<PAGE>


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

                                    FORM 10-K

                        FOR ANNUAL AND TRANSITION REPORTS
                     PURSUANT TO SECTIONS 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                                   (Mark One)
  [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
                                   ACT OF 1934

                   For the fiscal year ended December 31, 2002

                                       OR

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

             For the transition period from __________ to __________

                        Commission file number 333-39746

                               IWO Holdings, Inc.

             (Exact Name of Registrant as Specified in Its Charter)

                                                             14-1818487
          Delaware                                        (I.R.S. Employer
       (State or other                                  Identification Number)
       jurisdiction of
      incorporation or                                          70601
        Organization)                                        (Zip code)

                               901 Lakeshore Drive
                          Lake Charles, Louisiana 70601
                    (Address of principal executive offices)

                                 (337) 436-9000
              (Registrant's telephone number, including area code)

        Securities registered pursuant to Section 12(b) of the Act: None

        Securities registered pursuant to Section 12(g) of the Act: None

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

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

                                        1

<PAGE>

                       DOCUMENTS INCORPORATED BY REFERENCE

                                      None.

                                        2

<PAGE>

                               IWO HOLDINGS, INC.

                           ANNUAL REPORT ON FORM 10-K

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                       Page
                                                                                                       ----
<S>                                                                                                      <C>
                                     PART I
ITEM     1.    Business                                                                                   4
ITEM     2.    Properties                                                                                12
ITEM     3.    Legal Proceedings                                                                         12
ITEM     4.    Submission of Matters to a Vote of Security Holders                                       12
ITEM     4A.   Executive Officers of the Registrant                                                      12

                                    PART II
ITEM     5.    Market For Registrant's Common Equity And Related Stockholder Matters                     12
ITEM     6.    Selected Financial Data                                                                   13
ITEM     7.    Management's Discussion And Analysis Of Financial Condition And Results
                Of Operations                                                                            14
ITEM     7A.   Quantitative And Qualitative Disclosures About Market Risk                                24
ITEM     8.    Financial Statements                                                                      24
ITEM     9.    Changes In And Disagreements With Accountants On Accounting And Financial Disclosure      25

                                   PART III

ITEM     10.   Directors And Executive Officers Of The Registrant                                        25
ITEM     11.   Executive Compensation                                                                    25
ITEM     12.   Security Ownership Of Certain Beneficial Owners And Management                            25
ITEM     13.   Certain Relationships And Related Transactions.                                           25
ITEM     14.   Controls and Procedures.                                                                  26

                                    PART IV

ITEM     15.   Exhibits, Financial Statements, Schedules, and Reports On Form 8-K.                       26

Signatures                                                                                               28
Certification Chief Executive Officer                                                                    29
Certification Chief Financial Officer                                                                    30
</TABLE>

                                        3

<PAGE>

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This report contains forward-looking statements, which are statements about
future business strategy, operations and capabilities, construction plans,
construction schedules, financial projections, plans and objectives of
management, expected actions of third parties and other matters. Forward-looking
statements often include words like believes, belief, expects, plans,
anticipates, intends, projects, estimates, may, might, would or similar words.
Forward-looking statements speak only as of the date of this report. They
involve known and unknown risks, uncertainties and other factors that may cause
actual results to be materially different. In addition to the risk factors
described elsewhere, specific factors that might cause such a difference
include, but are not limited to (i) our ability to integrate operations and
finance future growth opportunities; (ii) our dependence on Sprint PCS; (iii)
our ability to expand our Sprint PCS network or to upgrade the Sprint PCS
network to accommodate new technologies; (iv) limited operating history in the
PCS market and anticipation of future losses; (v) potential fluctuations in
operating results; (vi) changes or advances in technology; (vii) changes in law
or government regulation; (viii) competition in the industry and markets in
which we operate; (ix) future acquisitions; (x) our ability to attract and
retain skilled personnel; (xi) our dependence on contractor and consultant
services, network implementation and information technology support; (xii) our
potential inability to expand the services and related products we provide in
the event of substantial increases in demand in excess of supply for network and
handset equipment and related services and products; (xiii) the availability at
acceptable terms of sufficient funds to pay for our business plans; (xiv)
changes in labor, equipment and capital costs; (xv) any inability to comply with
the indentures that govern our senior notes or credit agreements; (xvi) changes
in management; (xvii) war or terrorism and (xviii) general economic and business
conditions.

You should not rely too heavily on any forward-looking statement. We cannot
assure you that our forward-looking statements will prove to be correct. We have
no obligation to update or revise publicly any forward-looking statement based
on new information, future events or otherwise.

                                     PART I

ITEM 1. BUSINESS.

OVERVIEW

Through our wholly owned subsidiary, we provide wireless personal communication
services, commonly referred to as PCS, in upstate New York, New Hampshire (other
than the Nashua market), Vermont and portions of Massachusetts and Pennsylvania.
We are a network partner of Sprint PCS, the personal communications services
group of Sprint Corporation. Sprint PCS, directly and through network partners
like us, provides wireless services in more than 4,000 cities and communities
across the country. We have the exclusive right to provide digital PCS services
under the Sprint(R) and Sprint PCS(R) brand names in service areas that had
approximately 6.3 million residents as of December 31, 2002.

At December 31, 2002, we were providing PCS service to approximately 200,000
subscribers and network coverage to approximately 4.6 million residents or 73%
out of approximately 6.3 million total residents. The number of residents in our
service area does not represent the number of Sprint PCS subscribers that we
expect to have in our service area.

OUR BACKGROUND

On April 1, 2002, 100% of our outstanding stock was acquired by US Unwired Inc.
("US Unwired"). US Unwired provides PCS services and related products to
customers in the southeastern United States as part of Sprint PCS's network. US
Unwired's service area, prior to acquiring us, consisted of 11.3 million
residents in Louisiana, Texas, Florida, Arkansas, Mississippi, Georgia and
Alabama. Each share of our stock was converted to 1.0371 shares of US Unwired
common stock. As a result, approximately 37.6 million outstanding shares of IWO
stock were converted to approximately 39.0 million shares of US Unwired common
stock. In addition, 6.9 million shares of US Unwired common stock were reserved
for issuance upon exercise of IWO options, IWO Founders and Management Warrants
and IWO High Yield Warrants based upon the same conversion ratio.

RECENT DEVELOPMENTS

Our operating and financial results have been adversely affected by (i) a highly
competitive wireless market, (ii) further increased penetration of the potential
customer universe, (iii) decreases in wireless pricing, (iv) a general weakening
of the economy, and (v) challenges in our affiliate relationship with Sprint
PCS. These changes have had, and if they continue will have, an adverse impact
on our ability to meet future obligations under our highly leveraged capital
structure. These changes have also caused us to review our business plan.

Changes in the Wireless Market

..    Subscriber growth has declined in the United States due to what we believe
     is a general decline in the economy. This decline has resulted in lowering
     overall estimated penetration and possible near market saturation of
     subscribers whose credit is in good standing. Penetration refers to the
     percentage of the total population that is estimated to become wireless
     subscribers.

..    Average monthly revenue per subscriber continues to decline and handset
     subsidies continue to increase as wireless carriers compete for subscribers
     by offering increased allotments of minutes and free or reduced price
     features like wireless web. When the handset is sold below cost, the
     discount is referred to as a handset subsidy.

                                        4

<PAGE>

..    Churn, or the subscriber turnover rate, continues to increase as
     subscribers abandon brand loyalty in favor of pricing considerations and as
     service is offered to people who are considered high risk due to a
     sub-standard credit rating.

Our Relationship with Sprint PCS

We have entered into long-term agreements with Sprint PCS and are dependent on
Sprint PCS for services to our subscribers such as billing, customer care, cash
collections and maintenance of our subscriber accounts receivable balances. We
rely on Sprint PCS's system of internal controls to capture information such as
subscriber minutes of use, long distance, national sales commissions, the time
that our subscribers use the network outside our service area and the time that
Sprint PCS and other affiliate subscribers use the network within our service
area.

We also rely on Sprint PCS:

..    For national pricing plans, marketing and advertising. Unless we request
     from Sprint PCS, and are granted permission, Sprint PCS believes that we
     are required to participate in the programs offered by Sprint PCS. One such
     program was designed to attract higher credit risk subscribers that for a
     period of time waived the normal deposit requirement. We believe that a
     significant portion of our subscriber turnover, bad debt expense,
     commission expense and handset subsidies in 2002 was the result of this
     program.

..    For customer care. This limits our ability to interact with our subscribers
     and implement programs to reduce subscriber turnover.

..    To manage subscriber fraud. During 2002, Sprint PCS implemented a program
     that we believe increased the level of customer fraud resulting in
     increased financial loss to us.

..    For cash collections on our subscriber billing. Sprint PCS is required to
     remit to us 92% of collected revenue. Because a subscriber billing
     typically includes revenue that belongs to us and revenue that belongs to
     Sprint PCS, Sprint PCS developed a formula based on historical information
     of these relationships to distribute cash collections. As a result of our
     review of the formula and its application to our collected revenues, we
     received an adjustment to our collections of $9.4 million in January and
     February 2003.

At various times during 2002 Sprint PCS notified us of unanticipated expenses
due to a lag between the time the charges have been incurred and the time that
Sprint PCS has notified us of the charges. At times, we have been invoiced by
Sprint PCS for charges that we believe cannot be charged to us. We review all
charges from Sprint PCS and dispute certain of these charges based upon our
interpretation of the management agreement and are attempting to work with
Sprint PCS to improve the process. We believe that these items have affected our
liquidity and our ability to accurately forecast our cash flows from operations.

Under our agreements with Sprint PCS, we believe that Sprint PCS can change the
travel rate within certain limitations that we receive and pay for each Sprint
PCS travel minute after December 31, 2002. We received notice from Sprint PCS
that the reciprocal travel rate will change from $0.10 per minute in 2002 to
$0.058 per minute in 2003. While we believe that this reduction is not in
accordance with our management agreement with Sprint PCS, we are reviewing our
options, but our recourses against Sprint PCS for this reduction may be limited.
Currently the fees that we receive from Sprint PCS for Sprint PCS's subscribers
using our network exceeds those that we pay to Sprint PCS for our subscribers
using Sprint PCS's network. The change in the travel rate will likely decrease
the our revenues, expenses and our net travel position, which is the difference
between travel revenue and travel expense, increase our net loss and decrease
cash flow from operations.

Our Highly Leveraged Capital Structures

US Unwired has a senior bank credit facility and senior subordinated discount
notes. IWO has a senior bank credit facility and senior notes. US Unwired and
IWO entered into these prior to the acquisition. Under the terms of these debt
instruments, funds available under the US Unwired debt can only be used by US
Unwired, and funds available under the IWO debt can only be used by IWO. US
Unwired is not obligated for the payment of IWO's debt, and IWO is not obligated
for the payment of US Unwired's debt.

Liquidity

We have been unable to develop a business plan for IWO that provides sufficient
liquidity in 2003, and we have engaged in discussions with the holders of the
IWO senior bank credit facility and the holders of the IWO senior notes
regarding restructuring of IWO.

As of December 31, 2002, IWO had $35.0 million in cash and cash equivalents and
$41.2 million in restricted cash. Total availability in revolving loans under
our senior bank credit facility was $25.2 million. As of December 31, 2002, IWO
indebtedness consisted of $213.2 million related to the IWO senior bank credit
facility and $137.0 million related to the IWO senior notes for a total of
$350.2 million. A portion of the original proceeds of the IWO senior notes
offering was set aside as restricted cash to make the first six scheduled
interest payments on IWO senior notes through January 2004. Repayment of the IWO
senior bank credit facility commences in March 2004.

Although IWO was in compliance with all financial covenants under the IWO senior
bank credit facility at December 31, 2002, we believe that IWO will violate
certain covenants of the IWO senior bank credit facility in 2003. Moreover,
because of the developments in IWO's business referred to above, we believe it
is likely the IWO bank group will elect not to make the remaining $25.2 million
of our revolving credit facility available to us. Without the remaining $25.2
million, IWO will not have sufficient liquidity through 2003. We are in
discussions with the IWO banking group and note holders to arrive at an
acceptable restructuring to preserve IWO liquidity. IWO, holders of the IWO
senior bank credit facility and holders of the IWO senior notes have all
retained advisors to assist in evaluating alternatives for IWO liquidity.

                                        5

<PAGE>

Without sufficient liquidity, IWO will reduce capital expenditures for network
expansion required for compliance under the IWO management agreement. Failure to
complete the build-out of the IWO service area will place us in violation of the
IWO management agreement. As a result, Sprint PCS could take declare IWO in
default and take action up to and including termination of the IWO management
agreement.

