------------------------------- |  | ---------------- | - |  | ---------------- | - |  | ---------------- | -
|                                         |  | Year ended       |  
|                                         |  | December 31,2002 |   |  | December 31,2003 |   |  | December 31,2004 |  
|                                         |  | (PLN)            |   |  | (PLN)            |   |  | (PLN)            |  
|Interest income                          |  | 133              |   |  | 161              |   |  | 405              |  
|Interest expense                         |  | (218             | ) |  | (308             | ) |  | (255             | )
|Fair value gains on embedded derivatives |  | 22               |   |  | (242             | ) |  | 589              |  
|Foreign exchange gains                   |  | 262              |   |  | 93               |   |  | 242              |  
|Foreign exchange losses                  |  | (279             | ) |  | (570             | ) |  | (44              | )
|                                         |  |                  |   |  |                  |   |  |                  |  
|                                         |  | (80              | ) |  | (866             | ) |  | 937              |  
|                                         |  |                  |   |  |                  |   |  |                  |  



F-71



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Notes to the Financial Statements(Continued)

(All amounts in thousands)



13. Income Taxes

Enacted Corporate Income Tax rate in Poland were 19% in 2004, 27% in 2003 and 28% in 2002. The Company has incurred tax losses since the commencement of its operations and, therefore, it has not paid income taxes.

Below is the analysis of deferred income taxes:



|                                             |  |                  |   |  |                  |  
|-------------------------------------------- |  | ---------------- | - |  | ---------------- | -
|                                             |  | December 31,2003 |   |  | December 31,2004 |  
|                                             |  | (PLN)            |   |  | (PLN)            |  
|Deferred tax assets:                         |  |                  |   |  |                  |  
|Impairment charges                           |  | 911              |   |  | 11,831           |  
|Net operating losses                         |  | 1,796            |   |  | 2,050            |  
|Net operating loss carry forwards            |  | 9,399            |   |  | 8,456            |  
|Allowance for doubtful accounts              |  | 435              |   |  | 541              |  
|Deferred revenue                             |  | 338              |   |  | 132              |  
|Accruals                                     |  | 128              |   |  | 51               |  
|Amortization for license                     |  | 102              |   |  |                 |  
|Unrealized foreign exchange differences      |  | 172              |   |  |                 |  
|                                             |  |                  |   |  |                  |  
|                                             |  | 13,281           |   |  | 23,061           |  
|Valuation allowance                          |  | (12,830          | ) |  | (22,969          | )
|                                             |  |                  |   |  |                  |  
|Deferred tax assets, net                     |  | 451              |   |  | 92               |  
|Deferred tax liabilities:                    |  |                  |   |  |                  |  
|Amortization for license                     |  |                 |   |  | 75               |  
|Future interest charges on license liability |  | 451              |   |  |                 |  
|Unrealized foreign exchange differences      |  |                 |   |  | 17               |  
|                                             |  |                  |   |  |                  |  
|                                             |  | 451              |   |  | 92               |  
|                                             |  |                  |   |  |                  |  
|Net deferred tax asset                       |  |                 |   |  |                 |  
|                                             |  |                  |   |  |                  |  

A full valuation allowance was recorded, as the Company does not expect to recover any deferred
tax assets through future tax deductions.



F-72



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Notes to the Financial Statements(Continued)

(All amounts in thousands)



Below is the analysis of the amounts and expiration dates of net operating losses and net operating
loss carry forwards:



|                                  |  |                  |  |                 
|--------------------------------- |  | ---------------- |  | ----------------
|                                  |  | December 31,2003 |  | December 31,2004
|                                  |  | (PLN)            |  | (PLN)           
|Net operating losses              |  |                  |  |                 
|2007                              |  | 898              |  |                
|2008                              |  | 898              |  | 1,025           
|2009                              |  |                 |  | 1,025           
|                                  |  |                  |  |                 
|                                  |  | 1,796            |  | 2,050           
|                                  |  |                  |  |                 
|Net operating loss carry forwards |  |                  |  |                 
|2004                              |  | 2,740            |  |                
|2005                              |  | 3,180            |  | 3,180           
|2006                              |  | 2,423            |  | 2,423           
|2007                              |  | 1,056            |  | 1,955           
|2008                              |  |                 |  | 898             
|                                  |  |                  |  |                 
|                                  |  | 9,399            |  | 8,456           
|                                  |  |                  |  |                 

14. Contingencies and Commitments

Operating lease commitments were mainly in respect of the lease contracts for office space and telecommunication equipment land. There were non-cancelable
operating leases of PLN 3,642 and PLN 5,525 as at December 31, 2004 and 2003, respectively. Rent expense for the year ended December 31, 2004, 2003 and 2002 was PLN 2,248, PLN 2,196 and PLN 2,177, respectively.

As of December 31, 2004, the minimum lease payments for each of the years from 2005 to 2008 amount to PLN 471, and for the years 2008 and thereafter
amounts to PLN 1,757.

15. Tax contingent liability

Regulations relating to value-added tax, corporate income tax, and payroll (social) taxes have been radically changed in comparison to the tax regulations, which existed prior to the economic and political
transformation in Poland. The lack of reference to well-established regulations and the relatively short period in which these new tax regulations have been in place results in there being a lack of clarity and integrity in the regulations. Frequent
contradictions in legal interpretations both within government bodies and between companies and government bodies create uncertainties and conflicts. Tax settlements, together with other areas of legal compliance areas (e.g. customs or foreign
exchange law) are subject to review and investigation by a number of authorities, which are entitled to impose severe fines, penalties and interest charges. These facts create tax risks in Poland that are substantially more significant than those
typically found in countries with more developed tax system. The tax authorities may at any time inspect the books and records and may impose additional tax assessments with penalty interest and penalties within 5 years from the end of the year when
a tax is due. Management does not believe that these circumstances will have a material adverse effect on the Companys financial condition.



F-73



---

##### Table of Contents

Pilicka Telefonia Sp. z o.o.

Notes to the Financial Statements(Continued)

(All amounts in thousands)



16. Related Party Transactions

The Company has paid PLN 486, PLN 562 and PLN 502 to an affiliated entity for management services and the purchase of rights to use software during the year ended December 31, 2004, 2003 and 2002, respectively. There
was no amount payable to this affiliate at December 31, 2004 (PLN 40 at December 31, 2003). The Company has also made rental payments of PLN 562, PLN 698 and PLN 767 to a company partially owned by a relative of a member of the Companys
Management Board during the year ended December 31, 2004, 2003 and 2002, respectively. There was no amount payable to this affiliate at December 31, 2004 and 2003.

17. Non-cash transactions

There were costs of PLN 641, PLN 564 and PLN 593 paid by shareholders in connection with the
Companys affairs during the year ended December 31, 2004, 2003 and 2002, respectively.



F-74