A default under the IWO senior bank credit facility does not result in IWO being
in default under the IWO senior notes. Should IWO be unable to amend the senior
bank credit facility or obtain waivers for any violated restricted covenants,
the holders of IWO senior bank credit facility can place IWO in default,
restrict any remaining future borrowing capacity and accelerate repayment of the
senior bank credit facility. Should the holders of IWO senior bank credit
facility place us in default and accelerate repayment, that acceleration will
serve to trigger a default in the IWO senior notes. Should this occur, both the
holders of the IWO senior bank credit facility and the holders of the IWO senior
notes may demand immediate payment of all outstanding indebtedness. If the
indebtedness is accelerated, IWO does not have sufficient cash to repay its
indebtedness. As a result, IWO would be forced to seek protection under
bankruptcy.

Due to restrictions in the US Unwired debt instruments, US Unwired cannot
provide any capital or other financial support to IWO. Further, IWO creditors,
IWO lenders and IWO note holders cannot place any liens or encumbrances on the
assets of US Unwired. Should the holders of the IWO's senior bank credit
facility place IWO in default, US Unwired's relationship with IWO may change and
several alternatives exist ranging from working for the holders of the senior
bank credit facility and the holders of the senior notes as a manager of the IWO
territory, subject to the approval by Sprint PCS, to no involvement with IWO at
all.

Due to the indicators of impairment as discussed above, during the fourth
quarter of 2002, we engaged a nationally recognized valuation firm to assist us
in performing a fair value assessment of goodwill and other long-lived assets of
US Unwired and IWO. Based on the results of these impairment analyses, we
recorded impairment charges totaling $402.5 million for the impairment of
goodwill and an intangible asset that resulted from the acquisition of IWO. This
is further discussed in Note 3 in our consolidated financials statements that
are included in this filing.

Considering the expected covenant violations in 2003 and the actions that may
result from such covenant violations and the operating losses incurred to date,
there is substantial doubt about IWO's ability to continue as a going concern.

Our Business Strategy

We have already identified and undertaken several initiatives that we believe
will help us meet our operational and financial objectives and enhance liquidity
at IWO. The following represents some of our key strategic initiatives for 2003:

We must reduce our customer turnover or churn rate:

..    In 2002, we opted out of Sprint PCS's program that attracted higher credit
     risk subscribers, and we will request not to participate in any Sprint PCS
     programs where our analysis indicates adversely impacted levels of customer
     turnover or unsatisfactory economic returns.

..    We have restructured our sales employees' programs to pay higher
     commissions on subscribers with better credit ratings.

..    We have revised our local agent commission structure. We no longer offer
     handset discounts to our local agents and instead pay higher commissions
     for subscribers with good credit ratings. We are also canceling agreements
     with local agents that continue to target higher risk subscribers or
     provide low economic value.

..    We have introduced a pre-pay program, which requires advance payment for
     minutes of use. We believe that this program offers higher credit risk
     subscribers a less stressful environment in which to subscribe to our
     service. We believe that there is a higher susceptibility for this credit
     class of subscribers to churn than with a post-pay program, and this
     service allows these subscribers to better manage their expenditures for
     the service provided.

..    We now supplement Sprint PCS's customer service function with our own staff
     that focuses on subscriber retention.

We must continue to focus on cash flow:

..    We are selectively completing our build out by attempting to collocate cell
     sites instead of constructing them ourselves.

..    We intend to divest of certain non-revenue producing properties and,
     depending on market conditions, will divest of most of the remaining cell
     site towers that we own.

..    We have undertaken a corporate wide evaluation of expenses. This includes
     the consolidation of functions, divesting of unused and under utilized
     facility, renegotiation of vendor contracts, extension of vendor payment
     terms and other cost cutting measures.

..    We have begun an evaluation of our markets and are reducing sales staffing
     levels and closing retail outlets and other distribution points that do not
     meet our minimum internal rates of returns.

We must improve our relationship with Sprint PCS:

We believe that our ability to market ourselves as Sprint PCS creates value. We
believe that Sprint PCS's brand name recognition, national advertising programs
and national coverage helps us attract and grow our subscribers. We also believe
that the Sprint PCS affiliate program is important to Sprint PCS.

..    We must continue to work with Sprint PCS to improve the timeliness and
     accuracy of information processed by Sprint PCS on our behalf.

                                        6

<PAGE>

..    We must continue to work with Sprint PCS to provide more detailed
     information to improve our business decisions relative to our subscribers
     and our service area.

..    We must ensure that Sprint PCS provides us with the same advantages that
     Sprint PCS has from its nationally negotiated contracts to help us to
     reduce our expenses.

..    We must ensure that products/programs that Sprint PCS develops meet our
     minimum acceptable return requirements.

While we believe that these initiatives will be sufficient, we cannot state with
certainty that these initiatives will result in our ability to sustain
operations beyond or even to the end of 2003, given the information as discussed
above regarding our indebtedness.

OUR AFFILIATION WITH SPRINT PCS

Sprint PCS has adopted a strategy to extend its 100% digital, 100% PCS network
by entering into agreements with independent wireless companies such as us,
which we refer to as affiliates, to construct and manage Sprint PCS markets and
market Sprint PCS services. Through these affiliations, Sprint PCS services are
available in key cities contiguous to current and future Sprint PCS markets. The
Sprint PCS network uses code division multiple access, or CDMA, technology
nationwide.

Under our agreements with Sprint PCS, we market Sprint PCS products and services
in our service area using licenses that Sprint PCS acquired from the FCC in 1994
and 1996. We are the only provider of Sprint PCS products and services in our
service area. Some key points about these agreements are:

        .       Each agreement lasts up to 50 years with an initial period of 20
                years and three successive 10-year renewal periods.

        .       Each agreement requires revenue sharing of 8% to Sprint PCS and
                92% to IWO, except that IWO retains 100% of revenues from
                non-IWO Sprint PCS customers traveling in our service area,
                merchandise sales and other income as defined by the agreement.

        .       If we terminate or breach the agreements, we may be required to
                sell our PCS business and network to Sprint PCS or to purchase
                the Sprint PCS licenses from Sprint PCS.

        .       If Sprint PCS terminates or breaches the agreements, we may be
                able to sell our PCS business and network to Sprint PCS or to
                purchase the Sprint PCS licenses from Sprint PCS.

We use Sprint PCS to process all PCS subscriber billings including monthly
recurring charges, airtime and other charges such as interconnect fees. We pay
various fees to Sprint PCS for new subscribers as well as recurring monthly fees
for services performed for existing customers including billing and management
of customer accounts.

Additionally, Sprint PCS has contracted with national retailers that sell
handsets and service to new PCS subscribers in our service area. Sprint PCS pays
these national retailers a new subscriber commission and provides handsets to
such retailers below cost. Sprint PCS passes these costs of commissions and the
handset subsidies to us. We are fully dependent upon and rely upon the internal
controls of Sprint PCS to provide timely and accurate information.

We believe that our service area is important to the Sprint PCS network. To
date, Sprint PCS has made considerable investments in the licenses covering our
service area.

OUR SERVICE AREA

Our Sprint PCS service area includes all or portions of 20 markets spanning over
57,600 square miles with a population of approximately 6.3 million people in
upstate New York, New Hampshire (other than the Nashua market) and portions of
Massachusetts and Pennsylvania as a network partner of Sprint PCS, the personal
communications services group of Sprint Corporation. The number of residents in
our service area does not represent the number of Sprint PCS subscribers that we
expect to have in our service area.

PCS SERVICES AND FEATURES

We offer Sprint PCS products and services in our service area. Our products and
services are designed to mirror those of Sprint PCS and to be a part of the
Sprint PCS nationwide network. Sprint PCS customers in our service area may use
Sprint PCS services throughout our contiguous markets and seamlessly throughout
the Sprint network.

We support the Sprint's newest technology, PCS Vision(TM), throughout our
service area. PCSVision(TM) allows customers that purchase handsets with the
appropriate features the ability to access the Internet, receive and send email,
download pictures and sounds, and take digital pictures either a built-in or
attachable camera.

We offer Code Division Multiple Access (CDMA) handsets that weigh 2.7 to 7.0
ounces and can offer up to 16 days of standby time and up to 3.8 hours of talk
time. Many of these models are dual-mode handsets that allow customers to make
and receive calls on both PCS and cellular frequency bands. All handsets are
equipped with preprogrammed features and are sold under the Sprint PCS brand
name.

                                        7

<PAGE>

We provide roaming service to both Sprint PCS subscribers that are traveling
through our service area as well as non-Sprint subscribers traveling through our
service area. Sprint PCS and other affiliates provide a similar service to our
subscribers traveling outside of our market area. Roaming allows a person to
make a phone call outside the service are where they purchased the service.

PCS MARKETING STRATEGY

We benefit from the recognizable Sprint PCS brand names and logos and from
Sprint PCS's technological developments. We enhance the national effort with
local marketing managers and coordinators who develop strategies specifically
tailored to our local markets. They assist the sales force in driving traffic to
the stores through promotions, contests and community relations programs and
assist the outside sales force in targeting business sales.

Pricing

We use the Sprint PCS pricing strategy to offer our subscribers a menu of
service plans typically structured with monthly recurring charges, large local
calling areas, bundles of minutes and options and features such as voicemail,
enhanced caller identification, call waiting, three-way calling and wireless
web. In order to meet the competitive needs of our specific local markets, we
occasionally alter Sprint PCS's pricing plans.

Advertising

We capitalize on the Sprint PCS name and reputation to attract subscribers. We
benefit from Sprint PCS's national advertising campaign at no additional cost.
Sprint PCS also runs numerous promotional campaigns that provide subscribers
with benefits such as additional features at the same rate or free ancillary
services. We direct our media and promotional efforts at the community level by
advertising Sprint PCS's products and services through radio, print, outdoor,
billing inserts, direct mail and promotional displays in our retail stores.

Sponsorships

Sprint PCS sponsors numerous national and regional events. These sponsorships
provide Sprint PCS with brand name and product awareness. Our regional marketing
teams sponsor local events, teams and projects to increase consumer awareness of
the Sprint PCS brand in the local community and to provide occasions to develop
positive community relationships in our markets.

SALES AND DISTRIBUTION

We target a broad range of consumer and business markets through a sales and
distribution plan. We use traditional sales channels, like our retail stores,
mass merchandisers and other national retail outlets, independent agents and an
outside sales force. We also use lower-cost methods like direct marketing and a
corporate website.

Retail stores

We have 22 PCS retail outlets. Our PCS retail outlets are located in principal
retail districts in each market, designed in accordance with Sprint PCS
specifications and branded as Sprint PCS stores. We use our stores for the
distribution and sale of our handsets and services. Sales representatives in
these outlets receive in-depth training that allows them to explain our service
in an informed manner. We believe that these representatives foster effective
and enduring customer relationships.

Mass merchandisers and outlets

We target customers through our mass-market retail outlets. We have negotiated
distribution agreements based on Sprint PCS's arrangements with national and
regional mass merchandisers and consumer electronic retailers, including Radio
Shack, Wal-Mart, Best Buy and Office Depot and have a presence in over 300
national retail outlet locations in our market area.

Independent agents

We have a contracted network of independent agents with over 135 outlets that
creates additional opportunities for local distribution. Most of these
businesses are family-owned consumer electronics dealers and wireless
telecommunication retailers.

Other Sprint PCS initiatives

We participate in Sprint PCS's national accounts program, which targets Fortune
1000 companies, take advantage of Sprint PCS's inbound telemarketing sales
program and Sprint PCS's internet site that allows customers in our service area
who purchase products and services over the Sprint PCS internet site become
customers of our PCS network.

No single manufacturer has accounted for more than 10% of our sales in the
current reporting period or in the past three years.

                                        8

<PAGE>

SUPPLIERS AND EQUIPMENT VENDORS

We do not manufacture any of the handsets that we use in our operations. We
purchase our equipment pursuant to various Sprint PCS vendor arrangements that
provide us volume discounts. Under such arrangements, we purchase our handsets
directly from Sprint PCS and our accessories from certain other third party
vendors.

COMPETITION

We face significant competition in our service area from a number of
competitors. There are five other national mobile telephony operators that offer
service in at least some portion of our service area - AT&T Wireless, Verizon,
Cingular, Nextel and T-Mobile. In addition, there are many local and regional
carriers that offer PCS and cellular services in our service area. According to
the FCC's Seventh Annual Commercial Mobile Services Competition ("CDMR") Report,
released July 3, 2002, "...268 million people, or 94% of the total population,
have three or more different operators offering mobile telephone service in the
counties in which they live."

This competition has resulted in higher subscriber turnover as wireless users
move between carriers with more frequency than experienced in prior years. In
order to attract new subscribers, we have offered steeper discounts on handsets
and more generous service plans that include more minutes and/or more anytime
time minutes and other ancillary enhancements such as free long distance. Based
upon increased competition, we anticipate that market prices for two-way
wireless services will continue to decline in the future. We compete to attract
and retain subscribers principally on the basis of services and features, the
size and location of our service areas, network coverage and reliability,
customer care and pricing. Our ability to compete successfully depends, in part,
on our ability to anticipate and respond to various competitive factors
affecting the industry, including new services that may be introduced, changes
in consumer preferences, demographic trends, economic conditions and discount
pricing strategies by competitors.

Our ability to compete effectively with other PCS providers will depend on:

        .       the continued expansion and improvement of the Sprint PCS
                network, customer care system and telephone handset options.

        .       the continued success of CDMA technology in providing better
                call quality and clarity than other systems.

        .       our competitive pricing with various options suiting individual
                subscribers calling needs.

The main wireless technologies used in the United States are: Code Division
Multiple Access ("CDMA"), Global System Mobile Communications ("GSM") and Time
Division Multiple Access ("TDMA").

Sprint PCS has chosen CDMA technology, which we believe offers significant
advantages in the marketplace.

CDMA offers superior call quality and clarity. CDMA also offers the highest
capacity of the three standards. This means that more simultaneous calls can be
handled on a CDMA network than on equivalent TDMA or GSM networks. CDMA also
offers a high level of security, giving customers confidence that their calls
remain private. CDMA offers many advanced features such as short text messaging,
Internet access, call waiting, call forwarding and three way calling. Several
providers in the United States, including Sprint PCS, T-Mobile and Verizon use
CDMA technology.

TDMA is generally less expensive to deploy if a carrier seeks to overlay an
analog network, like a cellular carrier would be required to do. TDMA also
offers increased call security and advanced features like those available on a
CDMA network. Several providers in the United States, including AT&T and
Cingular use TDMA but have announced intentions to overlay their existing TDMA
networks with GSM technology.

GSM is the most widely adopted standard around the world. It originated in
Europe, where it continues to be the dominant standard. It has been widely
deployed for over ten years, which means that economies of scale for network and
handset equipment have been achieved. This has lowered the cost of purchasing
the equipment for a GSM system. GSM also offers increased call security and
advanced features like those available on a CDMA network.

We do not currently face significant competition from resellers on our
facilities. A reseller buys blocks of wireless telephone numbers and capacity
from a licensed carrier and resells service through its own distribution network
to the public but does not hold FCC licenses or own facilities. Thus, a reseller
is both a customer of a wireless licensee's services and also a competitor of
that and other licensees. We expect to continue to be subject to the FCC rule
that requires cellular and PCS licensees to permit resale of carrier service.

We have experienced significant competition in our cellular markets from digital
technologies that has resulted in an erosion of our cellular and paging customer
base. We anticipate that this trend will continue.

NETWORK BUILD OUT AND OPERATIONS

We have completed substantial portion of our initial network build out plan for
our service area. The Sprint PCS management agreement requires us to provide
network coverage to 65% of the resident population in our service area. We have
not met this requirement in all of our markets and cannot state with certainty
that we will have sufficient liquidity to do so. Should we be unable to complete
the IWO build-out,

                                        9

<PAGE>

Sprint PCS has the right to place the IWO Sprint PCS management agreement in
default and take actions up to and including termination of the IWO Sprint PCS
Management Agreement.

Cell sites

We obtain cell sites in three ways: (1) co-location, (2) construction of a tower
by an independent build-to-suit company, or (3) construction of a tower by us.
Co-location describes the network strategy of leasing available space on a tower
or cell site owned by another company. We prefer to co-locate with another
wireless company by leasing space on an existing tower or building. When we
co-locate, we generally have lower construction costs, and it is likely that any
zoning difficulties have been resolved. As of December 31, 2002, we had 629 PCS
cell sites, of which approximately 97% were co-locations and 3% owned.

Microwave relocation

Fixed microwave operators previously used the frequencies that are now allocated
for PCS licenses. The FCC has established procedures for PCS licensees to
relocate these existing microwave paths, generally at the PCS licensee's
expense. With Sprint PCS's assistance, we have relocated all microwave paths for
the PCS licenses that we own.

Switching centers

We own or lease property for our three switching centers in Albany, New York for
our service area. Each switching center serves several purposes, including
subscriber validation, call routing, managing call hand off and managing access
to landlines and access to Sprint PCS national platforms.

Interconnection

We connect our digital PCS network to the landline telephone system through
interconnection agreements with local exchange carriers. Through our agreements
with Sprint PCS, we benefit from the interconnection agreements that Sprint PCS
negotiates.

Network monitoring systems

We use Sprint PCS's Network Operations Control to provide monitoring and
maintenance of our entire network, including the constant monitoring for blocked
or dropped calls, call clarity and signs of tampering, cloning or fraud, the
recording of network traffic statistics and the overseeing of customer usage,
data collected at switch facilities and billing.

GOVERNMENT REGULATION

The FCC and other federal, state and local regulatory agencies regulate our PCS
and cellular systems.

Licensing of PCS systems.

A broadband PCS system operates under a service area license granted by the FCC
for a particular market. These licenses operate on one of six frequency blocks
allocated for broadband PCS service. Narrowband PCS is for non-voice
applications such as paging and data service and is separately licensed. The FCC
awards all PCS licenses by auction.

All PCS licenses have a 10-year term and must be renewed at the end of this
term. The FCC generally will renew a PCS license if the licensee provided
substantial service during the past license term and substantially complied with
applicable law. The FCC may revoke a license for serious violations of FCC
rules. All PCS licensees must satisfy coverage requirements. Licensees that fail
to meet the coverage requirements may lose the service area that is not covered,
or the license.

For up to five years after a PCS license is granted, the licensee must share
spectrum with existing licensees that operate fixed microwave systems within its
license area. To operate our PCS systems efficiently and with adequate
population coverage, we must relocate many of these existing licensees. The FCC
has adopted a transition plan to relocate microwave operators and a cost-sharing
plan for relocation that benefits more than one PCS licensee. These plans expire
on April 4, 2005.

Licensing of cellular telephone systems.

The FCC awards licenses for cellular telephone systems by auction. Cellular
licenses generally last for 10 years and may be renewed for periods of up to 10
years. The FCC may revoke a license for serious violations of FCC rules. The FCC
may deny renewal if it determines that the grant of an application would not
serve the public interest. In addition, at the renewal time, other parties may
file competing applications for the license. A license in good standing is
entitled to renewal expectancy. This gives the current license holder an
advantage over competing applicants.

The FCC regulates the terms under which ancillary services may be provided
through cellular facilities.

                                       10

<PAGE>

We use landline facilities to connect cell sites and to link them to the main
switching office. The FCC separately licenses and regulates these landlines.

Other regulatory requirements.

The Communications Act preempts state and local regulation of the entry of, or
the rates charged by, any provider of private mobile radio service or of
commercial mobile radio service ("CMRS"), which includes PCS and cellular
service. The FCC does not regulate CMRS or private mobile radio service rates.
However, CMRS providers are common carriers and are required under the
Communications Act to offer their services to the public without unreasonable
discrimination.

The FCC imposes additional regulatory requirements on all CMRS, operators, which
include PCS and cellular systems as well as some specialized mobile radio
systems. These requirements may change. Some of the current requirements
include:

        .       Roaming. CMRS carriers must provide service to all subscribers
        of a compatible CMRS service in another geographic region.

        .       Number portability. CMRS carriers will soon be required to allow
        their customers to take their phone numbers with them if they change to
        a competitive service and must now be able to deliver calls to carried
        numbers.

        .       Enhanced 911. CMRS carriers must transmit 911 calls from any
        qualified handset without credit check or validation, must provide 911
        service to individuals with speech or hearing disabilities, and must
        provide the approximate location of the 911 caller.

        .       Wiretaps. CMRS carriers must provide law enforcement personnel
        with sufficient capacity to enable wiretaps on the CMRS network.

        .       Customer information. The FCC has rules that protect the
        customer against the use of customer proprietary information for
        marketing purposes.

        .       Interconnection. All telecommunications carriers, including CMRS
        carriers, must interconnect directly or indirectly with other
        telecommunications carriers.

        .       Universal service and other fees. The FCC imposes large
        universal service support fees on telecommunications carriers, including
        CMRS carriers. The FCC imposes smaller fees for telecommunications relay
        service, number portability and the cost of FCC regulation.

        .       Tower Construction, Marking and Lighting. The FCC and FAA
        regulate the location, height, and marking of proposed towers.

Transfers and assignments of PCS and cellular licenses.

The FCC must approve the assignment or transfer of control of a license for a
PCS or cellular system. In addition, the FCC requires licensees who transfer
control of a PCS license within the first three years of their license term to
disclose the total consideration received for the transfer. FCC approval is not
required for the sale of an interest that does not transfer control of a
license. Any acquisition or sale of PCS or cellular interests may also require
the prior approval of the Federal Trade Commission, the Department of Justice
and state or local regulatory authorities.

State and Local Regulation

State governments can regulate other terms and conditions of wireless service
and several states have imposed, or have proposed legislation that will impose,
various consumer protection regulations on the wireless industry. States also
may impose their own universal service support regimes on wireless carriers,
similar to the requirements that have been established by the FCC. At the local
level, wireless facilities typically are subject to zoning and land use
regulation, although the Communications Act preempts both state and local
governments from categorically prohibiting the construction of wireless
facilities in any community or unreasonably discriminating against a carrier.
Numerous state and local jurisdictions have considered imposing conditions on a
driver's use of wireless technology while operating a motor vehicle, and a few
have actually done so. On June 28, 2001 New York state, which represents a
significant portion of our service area, enacted a law prohibiting the use of
handheld wireless phones while driving other than through the use of hands free
equipment.

Foreign ownership.

The Communications Act of 1934 limits the non-U.S. ownership of licensees. If
foreign ownership exceeds the permitted level, the FCC may revoke the PCS
licenses or require an ownership restructuring.

Additional spectrum.

From time to time, the FCC conducts auctions of additional spectrum. We have no
way of knowing whether the new spectrum in our service area will be used to
compete with our PCS systems.

Intellectual Property.

                                       11

<PAGE>

The Sprint(R) and Sprint PCS(R) brand names and logos are registered service
marks owned by Sprint. We have license agreements with Sprint that allow us to
use, without payment and only in our service area, the Sprint design logo and
diamond symbol and other Sprint service marks, like the phrases The Clear
Alternative to Cellular and Clear Across the Nation. We can use some of Sprint's
licensed marks on some wireless telephone handsets. The license agreements have
many restrictions on our use of their licensed marks. We are the only person
entitled to market Sprint PCS products and services in our service area, except
for the Sprint PCS national marketing programs.

EMPLOYEES

As of December 31, 2002, we had approximately 270 employees. No union represents
our employees. We believe that we have good relations with our employees.

SEASONALITY

Like the wireless communications industry in general, our subscribers increase
in the fourth quarter due to the holiday season. A greater number of phones sold
at holiday promotional prices increases our losses on merchandise sales. Our
sales and marketing expenses increase also with holiday promotional activities.
We generally have the most use and revenue per subscriber in the summer because
of an increase in revenues from fees charged to non-IWO, non-Sprint PCS
customers who use our network while traveling in our service area. We believe
that the increased traffic in our service area comes from people traveling
during summer vacation. We expect these trends to continue based on historical
operating results.

ITEM 2. PROPERTIES.

We lease property in a number of locations, primarily for administrative office
space, our Sprint PCS stores, cell sites and switching centers. We have leased
approximately 38,000 square feet for a regional headquarters in Albany, New
York. This lease expires on October 14, 2006. As of December 31, 2002, we had
629 PCS cell sites, of which approximately 97% were co-locations and 3% owned.
We own property that houses switching equipment that supports our markets.

We are reviewing alternatives for our regional headquarters, including lease
termination of the lease or sub-leasing.

ITEM 3. LEGAL PROCEEDINGS

We have been from time to time involved in litigation that we believe ordinarily
accompanies the communications business. We do not believe that any of our
pending or threatened litigation will have a material adverse effect on our
business or financial situation.

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

None

                                     PART II

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

Not applicable

                                       12

<PAGE>

ITEM 6. SELECTED FINANCIAL DATA.

The following selected financial data are derived from the consolidated
financial statements of IWO Holdings, Inc. and subsidiaries. The data should be
read in conjunction with the consolidated financial statements, related notes
and other financial information included herein.

<TABLE>
<CAPTION>
                                  For the         For  the                              For the       For the
                              Period From      Period From                               period        period
                                 April 1,       January 1,                           January 1,   December 21,    For the Year
                             2002 through     2002 through    For the Year Ended   1999 through   1999 through           Ended
                             December 31,        March 31,          December 31,   December 20,   December 31,    December 31,
                                     2002             2002       2001       2000           1999           1999            1998
                             -------------------------------------------------------------------------------------------------
<S>                          <C>           <C>              <C>        <C>        <C>            <C>            <C>
STATEMENT OF OPERATION
 DATA: (1)
Revenues                     $    124,896  $        35,536  $ 111,324  $  59,313  $          --  $          --  $           --
Cost of services and
 merchandise sold                  64,835           22,109     79,523     43,165             --             --              --
Other operating expenses          112,886           33,615     86,766     58,196         14,764            844              59
Impairment of goodwill (2)        214,191               --         --         --             --             --              --
Impairment of intangible
 assets (2)                       188,330               --         --         --             --             --              --
                             -------------------------------------------------------------------------------------------------
Operating loss               $   (455,346) $       (20,188) $ (54,965) $ (42,048) $     (14,764) $        (844) $          (59)
                             =================================================================================================
Loss from continuing
 operations                  $   (481,497) $       (26,836) $ (76,941) $ (50,080) $     (14,842) $      (1,076) $          (59)
                             =================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                                                                    As of December 31,
                                                         -------------------------------------------------------------------------
                                                                 2002          2001           2000             1999           1998
                                                         ------------   -----------   ------------   --------------   ------------
                                                                                      (In thousands)
<S>                                                      <C>            <C>           <C>            <C>              <C>
BALANCE SHEET DATA: (1)

Cash and cash equivalents                                $     35,008   $     3,394   $     36,313   $      104,752   $        319
Investments securities held to maturity at                         --        73,680             --               --             --
 amortized costs
Restricted cash and US Treasury securities held to             41,218        61,719          8,000               --             --
 maturity
Property and equipment, net                                   189,878       176,226        102,564              782             --
Total assets                                                  360,425       412,927        232,699          129,058          1,386

Long-term debt                                                350,207       297,407         80,000               --             --
Redeemable common stock                                            --            --            346              310             --
Stockholders' equity (deficit)                                (35,047)       55,793        123,494          122,591            435
</TABLE>

(1)     On April 1, 2002, US Unwired Inc. ("US Unwired") acquired 100% of the
        outstanding common stock of the Company. The purchase accounting effects
        of this acquisition have been pushed down from US Unwired to the
        Company's financial statements. Accordingly, the Company has adjusted
        its equity as of the acquisition date to reflect the amount paid by US
        Unwired and allocated that amount to the assets and liabilities of the
        Company based on the initial estimate of their fair values. For a
        detailed discussion of this topic, refer to Footnote No. 2 Acquisitions
        in our Notes to Consolidated Financial Statements included in this
        filing.

(2)     The Company recognized an impairment of goodwill and intangible assets
        as a result of its impairment testing of IWO in compliance with SFAS No.
        142 Goodwill and Other Intangible Assets and SFAS No. 144 Accounting for
        the Disposal of Long-Lived Assets. For a detailed discussion on this
        topic, see Note No. 3 in our Notes to Consolidated Financial Statements
        including in this filing.

                                       13

<PAGE>

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

The following discussion should be read in conjunction with the consolidated
financial statements and the related notes included elsewhere in this Report.
The discussion contains forward-looking statements that involve risks and
uncertainties. For a detailed discussion on this topic, refer to our opening
comments at the beginning of this Form 10-K.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Our discussion and analysis of our financial condition and results of operations
is based upon our consolidated financial statements, which have been prepared in
accordance with accounting principles generally accepted in the United States.
The preparation of these financial statements requires us to make estimates and
judgments that affect the reported amounts of assets, liabilities, revenues and
expenses, and related disclosures of contingent assets and liabilities. On an
on-going basis, we evaluate our estimates, including those related to bad debts,
activation fee revenues and related expense, revenue recognition of credit
challenged subscribers, contract cancellation fees, inventory reserves,
intangible assets and contingencies. We base our estimates on our historical
experience, the historical experience of Sprint PCS and the historical
experience of other Sprint PCS affiliates and various other assumptions that are
believed to be reasonable under the circumstances, the results of which form the
basis for making judgments about the carrying values of assets and liabilities
that are not readily apparent from other sources. Actual results may vary from
these estimates under different assumptions or conditions.

We believe the following critical accounting policies affect our significant
judgments and estimates used in the preparation of our consolidated financial
statements.

Reliance on Sprint PCS Processing

We rely on Sprint PCS for much of our financial reporting information including:
revenues; commissions paid to national retailers; fees paid for customer care
and billing; roaming revenue and roaming expense on the Sprint PCS and Sprint
PCS affiliate network; and, the maintenance of accounts receivable, including
cash collections and the write off of customer balances that are not collectible
and the accuracy of our accounts receivable balance. Based upon the timing of
the information received from Sprint PCS, we make certain assumptions that the
information is accurate and that it is consistent with historical trends. We
also rely upon the evaluation of internal controls as performed by Sprint PCS's
external auditors that were performed in accordance with AICPA Statement on
Auditing Standards (SAS) No. 70.

Bad Debt Expense

We maintain allowances for doubtful accounts for estimated losses resulting from
the inability of subscribers to make payments. If the financial conditions of
our subscribers deteriorate, resulting in the subscribers' inability to make
payments, additional allowances will be required.

We estimate our allowance by examining the components of our revenue. We
establish a general reserve of all accounts receivable that are estimated to be
uncollectible. In addition, we do not recognize 100% of our late fees,
cancellation fees or high credit risk billings as revenue because of the high
uncertainty of the collectibility of these amounts. Reserves for these amounts
are recorded to our allowance for doubtful accounts. Our evaluation of the
adequacy of these amounts includes our own historical experience and discussions
with Sprint PCS and other Sprint PCS affiliates. During 2002, we believe that a
significant portion of our write offs of accounts receivable were primarily the
result of a Sprint PCS initiative of extending credit to subscribers with higher
credit risk who were unable to satisfy their obligations related to basic
service plans.

Revenue Recognition

We recognize only a portion of contract cancellation fees billed to subscribers
that disconnect service prior to fulfilling the contractual length of service,
as there is significant uncertainty that all contract cancellation fees that are
billed will be collected. We have limited information at a detail level
sufficient to perform historical evaluation relative to our subscriber base. We
have very limited information at a detail level sufficient to perform our own
evaluation and rely on Sprint PCS historical trending to make our estimates. If
the collections on contract cancellation fees are less than that recognized,
additional allowances may be required.

We recognize only a portion of late fees billed to subscribers that fail to pay
their bills within the required payment period, as there is no assurance that
all late fees that are billed will be collected. We have very limited
information at a detail level sufficient to perform our own evaluation and rely
on Sprint PCS historical trending to make our estimates. If the collections on
contract cancellation fees are less than that recognized, additional allowances
may be required.

We defer revenues collected for activation fees over the estimated life of the
subscriber relationship, which we believe to be 15-24 months, based upon our
historical trends of average customer lives and discussions with Sprint PCS. We
also defer an activation expense in an amount equal to the activation fee
revenue and amortize this expense in an amount equal to the activation fee
revenue over the life of the subscriber relationship. If the estimated life of
the subscriber relationship increases or decreases, the amounts of deferred
revenue and deferred expense will be adjusted over the revised estimated life of
the subscriber relationship.

                                       14

<PAGE>

Inventory Reserves

We review our inventory quarterly and write down our inventory for estimated
obsolescence or unmarketable inventory equal to the difference between the cost
of inventory and the estimated market value based upon assumptions about future
demand and market conditions. If actual market conditions are less favorable
than those projected by management, additional inventory write-downs may be
necessary.

Accrued Commissions

We accrue commissions and other costs related to national retailers based upon
their sales to new subscribers. The national retailers receive both a commission
and, because the handset is typically sold below cost, a reimbursement for the
difference between the sales price and the cost. We base our accruals on
information provided by Sprint PCS on subscriber additions and recognize that
there are typically timing differences between the point of subscriber
activation and the time that we are invoiced for commissions by Sprint PCS. We
periodically and annually evaluate the adequacy of our accruals through analysis
of historical information and discussions with Sprint PCS. Depending on the
level of sales and other factors, our estimates of the amounts accrued for
commissions and other costs owed to such retailers may require modification of
our previous estimates.

Goodwill and Intangible Assets Impairment Analysis

We perform impairment tests of goodwill and indefinite lived assets as required
by Statements of Financial Accounting Standards No. 141, Business Combinations,
and No. 142, Goodwill and Other Intangible Assets and in the fourth quarter of
2002 recorded an impairment charge to IWO goodwill and intangible assets. The
impairment analysis requires numerous subjective assumptions and estimates to
determine fair value of the respective reporting units as required by FAS No.
142. Depending on level of sales, our liquidity and other factors, we may be
required to recognize additional impairment charges in the future. Our analysis
of fair value was based upon an independent valuation performed by a national
valuation firm.

OVERVIEW

Through our subsidiary, Independent Wireless One Corporation ("IWO"), we provide
wireless personal communication services, commonly referred to as PCS, to an
area containing 6.3 million residents in the northeastern United States. Our
territory extends from suburban New York City (Orange and Sullivan Counties)
north to the Canadian border and reaches from the eastern suburbs of Rochester
to Syracuse, Ithaca, Binghamton and Elmira in central New York State (and
extending into a small portion of north central Pennsylvania), east to include
all of Vermont and New Hampshire (except Nashua, New Hampshire) and a portion of
western Massachusetts. We are a network partner of Sprint PCS, the personal
communications services group of Sprint Corporation. Sprint PCS, directly and
through affiliates like us, provides wireless services in more than 4,000 cities
and communities across the country. We have the exclusive right to provide
digital PCS services under the Sprint(R) and Sprint PCS(R) brand names in our
service area.

RECENT DEVELOPMENTS

Our operating and financial results have been adversely affected by (i) a highly
competitive wireless market, (ii) further increased penetration of the potential
customer universe, (iii) decreases in wireless pricing, (iv) a general weakening
of the economy, and (v) challenges in our affiliate relationship with Sprint
PCS. These changes have had, and if they continue will have, an adverse impact
on our ability to meet future obligations under our highly leveraged capital
structure. These changes have also caused us to review our business plan.

Changes in the Wireless Market

..    Subscriber growth has declined in the United States due to what we believe
     is a general decline in the economy. This decline has resulted in lowering
     overall estimated penetration and possible near market saturation of
     subscribers whose credit is in good standing. Penetration refers to the
     percentage of the total population that is estimated to become wireless
     subscribers.

..    Average monthly revenue per subscriber continues to decline and handset
     subsidies continue to increase as wireless carriers compete for subscribers
     by offering increased allotments of minutes and free or reduced price
     features like wireless web. When the handset is sold below cost, the
     discount is referred to as a handset subsidy.

..    Churn, or the subscriber turnover rate, continues to increase as
     subscribers abandon brand loyalty in favor of pricing considerations and as
     service is offered to people who are considered high risk due to a
     sub-standard credit rating.

Our Relationship with Sprint PCS

We have entered into long-term agreements with Sprint PCS and are dependent on
Sprint PCS for services to our subscribers such as billing, customer care, cash
collections and maintenance of our subscriber accounts receivable balances. We
rely on Sprint PCS's system of internal controls to capture information such as
subscriber minutes of use, long distance, national sales commissions, the time
that our subscribers use the network outside our service area and the time that
Sprint PCS and other affiliate subscribers use the network within our service
area.

                                       15

<PAGE>

We also rely on Sprint PCS:

..    For national pricing plans, marketing and advertising. Unless we request
     from Sprint PCS, and are granted permission, Sprint PCS believes that we
     are required to participate in the programs offered by Sprint PCS. One such
     program was designed to attract higher credit risk subscribers that for a
     period of time waived the normal deposit requirement. We believe that a
     significant portion of our subscriber turnover, bad debt expense,
     commission expense and handset subsidies in 2002 was the result of this
     program.

..    For customer care. This limits our ability to interact with our subscribers
     and implement programs to reduce subscriber turnover.

..    To manage subscriber fraud. During 2002, Sprint PCS implemented a program
     that we believe increased the level of customer fraud resulting in
     increased financial loss to us.

..    For cash collections on our subscriber billing. Sprint PCS is required to
     remit to us 92% of collected revenue. Because a subscriber billing
     typically includes revenue that belongs to us and revenue that belongs to
     Sprint PCS, Sprint PCS developed a formula based on historical information
     of these relationships to distribute cash collections. As a result of our
     review of the formula and its application to our collected revenues, we
     received an adjustment to our collections of $9.4 million in January and
     February 2003.

At various times during 2002 Sprint PCS notified us of unanticipated expenses
due to a lag between the time the charges have been incurred and the time that
Sprint PCS has notified us of the charges. At times, we have been invoiced by
Sprint PCS for charges that we believe cannot be charged to us. We review all
charges from Sprint PCS and dispute certain of these charges based upon our
interpretation of the management agreement and are attempting to work with
Sprint PCS to improve the process. We believe that these items have affected our
liquidity and our ability to accurately forecast our cash flows from operations.

Under our agreements with Sprint PCS, we believe that Sprint PCS can change the
travel rate within certain limitations that we receive and pay for each Sprint
PCS travel minute after December 31, 2002. We received notice from Sprint PCS
that the reciprocal travel rate will change from $0.10 per minute in 2002 to
$0.058 per minute in 2003. While we believe that this reduction is not in
accordance with our management agreement with Sprint PCS, we are reviewing our
options, but our recourses against Sprint PCS for this reduction may be limited.
Currently the fees that we receive from Sprint PCS for Sprint PCS's subscribers
using our network exceeds those that we pay to Sprint PCS for our subscribers
using Sprint PCS's network. The change in the travel rate will likely decrease
the our revenues, expenses and our net travel position, which is the difference
between travel revenue and travel expense, increase our net loss and decrease
cash flow from operations.

LIQUIDITY AND CAPITAL RESOURCES

We have been unable to develop a business plan for IWO that provides sufficient
liquidity in 2003, and we have engaged in discussions with the holders of the
IWO senior bank credit facility and the holders of the IWO senior notes
regarding restructuring of IWO.

As of December 31, 2002, IWO had $35.0 million in cash and cash equivalents and
$41.2 million in restricted cash. Total availability in revolving loans under
our senior bank credit facility was $25.2 million. As of December 31, 2002, IWO
indebtedness consisted of $213.2 million related to the IWO senior bank credit
facility and $137.0 million related to the IWO senior notes for a total of
$350.2 million. A portion of the original proceeds of the IWO senior notes
offering was set aside as restricted cash to make the first six scheduled
interest payments on IWO senior notes through January 2004. Repayment of the IWO
senior bank credit facility commences in March 2004.

Although IWO was in compliance with all financial covenants under the IWO senior
bank credit facility at December 31, 2002, we believe that IWO will violate
certain covenants of the IWO senior bank credit facility in 2003. Moreover,
because of the developments in IWO's business referred to above, we believe it
is likely the IWO bank group will elect not to make the remaining $25.2 million
of our revolving credit facility available to us. Without the remaining $25.2
million, IWO will not have sufficient liquidity through 2003. We are in
discussions with the IWO banking group and note holders to arrive at an
acceptable restructuring to preserve IWO liquidity. IWO, holders of the IWO
senior bank credit facility and holders of the IWO senior notes have all
retained advisors to assist in evaluating alternatives for IWO liquidity.

Without sufficient liquidity, IWO will reduce capital expenditures for network
expansion required for compliance under the IWO management agreement. Failure to
complete the build-out of the IWO service area will place us in violation of the
IWO management agreement. As a result, Sprint PCS could take declare IWO in
default and take action up to and including termination of the IWO management
agreement.

A default under the IWO senior bank credit facility does not result in IWO being
in default under the IWO senior notes. Should IWO be unable to amend the senior
bank credit facility or obtain waivers for any violated restricted covenants,
the holders of IWO senior bank credit facility can place IWO in default,
restrict any remaining future borrowing capacity and accelerate repayment of the
senior bank credit facility. Should the holders of IWO senior bank credit
facility place us in default and accelerate repayment, that acceleration will
serve to trigger a default in the IWO senior notes. Should this occur, both the
holders of the IWO senior bank credit facility and the holders of the IWO senior
notes may demand immediate payment of all outstanding indebtedness. If the
indebtedness is accelerated, IWO does not have sufficient cash to repay its
indebtedness. As a result, IWO would be forced to seek protection under
bankruptcy.

Due to restrictions in the US Unwired debt instruments, US Unwired cannot
provide any capital or other financial support to IWO. Further, IWO creditors,
IWO lenders and IWO note holders cannot place any liens or encumbrances on the
assets of US Unwired. Should the holders of the IWO's senior bank credit
facility place IWO in default, US Unwired's relationship with IWO may change and
several alternatives exist ranging from working for the holders of the senior
bank credit facility and the holders of the senior notes as a manager of the IWO
territory, subject to the approval by Sprint PCS, to no involvement with IWO at
all.

                                       16

<PAGE>

Due to the indicators of impairment as discussed above, during the fourth
quarter of 2002, we engaged a nationally recognized valuation firm to assist us
in performing a fair value assessment of goodwill and other long-lived assets of
US Unwired and IWO. Based on the results of these impairment analyses, we
recorded impairment charges totaling $402.5 million for the impairment of
goodwill and an intangible asset that resulted from the acquisition of IWO. This
is further discussed in Note 3 in our consolidated financials statements that
are included in this filing.

Considering the expected covenant violations in 2003 and the actions that may
result from such covenant violations and the operating losses incurred to date,
there is substantial doubt about IWO's ability to continue as a going concern.

Cash Flows

Cash used in operating activities was $47.6 million in 2002. This primarily
consisted of our net loss of $508.3 million offset by a $3.0 million increase in
working capital and non-cash charges of $54.2 million in depreciation and
amortization, $214.2 million in goodwill impairment, $188.3 million in
impairment of intangible assets and $1.1 million in debt discount accretion.
Cash used in operations was $44.6 million for 2001 and $20.0 million for 2000.

Cash provided by investing activities was $11.0 million for 2002. This primarily
consisted of $73.0 million in proceeds from the sales and maturities of
marketable securities and maturities held to maturity, $21.2 million in released
restricted securities offset by $83.0 million in equipment purchases. Cash used
in investing activities was $206.2 million in 2001 and $172.8 million in 2000.

Cash flow provided by financing activities was $68.2 million in 2002 and
consisted of $83.2 million in long-term debt proceeds offset by $15.0 million in
principal payments on long-term debt. Net cash provided by financing activities
was $217.9 million in 2001 and $124.3 million in 2000.

Contractual Obligations

Our future contractual obligations related to long-term debt, capital lease
obligations, and non-cancelable operating leases at December 31, 2002 were as
follows:

<TABLE>
<CAPTION>
                                                                     Payments due by period
                                                               Less than            1-3            4-5           After
                                                   Total          1 Year          Years          Years         5 Years
                                                                         (In thousands)
<S>                                        <C>            <C>             <C>            <C>            <C>
Senior subordinated discount notes         $     137,023              --             --             --  $      137,023
Senior bank credit facility                      213,184              --         69,000        144,184              --
                                           ---------------------------------------------------------------------------
Total long-term debt obligations                 350,207              --         69,000        144,184         137,023
IWO Holdings, Inc. operating leases               61,786          12,706         34,094          7,861           7,125
                                           ---------------------------------------------------------------------------
                                           $     411,993  $       12,706  $     103,094  $     152,045  $      144,148
                                           ===========================================================================
</TABLE>

At December 31, 2002, total availability in revolving loans under the senior
bank credit facility of $25.2 million. In October 2002, we requested to borrow
$15 million under IWO's revolving credit agreement and received $13.2 million
from the bank group with one bank failing to fund its portion of the request.
IWO believes that it met all conditions for the borrowing request and has
forwarded a notice of default to the bank failing to make its funding.

The availability under this bank credit facility will be permanently reduced by
the following amounts in the future as follows (in millions):

<TABLE>
<CAPTION>
                                                                        Reduction by period
                                                  ---------------------------------------------------------------
                                                       Current         Next          1-3             4-5
                                                    Availability       Year         Years           Years
                                                  ---------------------------------------------------------------
        <S>                                       <C>              <C>          <C>            <C>
        IWO senior bank credit facility           $          25.2  $        0   $          0   $         25.2
                                                  ---------------------------------------------------------------
</TABLE>

TERMS AND DEFINITIONS UNIQUE TO OUR INDUSTRY

The wireless telecommunications industry uses terms such as subscriber
additions, average revenue per user, churn and cost per gross addition as
performance measurements or metrics. None of these terms are measures of
financial performance under accounting principles generally accepted in the
United States. When we use these terms, they may not be comparable to similar
terms used by other wireless telecommunications companies.

Subscriber Additions

As of December 31, 2002, we provided personal communication services to 200,000
customers as compared to 155,200 customers at

                                       17

<PAGE>

December 31, 2001, an increase of 44,800 subscribers.

As of December 31, 2002, we provided network coverage in an area comprising
approximately 4.6 million residents out of approximately 6.3 million total
residents or 73% of the people in our service area. The number of people in our
service area does not represent the number of Sprint PCS subscribers that we
expect to have in our service area.

Subscriber and Roaming Revenue

We refer to our customers as subscribers.

Subscriber revenue consists primarily of a basic service plan (where the
customer purchases a pre-allotted number of minutes for voice and/or data
transmission); airtime (which consists of billings for minutes that either
exceed or are not covered by the basic service plan); long distance; and charges
associated with travel outside our service area. We do not include subscriber
revenue for an estimate of customers who we anticipate will never make their
initial payment.

Roaming revenue consists primarily of Sprint PCS travel revenue and foreign
roaming revenue. Sprint PCS travel revenue is generated on a per minute basis
when a Sprint PCS subscriber outside of our markets uses our service when
traveling through our markets. Foreign roaming revenue is generated when a
non-Sprint PCS customer uses our service when traveling through our markets.

Average Revenue per User

Average revenue per user ("ARPU") is the average monthly service revenue per
user (subscriber) and is calculated by dividing total subscriber revenue for the
period by the average number of subscribers during the period adjusted for an
estimate of customers who we anticipate will never make an initial payment. ARPU
not including roaming was $52.41 for 2002 was comparable to the $54.34 for 2001.
The decrease in ARPU was the result of less expensive service plans due to the
competition in our service area.

Churn

Churn is the monthly rate of customer turnover expressed as a percentage of our
overall average customers for the reporting period. Customer turnover includes
both customers that elected voluntarily to not continue using our service and
customers that were involuntarily terminated from using our service because of
non-payment. Churn is calculated by dividing the sum of (i) the number of
customers that discontinue service; (ii) less those customers discontinuing
their service within a 30-day period of their original activation date; and,
(iii) adding back those customers that reactivate their service, by our overall
average customers for the reporting period. We exclude from the calculation an
estimate of customers who we anticipate will not make their initial payment.
Churn was 3.5% for 2002 as compared to 2.5% for 2001. The increase in churn was
due to adding a higher number of credit challenged subscribers in 2002 that were
involuntarily terminated from using our service because of non-payment.

Cost per Gross Addition

Cost per gross addition ("CPGA") summarizes the average cost to acquire all
customers during the reporting period, including those customers who we estimate
will not make an initial payment. CPGA is computed by adding selling and
marketing expenses, cost of equipment and activation costs and reducing the
amount by the revenue from handset and accessory sales. The net amount is
divided by the number of total new subscribers added for the period. CPGA was
$324 for 2002 as compared to $354 for 2001. The decrease in CPGA was primarily
the result of a decrease in advertising expenses on a per subscriber basis.

                                       18

<PAGE>

RESULTS OF OPERATIONS

2002 COMPARED TO 2001

For discussion purposes, we have combined the nine-month period of April 1, 2002
to December 31,2002 (post-acquisition period) and the three-month period of
January 1, 2002 to March 31, 2002 (pre-acquisition period) for comparison to
2001.

<TABLE>
<CAPTION>
                                                                                          2002         2001
                                                                                --------------  -----------
          <S>                                                                   <C>             <C>
          Revenues:
            Subscriber                                                          $      113,086  $    70,867
            Roaming                                                                     39,044       32,594
            Merchandise sales                                                            8,258        7,852
            Other revenue                                                                   44           11
                                                                                --------------  -----------
            Total revenue                                                              160,432      111,324
          Expense:
            Cost of service                                                             73,848       64,239
            Merchandise cost of sales                                                   13,096       15,284
            General and administrative                                                  58,093       35,711
            Sales and marketing                                                         38,381       31,619
            Non-cash stock compensation                                                     --          334
            Depreciation and amortization                                               50,027       19,102
            Impairment of goodwill                                                     214,191           --
            Impairment of intangible assets                                            188,330           --
                                                                                --------------  -----------
          Total operating expense                                                      635,966      166,289
                                                                                --------------  -----------
          Operating loss                                                              (475,534)     (54,965)
          Other expense:
            Interest expense, net                                                      (32,799)     (21,976)
                                                                                --------------  -----------
          Net loss                                                              $     (508,333) $   (76,941)
                                                                                ==============  ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                                          2002         2001
                                                                                --------------  -----------
          <S>                                                                   <C>             <C>
          Cash flows from operating activities

          Net cash used in operating activities                                 $      (47,568) $   (44,640)

          Cash flows from investing activities

          Release (restriction) of restricted and US Treasury securities                21,166      (53,719)
          Payments for the purchase of equipment                                       (82,964)     (77,793)
          Proceeds from maturities and sales of marketable securities                   72,967       30,684
          Purchase of marketable securities                                                 --     (105,328)
          Other investing activities                                                      (191)          --
                                                                                --------------  -----------
          Net cash provided by (used in) investing activities                           10,978     (206,156)

          Cash flows from financing activities

          Proceeds from long-term debt                                                  83,184      225,000
          Debt issuance costs                                                               --       (7,725)
          Principal payments of long-term debt                                         (15,000)          --
          Other financing activities                                                        20          602
                                                                                --------------  -----------
          Net cash provided by financing activities                                     68,204      217,877
                                                                                --------------  -----------
          Net change in cash and cash equivalents                                       31,614      (32,919)

          Cash and cash equivalents at beginning of period                               3,394       36,313
                                                                                --------------  -----------
          Cash and cash equivalents at end of period                            $       35,008  $     3,394
                                                                                ==============  ===========
</TABLE>

                                       19

<PAGE>

Revenues

                                                    Year Ended December 31,
                                                         2002              2001
                                               ---------------------------------

                                                        (In thousands)
          Subscriber revenues                  $      113,086     $       70,867
          Roaming revenues                             39,044             32,594
          Merchandise revenues                          8,258              7,852
          Other revenues                                   44                 11
                                               --------------     --------------
     Total Revenues                            $      160,432     $      111,324
                                               ==============     ==============

Subscriber revenues

Total subscriber revenues were $113.1 million for 2002 as compared to $70.9
million for 2001, representing an increase of $42.2 million and was primarily
the result of an increase in subscribers as discussed in Subscriber Additions
above.

Roaming revenues

Roaming revenues were $39.0 million 2002 as compared to $32.6 million for 2001,
representing an increase of $6.4 million and was primarily the result of a
higher volume of Sprint PCS(R) subscribers traveling through our markets and the
expansion of our network coverage that included the build out a significant
portion of the markets in our service area. We provided service in most or all
our 20 markets at December 31, 2002 as compared to 13 markets at December 31,
2001.

Merchandise sales

Merchandise sales were $8.3 million for 2002 as compared to $7.9 million for
2001, representing an increase of $.4 million related to steeper discounts on
handsets sold to new subscribers due to more competition in our service area.
Due to increased competition, our average handset selling price decreased
approximately 25% in 2002 when compared to 2001. We face significant competition
in our marketplace and typically sell handsets below cost to new subscribers in
order to remain competitive in the market place through steep discounts and
instant rebates.

Operating Expenses

                                                    Year Ended December 31,
                                                           2002             2001
                                               ---------------------------------
                                                        (In thousands)

           Cost of service                     $         73,848   $       64,239
           Merchandise cost of sales                     13,096           15,284
           General and administrative                    58,093           35,711
           Sales and marketing                           38,381           31,619
           Non-cash stock compensation                       --              334
           Depreciation and amortization                 50,027           19,102
           Impairment of goodwill                       214,191               --
           Impairment of intangible assets              188,330               --
                                               ----------------   --------------
      Total operating expense                  $        635,966   $      166,289
                                               ================   ==============

Cost of service

Cost of service was $73.8 million for 2002 as compared to $64.2 million for
2001, representing an increase of $9.6 million, which primarily related to an
increase of $2.0 million in carrier roaming expenses, an increase of $2.9
million in circuit and usage costs and a $4.6 million increase cell site leases
as a result of our larger subscriber base and market coverage.

Merchandise cost of sales

Merchandise cost of sales was $13.1 million for 2002 as compared to $15.3
million for 2001, representing a decrease of $2.2 million. A portion of our
2001 merchandise cost of sales related to a selective group of existing
subscribers that returned handsets and were provided new models at no charge. In
2002, we identified these transactions, which amounted to $4.9 million, and
recognized the cost in our 2002 General and Administrative expenses. We view
these transactions as a customer retention expense due to our highly competitive
market. We are unable to quantify this cost for 2001 as they were not identified
when the transaction occurred. In order to compare 2002 to 2001, 2002
merchandise

                                       20

<PAGE>

cost of sales should be increased by $4.9 million. The cost of handsets
typically exceeds the amount received from our subscribers because we subsidize
the price of handsets to remain competitive in the marketplace. This subsidy
continues to increase to remain competitive.

General and administrative expenses

General and administrative expenses were $58.1 million for 2002 as compared to
$35.7 million for 2001, representing an increase of $22.4 million that was
primarily related to $9.3 million in increases for billing, customer service
costs and Sprint PCS affiliation fees associated with our subscriber base
increase; $3.4 million in increased bad debts associated primarily with Sprint
PCS rate plans that extended credit to credit challenged subscribers; $5.3
million in acquisition related expenses that we incurred prior to the
acquisition and $4.9 million in expenses associated with handset upgrades
provided to existing subscribers in subscriber retention initiatives.

Sales and marketing expenses

Sales and marketing expenses were $38.4 million for 2002 as compared to $31.6
million for 2001, representing an increase of $6.8 million that primarily
related to the increase in subscribers as well as launching markets within our
service area. We provided service in most of our 20 markets at December 31, 2002
as compared to 13 markets at December 31, 2001.

Non-cash stock compensation

Non-cash compensation was $0 for 2002 as compared to $334,000 for 2001. The
non-cash stock compensation consists of compensation expense related to the
granting of certain stock options for our stock with exercise prices less than
the market value of the our stock at the date of the grant. As a result of our
acquisition by US Unwired in April 2002, all option grants were converted to US
Unwired common stock.

Depreciation and amortization expense

Depreciation and amortization expense was $50.0 million for 2002 as compared to
$19.1 million for 2001, representing an increase of $30.9 million and is
primarily related to the amortization of intangible assets. Net property and
equipment increased to $189.9 million at December 31, 2002 from $176.2 million
at December 31, 2001. As a result of the US Unwired acquisition and the
application of push down accounting that resulted, we adjusted the basis of our
assets, liabilities and shareholders' equity to reflect fair value on the
closing date of the acquisition and assigned $215.0 million in intangible assets
to our Sprint PCS affiliation agreement and $57.5 million in intangible assets
to our subscriber base. We incurred approximately $28.7 million in intangible
asset amortization expense in 2002 as compared to $0 in 2001.

Impairment of Goodwill and Intangible Assets

As a result of the purchase accounting related to our acquisition by US Unwired,
we recorded the following intangible assets (See Note No. 2 in our consolidated
financial statements that are included in this filing for a detailed description
of the accounting treatment of our acquisitions):

                                                              (In thousands)

      Acquired customer base                                  $       57,500
      Sprint affiliation agreement                                   215,000
      Goodwill                                                       214,191

Due to the indicators of impairment as discussed above, during the fourth
quarter of 2002, we engaged a nationally recognized valuation firm to assist us
in performing a fair value assessment of our goodwill and other long-lived
assets. Based on the results of the impairment analysis, we recorded impairment
charges totaling $402.5 million for the impairment of goodwill and an intangible
asset that resulted from the acquisition of IWO. This is further discussed in
Note 3 in our consolidated financials statements that are included in this
filing.

We determined that IWO is to be considered a separate reporting unit under SFAS
No. 142 as it constitutes a separate business for which discrete financial
information is available and management regularly reviews the operating results
of this businesses. This determination is further supported as IWO has a
separate senior bank credit facility and separate senior notes (collectively
referred to as "debt instruments"). Under the terms of these debt instruments,
funds available under the IWO debt instruments can only be used to finance the
operations of IWO, and the funds available under the US Unwired debt instruments
can only be used to finance the operations of US Unwired.

The results of these impairment valuations indicated that both goodwill and a
significant portion of IWO's intangible assets were impaired. As a result, we
recorded a goodwill impairment of approximately $214.2 million and an impairment
of the IWO Sprint PCS Management Agreement intangible asset of $188.3 million
during the quarter ended December 31, 2002. The IWO Sprint Affiliation Agreement
was originally assigned a value of $215.0 million and was being amortized using
the straight-line method over 218 months. The valuation analysis determined that
carrying amount of the IWO subscriber base was not impaired.

                                       21

<PAGE>

Other Income/(Expense)

                                                Year Ended December 31,
                                              2002                  2001
                                        -----------------     ------------------
                                                     (In thousands)
     Interest expense                   $         (36,125)    $         (29,570)
     Interest income                                3,326                 7,594
                                        -----------------     ------------------
           Total other expense          $         (32,799)    $         (21,976)
                                        =================     ==================

Interest expense was $36.1 million for 2002 as compared to $29.6 million for
2001, representing an increase of $6.6 million. The increase in interest expense
resulted from the increase in outstanding debt. Our outstanding debt was $350.2
million at December 31, 2002 as compared to $297.4 million at December 31, 2001.

Interest income was $3.3 million for 2002 as compared to $7.6 million for 2001,
representing a decrease of $4.3 million. The decrease was primarily due to less
cash and cash equivalents available for investment.

2001 COMPARED TO 2000

As of December 31, 2001, we provided personal communication services to 155,200
customers as compared to 81,600 customers at December 31, 2000, an increase of
73,600 subscribers.

As of December 31, 2001, we provided network coverage in an area comprising
approximately in 13 of our 20 markets. The number of our subscribers who are
located in the markets we have launched varies based upon the total population
of the markets, how long the markets have been launched and the extent of our
marketing efforts in such markets.

                                                        2001         2000
                                                  ----------   ----------
          Revenues:
            Subscriber                            $   70,867   $   38,107
            Roaming                                   32,594       18,553
            Merchandise sales                          7,852        2,653
            Other revenue                                 11           --
                                                  ----------   ----------

               Total revenue                         111,324       59,313
          Expense:
            Cost of service                           64,239       39,673
            Merchandise cost of sales                 15,284        3,492
            General and administrative                35,711       24,088
            Sales and marketing                       31,619       19,753
            Non-cash stock compensation                  334        1,817
            Depreciation and amortization             19,102       12,538
                                                  ----------   ----------
          Total operating expense                    166,289      101,361
                                                  ----------   ----------
          Operating loss                             (54,965)     (42,048)
          Other expense:
            Interest expense, net                    (21,976)      (8,032)
                                                  ----------   ----------
          Net loss                                $  (76,941)  $   (50,080)
                                                  ==========   ==========

                                       22

<PAGE>

Revenues

                                                     Year Ended December 31,
                                                        2001               2000
                                              --------------     --------------
                                                       (In thousands)
          Subscriber revenues                 $       70,867     $       38,107
          Roaming revenues                            32,594             18,553
          Merchandise revenues                         7,852              2,653
          Other revenues                                  11                 --
                                              --------------     --------------
         Total Revenues                       $      111,324     $       59,313
                                              ==============     ==============

Subscriber revenues

Total subscriber revenues were $70.9 million for 2001 as compared to $38.1
million for 2000, representing an increase of $32.8 million and was primarily
the result of an increase in subscribers as discussed in Subscriber Additions
above.

Roaming revenues

Roaming revenues were $32.6 million for 2001 as compared to $18.6 million for
2000, representing an increase of $14.0 million and was primarily the result of
a higher volume of Sprint PCS(R) subscribers traveling through our markets and
the expansion of our network coverage that included the build out a significant
portion of the markets in our service area. We provided service in 13 markets at
December 31, 2001 as compared to 7 markets at December 31, 2000.

Merchandise sales

Merchandise sales were $7.9 million for 2001 as compared to $2.7 million for
2000, representing an increase of $5.2 million and was primarily the result of
an increase in subscribers as discussed in Subscriber Additions above.

Operating Expenses

                                                       Year Ended December 31,
                                                            2001            2000
                                                     ---------------------------
                                                      (In thousands)

             Cost of service                              64,239          39,673
             Merchandise cost of sales                    15,284           3,492
             General and administrative                   35,711          24,088
             Sales and marketing                          31,619          19,753
             Non-cash stock compensation                     334           1,817
             Depreciation and amortization                19,102          12,538
                                                     -----------    ------------
           Total operating expense                   $   166,289    $    101,361
                                                     ===========    ============

Cost of service

Cost of service was $64.2 million for 2001 as compared to $39.7 million for
2000, representing an increase of $24.5 million, which primarily related to an
increase of $10.0 million in carrier roaming expenses, an increase of $9.5
million in circuit and usage costs and a $4.5 million increase cell site leases
as a result of our larger subscriber base and market coverage.

Merchandise cost of sales

Merchandise cost of sales was $15.3 million for 2001 as compared to $3.5 million
for 2001, representing an increase of $11.8 million primarily related to the
increase in subscribers The cost of handsets typically exceeds the amount
received from our subscribers because we subsidize the price of handsets to
remain competitive in the marketplace. This subsidy continues to increase to
remain competitive.

General and administrative expenses

General and administrative expenses were $35.7 million for 2001 as compared to
$24.1 million for 2000, representing an increase of $11.6 million that was
primarily related to $7.0 million in increases for billing, customer service
costs and Sprint PCS affiliation fees associated with our subscriber base
increase; $2.0 million in increased bad debts associated primarily with Sprint
PCS rate plans that extended credit to credit challenged subscribers and $2.4
million in acquisition related expenses that we incurred prior to the
acquisition with US Unwired.

                                       23

<PAGE>

Sales and marketing expenses

Sales and marketing expenses were $31.6 million for 2001 as compared to $19.8
million for 2000, representing an increase of $11.8 million that primarily
relate to an increase in subscribers as well as launching markets within our
footprint. We provided service in 13 markets at December 31, 2001 as compared to
7 markets at December 31, 2000.

Non-cash stock compensation

Non-cash compensation was $0.3 million for 2001 as compared to $1.8 million for
2000. The non-cash stock compensation consists of compensation expense related
to the granting of certain stock options for our stock with exercise prices less
than the market value of the our stock at the date of the grant.

Depreciation and amortization expense

Depreciation and amortization expense was $19.1 million for 2001 as compared to
$12.5 million for 2000, representing an increase of $6.6 million and is
primarily related to the expansion of the operating network. Net property and
equipment increased to $176.2 million at December 31, 2001 from $102.6 million
at December 31, 2000. We incurred approximately $6.2 million in intangible asset
amortization expense in 2001 as compared to $5.7 million in 2000.

Other Income/(Expense)

                                                 Year Ended December 31,
                                                    2001              2000
                                             ---------------    ----------------
                                                      (In thousands)
     Interest Expense                        $       (29,570)   $       (10,064)
     Interest income                                   7,594              2,032
                                             ---------------    ----------------
           Total other expense               $       (21,976)   $        (8,032)
                                             ===============    ================

Interest expense was $29.6 million for 2001 as compared to $10.1 million for
2000, representing an increase of $19.5 million. The increase in interest
expense resulted from the increase in outstanding debt. Our outstanding debt,
was $297.4 million at December 31, 2001 as compared to $80.0 million at December
31, 2000.

Interest income was $7.6 million for 2001 as compared to $2.0 million for 2001,
representing an increase of $5.6 million. The increase was primarily due to
higher average invested balances as a result of the proceeds from the December
2000 equity offering and the February 2001 debt offering, partially offset by
decreasing interest rates.

INFLATION

We believe that inflation has not impaired, and will not impair, our results of
operations.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

In the normal course of business, the Company's operations are exposed to
interest rate risk on its credit facility and any future financing requirements.

At December 31, 2002, our outstanding debt instruments consisted of $137 million
in IWO senior notes and a $213.2 million draw against the IWO $240 million
senior credit facility. Interest on the IWO senior notes is fixed at 14% and is
payable semi-annually on January 15 and July 15 of each year. At December 31,
2002, the market value of the IWO senior notes was $25 million.

Borrowings under the IWO senior credit facility totaled $213.2 million at
December 31, 2002. These borrowings bear interest at a variable rate. A 1%
increase in interest rates in 2002 would have resulted in a $2.3 million
increase in interest expense for the year ended December 31, 2002.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

Our financial statements are listed under Item 15(a) of this annual report and
are filed as part of this report on the pages indicated.

                                       24

<PAGE>

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

Effective April 23, 2002, we dismissed our independent accountant,
PricewaterhouseCoopers ("PwC") and engaged Ernst & Young, the existing
independent accountant of US Unwired Inc. During the fiscal years ending
December 31, 2000 and 2001 and through April 23, 2002, there were no
disagreements between us and PwC on any matter of accounting principles or
practices, financial statement disclosure or auditing scope or procedure.

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

The following table presents information with respect to our board members and
executive officers:

    Name                                 Age      Position
    ----                                 ---      --------
    Robert W. Piper                       44      President, Chief Executive
                                                  Officer and Chairman of the
                                                  Board of Directors

    Thomas G. Henning                     43      Secretary and General Counsel
                                                  and Director

    George J. Mack                        39      Director

    Jerry E. Vaughn                       57      Vice President and Chief
                                                  Financial Officer

    Michael E. Cusack                     38      Vice President and Assistant
                                                  General Counsel and Assistant
                                                  Secretary

Robert W. Piper has been our President since our acquisition by US Unwired on
April 1, 2002. He was named chief executive officer of US Unwired in 2000. He
has been the President and a member of the Board of Directors of US Unwired
since 1995.

Thomas G. Henning has been our Board of Director's Secretary and our Secretary
and General Counsel since our acquisition by US Unwired on April 1, 2002. He has
been Secretary and General Counsel for US Unwired since 1994.

George J. Mack has been a Board Member since our acquisition by US Unwired on
April 1, 2002. He has been employed by Cameron Communications Corporation
("Cameron"), a local exchange carrier, since 1994 in various positions and has
been President and General Manager of Cameron since 1998. Mr. Mack is a
certified public accountant, chairman of the Louisiana Telecommunications
Association and serves on the committee of the National Telephone Cooperative
Association.

Jerry E. Vaughn has been our Chief Financial Officer since our acquisition by US
Unwired on April 1, 2002. He has been the Chief Financial Officer of US Unwired
since June 1999. He has over 20 years of diversified financial management
experience and focused the last 11 of these years in the telecommunications
industry. From 1994 until he joined US Unwired, Mr. Vaughn was President of NTFC
Capital Corporation, a subsidiary of GE Capital. Before that, he was Treasurer
of Northern Telecom Finance Corporation and Vice President of Mellon Bank
Corporation.

Michael E. Cusack has been our Assistant Secretary since our acquisition by US
Unwired on April 1, 2002. He joined IWO in 2000 as General Counsel and currently
serves as Assistant General Counsel for US Unwired. Prior to joining IWO, Mr.
Cusack was employed by the law firm of Cooper, Erving, Savage, Nolan & Heller,
LLP for seven years where he was managing partner of the firm's municipal and
telecommunications practice groups.

ITEM 11. EXECUTIVE COMPENSATION.

Our executives and board members receive no compensation from us.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

IWO Holdings, Inc. is a 100% owned subsidiary of US Unwired Inc.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

On December 20, 1999, the Company and an affiliate of a stockholder entered into
a five-year advisory agreement whereby the Company will receive consulting
services from the affiliate for a $5,000,000 fee. The $5,000,000 fee, which was
prepaid on December 20, 1999 was included in prepaid expenses and was being
amortized over the term of the agreement. On March 31, 2002 in connection with
the acquisition by US Unwired, Inc., the remaining balance of $2.8 million was
written-off as an operating expense.

On December 12, 2001, the Company entered into a financial advisory agreement
with certain investment banking firms (of which certain

                                       25

<PAGE>

principals are stockholders of the Company) for a period of three months whereby
such firms would advise the Company with respect to the sale, recapitalization,
merger, consolidation or other business combination of the Company. The fee for
the successful completion of these services is 1.125% of the Enterprise Value of
the Company as defined in the agreement. The Company incurred expenses under
this agreement for the nine months ended December 31, 2002, the three months
ended March 31, 2002, and the year ended December 31, 2001 amounting to $-0-
million, $1.5 million, and $250,000, respectively.

In connection with the Company's senior credit facility, two participating
financial institutions are also shareholders of the Company. Interest expense
incurred on their portion of debt outstanding for the nine months ended December
31, 2002, the three months ended March 31, 2002, for the years ended December
31, 2001 and 2000, amounted to $1.4 million, $0.4 million, $1.5 million and $0.6
million, respectively.

The Company utilizes the services of a law firm in which a partner of the law
firm is a stockholder of IWO. On December 20, 1999, the Company entered into a
three-year professional services agreement with its outside General
Counsel/stockholder, whereby the General Counsel/stockholder will provide legal
services annually up to $400,000 and participate in the Company's stock option
program. On September 17, 2000 the Company terminated the professional services
agreement and replaced it with a one-year consulting agreement that provides for
monthly payments of $10,000 and a bonus up to $250,000. Legal fees incurred
under the professional services agreement/consulting agreement for the nine
months ended December 31, 2002, the three months ended March 31, 2002, and for
the years ended December 31, 2001 and 2000 were approximately $-0- million, $0.2
million, $0.9 million and $1.2 million, respectively.

The Company has entered into a management service agreement with its parent US
Unwired, Inc. effective April 1, 2002. The Company incurred expenses under this
agreement of $5.3 million for the nine-month period ended December 31, 2002.

ITEM 14.  CONTROLS AND PROCEDURES

Within 90 days before the filing of this Report, the Company's principal
executive officer and principal financial officer evaluated the effectiveness of
the Company's disclosure controls and procedures. Based on the evaluation, the
Company's principal executive officer and principal financial officer believe
that:

..    the Company's disclosure controls and procedures are designed to ensure
     that information required to be disclosed by the Company in the reports it
     files or submits under the Securities Exchange Act of 1934 is recorded,
     processed, summarized and reported within the time periods specified in the
     SEC's rules and forms; and

..    the Company's disclosure controls and procedures were effective to ensure
     such information was accumulated and communicated to the Company's
     management, including the Company's principal executive officer and
     principal financial officer, as appropriate, to allow timely decisions
     regarding required disclosure.

Changes in Internal Controls

There have been no significant changes in the Company's internal controls or in
other factors that could significantly affect the Company's internal controls
subsequent to their evaluation, nor have there been any corrective actions with
regard to significant deficiencies or material weaknesses.

                                     PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

a. Financial Statements

Listed in the Index to Consolidated Financial Statements provided in response to
Item 8 hereof (see page F-1 for Index).

b. Financial Statement schedule

Listed in the Index to Financial Statements provide in response to item 8 hereof
(see page F-1 for Index).

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

c. Reports on Form 8-K

None

                                       26

<PAGE>

d. Exhibits

The following exhibits are filed herewith or are incorporated by reference to
exhibits previously filed with the Securities and Exchange Commission:

<TABLE>
<CAPTION>

   Exhibit
   Number                            Description of Exhibit
   ------                            ----------------------
   <S>          <C>
   3.1          Amended and Restated Certificate of Incorporation of IWO
                Holdings, Inc.

   3.2          Bylaws of IWO Holdings, Inc.

   4.1          Indenture, dated as of February 2, 2001, among IWO Holdings,

                Inc., Independent Wireless One Corporation and Firstar Bank,
                N.A., as trustee for the Senior Notes (incorporated by reference
                to Exhibit 4.1 to IWO Holdings, Inc.'s and Independent Wireless
                One Corporation's Registration Statement on Form S-4,
                Registration No. 333-58902, filed on April 13, 2001)

   4.2          Notes Registration Rights Agreement, dated as of February 2,
                2001, among IWO Holdings, Inc. and Independent Wireless One
                Corporation and Credit Suisse First Boston Corporation (acting
                through an affiliate, Donaldson, Lufkin & Jenrette Securities
                Corporation), Chase Securities Inc., BNP Paribas Securities
                Corp. and UBS Warburg LLC as representatives of the Initial
                Purchasers (incorporated by reference to Exhibit 4.6 to IWO
                Holdings, Inc.'s and Independent Wireless One Corporation's
                Registration Statement on Form S-4, Registration No. 333-58902,
                filed on April 13, 2001)

   4.3          Security and Control Agreement, dated as of February 2, 2001,
                among IWO Holdings, Inc., Independent Wireless One Corporation
                and Firstar Bank, N.A., as securities intermediary for the
                Senior Notes (incorporated by reference to Exhibit 4.7 to IWO
                Holdings, Inc.'s and Independent Wireless One Corporation's
                Registration Statement on Form S-4, Registration No.
                333-58902,filed on April 13, 2001)

   4.4          Credit Agreement, dated as of December 20, 1999, among
                Independent Wireless One Corporation, as borrower, the
                lenders thereto from time to time, Chase Securities Inc., as
                book manager and lead arranger, First Union National Bank
                and BNP Paribas (as successor in interest to Paribas), as
                senior managing agents, UBS AG, Stamford Branch, as
                documentation agent, and The Chase Manhattan Bank, as
                administrative agent (incorporated by reference to Exhibit
                10.27 to IWO Holdings, Inc.'s Registration Statement on Form
                S-1, Registration No. 333-39746, filed on June 21, 2000)

   4.5          Amendment No. 1, dated as of June 30, 2000, to the Credit
                Agreement (incorporated by reference to Exhibit 10.6.2 to IWO
                Holdings, Inc.'s and Independent Wireless One Corporation's
                Registration Statement on Form S-4, Registration No. 333-58902,
                filed on April 13, 2001)

   4.6          Amendment No. 2, dated as of December 8, 2000, to the Credit
                Agreement (incorporated by reference to Exhibit 10.6.3 to IWO
                Holdings, Inc.'s and Independent Wireless One Corporation's
                Registration Statement on Form S-4, Registration No. 333-58902,
                filed on April 13, 2001)

   10.1         Sprint PCS Management Agreement, dated as of February 9, 1999,
                among Independent Wireless One Corporation, Sprint Spectrum L.P.
                and WirelessCo, L.P., as amended by Addendum I, Addendum II and
                Addendum III (incorporated by reference to Exhibit 10.3 to
                Amendment No. 1 to IWO Holdings, Inc.'s Registration Statement
                on Form S-1, Registration No. 333-39746, filed on August 14,
                2000)

   10.2         Sprint PCS Services Agreement, dated as of February 9, 1999,
                between Independent Wireless One Corporation and Sprint
                Spectrum L.P. (incorporated by reference to Exhibit 10.5 to
                Amendment No.1 to IWO Holdings, Inc.'s Registration
                Statement on Form S-1, Registration No. 333-39746,
                filed on August 14, 2000)

   10.3         Sprint Trademark and Service Mark License Agreement, dated as of
                February 9, 1999, between Independent Wireless One Corporation
                and Sprint Communications Company, L.P. (incorporated by
                reference to Exhibit 10.3 to IWO Holdings, Inc.'s and
                Independent Wireless One Corporation's Registration Statement on
                Form S-4, Registration No. 333-58902, filed on April 13, 2001)

   10.4         Sprint Spectrum Trademark and Service Mark License Agreement,
                dated as of February 9, 1999, between Independent Wireless One
                Corporation and Sprint Spectrum L.P. (incorporated by reference
                to Exhibit 10.4 to IWO Holdings, Inc.'s and Independent Wireless
                One Corporation's Registration Statement on Form S-4,
                Registration No. 333-58902, filed on April 13, 2001)
</TABLE>

                                       27

<PAGE>

<TABLE>
   <S>          <C>
   10.5         Consent and Agreement, dated as of December 17, 1999, between
                Sprint Spectrum L.P., Sprint Communications Company, L.P.,
                WirelessCo, L.P. and The Chase Manhattan Bank, as administrative
                agent . (Incorporated by reference to Form 10-K of IWO Holdings,
                Inc. filed on March 26, 2002).

   10.6         Purchase Agreement, dated January 26, 2001, among IWO Holdings,
                Inc. and Independent Wireless One Corporation and Credit Suisse
                First Boston Corporation (acting through an affiliate,
                Donaldson, Lufkin & Jenrette Securities Corporation), Chase
                Securities Inc., BNP Paribas Securities Corp. and UBS Warburg
                LLC as representatives of the Initial Purchasers (incorporated
                by reference to Exhibit 1.1 to IWO Holdings, Inc.'s and
                Independent Wireless One Corporation's Registration Statement on
                Form S-4, Registration No. 333-58902, filed on April 13, 2001)

   21.1         Subsidiaries of IWO Holdings, Inc. (incorporated by reference to
                Exhibit 21.1 to IWO Holdings, Inc.'s Registration Statement on
                Form S-1, Registration No. 333-39746, filed on June 21, 2000)

   99.1         Certification by President and Chief Executive Officer pursuant
                to Section 906 of the Sarbanes-Oxley Act of 2002

   99.2         Certification by Chief Financial Officer pursuant to Section 906
                of the Sarbanes-Oxley Act of 2002
</TABLE>

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, as amended, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized, on March 25, 2003.

                               IWO HOLDINGS, INC.

                         By: /s/ Jerry E. Vaughn
                         -------------------------------------
                         Name: Jerry E. Vaughn
                         Title: Chief Financial Officer

Pursuant to the requirements of the Securities Act of 1934, this report has been
signed on behalf of the registrant and in the capacities and on the date
indicated:

                  Signature             Title
         ----------------------------   ----------------------------------

             /s/ Robert W. Piper        President, Chief Executive Officer and
         ----------------------------   Chairman of the Board of Directors
                 Robert W. Piper        (Principal Executive Officer)
                 March 25, 2003

             /s/ Jerry E. Vaughn        Chief Financial Officer
         ----------------------------   (Principal Financial Officer)
                 Jerry E. Vaughn
                 March 25, 2003

             /s/ Donald Loverich        Corporate Controller
         ----------------------------   (Principal Accounting Officer)
                 Donald Loverich
                 March 25, 2003

             /s/ Thomas G. Henning      Director
         ----------------------------
                 Thomas G. Henning
                 March 25, 2003

             /s/ George Mack            Director
         ----------------------------
                 George Mack
                 March 25, 2003

                                       28

<PAGE>

                                  CERTIFICATION

I, Robert W. Piper, certify that:

1.   I have reviewed this annual report on Form 10-K of IWO Holdings, Inc.:

2.   Based on my knowledge, this annual report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered by
     this annual report;
3.   Based on my knowledge, the financial statements, and other financial
     information included in this annual report, fairly present in all material
     respects the financial condition, results of operations and cash flows of
     the registrant as of, and for, the periods presented in this annual report;
4.   The registrant's other certifying officer and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:
     a.   designed such disclosure controls and procedures to ensure that
          material information relating to the registrant, including its
          consolidated subsidiaries, is made known to us by others within those
          entities, particularly during the period in which this annual report
          is being prepared;
     b.   evaluated the effectiveness of the registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this annual report (the "Evaluation Date"); and
     c.   presented in this annual report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;
5.   The registrant's other certifying officer and I have disclosed, based on
     our most recent evaluation, to the registrant's auditors and the audit
     committee of registrant's board of directors (or persons performing the
     equivalent functions):
     a.   all significant deficiencies in the design or operation of internal
          controls which could adversely affect the registrant's ability to
          record, process, summarize and report financial data and have
          identified for the registrant's auditors any material weaknesses in
          internal controls; and
     b.   any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          controls; and
6.   The registrant's other certifying officer and I have indicated in this
     annual report whether or not there were significant changes in internal
     controls or in other factors that could significantly affect internal
     controls subsequent to the date of our most recent evaluation, including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

March 25, 2003                          IWO HOLDINGS, INC.

                                        By:  /s/ Robert W. Piper
                                        ------------------------
                                        Robert W. Piper
                                        President, Chief Executive Officer and
                                        Director (Principal Executive Officer)

                                       29

<PAGE>

                                  CERTIFICATION

I, Jerry E. Vaughn, certify that:

1.   I have reviewed this annual report on Form 10-K of IWO Holdings, Inc.:

2.   Based on my knowledge, this annual report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered by
     this annual report;
3.   Based on my knowledge, the financial statements, and other financial
     information included in this annual report, fairly present in all material
     respects the financial condition, results of operations and cash flows of
     the registrant as of, and for, the periods presented in this annual report;
4.   The registrant's other certifying officer and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:
     a.   designed such disclosure controls and procedures to ensure that
          material information relating to the registrant, including its
          consolidated subsidiaries, is made known to us by others within those
          entities, particularly during the period in which this annual report
          is being prepared;
     b.   evaluated the effectiveness of the registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this annual report (the "Evaluation Date"); and
     c.   presented in this annual report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;
5.   The registrant's other certifying officer and I have disclosed, based on
     our most recent evaluation, to the registrant's auditors and the audit
     committee of registrant's board of directors (or persons performing the
     equivalent functions):
     a.   all significant deficiencies in the design or operation of internal
          controls which could adversely affect the registrant's ability to
          record, process, summarize and report financial data and have
          identified for the registrant's auditors any material weaknesses in
          internal controls; and
     b.   any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          controls; and
6.   The registrant's other certifying officer and I have indicated in this
     annual report whether or not there were significant changes in internal
     controls or in other factors that could significantly affect internal
     controls subsequent to the date of our most recent evaluation, including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

March 25, 2003                          IWO HOLDINGS, INC.

                                        By:  /s/ Jerry E. Vaughn
                                        ------------------------------
                                        Jerry E. Vaughn
                                        Chief Financial Officer
                                        (Principal Financial Officer)

                                       30

<PAGE>



                       IWO HOLDINGS, INC. AND SUBSIDIARIES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                                       Page
                                                                                       ----
<S>                                                                                     <C>
Report of independent auditors ......................................................   F-2
Report of independent accountants....................................................   F-3
Consolidated balance sheets at December 2002 and 2001 ...............................   F-4
For each of the three years in the period ended December 31, 2002:
     Consolidated statements of operations ..........................................   F-5
     Consolidated statements of stockholders' equity (deficit) ......................   F-6
     Consolidated statements of cash flows ..........................................   F-7
Notes to consolidated financial statements ..........................................   F-8
Schedule for each of the three years in the period ended December 31, 2002:
     II - Valuation and qualifying accounts and reserves ............................   S-1
</TABLE>

                                       F-1

<PAGE>
                         REPORT OF INDEPENDENT AUDITORS


Board of Directors
IWO Holdings, Inc.

We have audited the accompanying consolidated balance sheets of IWO Holdings,
Inc. and subsidiaries as of December 31, 2002 and the related consolidated
statements of operations, stockholders' equity (deficit), and cash flows for the
periods from April 1, 2002 through December 31, 2002 and January 1, 2002 through
March 31, 2002. Our audits also included the financial statement schedule listed
in the index at Item 15(b). These financial statements and schedule are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements and schedule based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of IWO Holdings Inc.
and subsidiaries at December 31, 2002 and the consolidated results of their
operations and their cash flows for the periods from April 1, 2002 through
December 31, 2002 and January 1, 2002 through March 31, 2002, in conformity with
accounting principles generally accepted in the United States. Also, in our
opinion, the related financial statement schedule, when considered in relation
to the basic financial statements taken as a whole, presents fairly in all
material respects the information set forth therein.

As discussed in Note 3 to the consolidated financial statements, effective
January 1, 2002 the Company changed its method of accounting for goodwill.

The accompanying financial statements have been prepared assuming that IWO
Holdings, Inc. and subsidiaries will continue as a going concern. As more fully
described in Note 2, the Company has incurred recurring operating losses and
expects to fail to comply with certain financial covenants of its bank credit
facility in 2003. These conditions raise substantial doubt about the Company's
ability to continue as a going concern. Management's plans in regard to these
matters are also described in Note 2. The financial statements do not include
any adjustments to reflect the possible future effects on the recoverability and
classification of assets or the amounts and classification of liabilities that
may result from the outcome of this uncertainty.


                                                    /s/ ERNST & YOUNG LLP

Houston, Texas
March 28, 2003

                                       F-2

<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of IWO Holdings, Inc. and
Subsidiaries

In our opinion, the accompanying consolidated balance sheet and the related
consolidated statements of operations, of stockholders' equity (deficit) and
cash flows present fairly, in all material respects, the financial position of
IWO Holdings, Inc. and its Subsidiaries at December 31, 2001, and the results of
their operations and their cash flows for each of the two years in the period
ended December 31, 2001 in conformity with accounting principles generally
accepted in the United States of America. 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 of these statements in accordance with auditing standards generally
accepted in the United States of America, which require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for our opinion.

                                           /s/ PricewaterhouseCoopers LLP

Albany, New York
March 26, 2002

                                       F-3

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      (In thousands, except per share data)

<TABLE>
<CAPTION>
                                                                                                     AS OF
                                                                                                 DECEMBER 31,
                                                                                          ---------------------------
                                                                                                  2002           2001
                                                                                          ---------------------------
                                         ASSETS
<S>                                                                                       <C>            <C>
Current assets:
   Cash and cash equivalents                                                              $     35,008   $      3,394
   Investment securities at amortized cost - held to maturity                                       --         56,519
   Restricted cash and US Treasury securities at amortized cost - held to maturity              33,218         33,858
   Subscriber receivables, net of allowance for doubtful accounts of $2,403 and $615            11,843         10,001
   Inventory                                                                                     2,579          4,375
   Prepaid expenses and other assets                                                             6,276          6,790
   Receivables from related parties                                                                320             --
                                                                                          ------------   ------------
   Total current assets                                                                         89,244        114,937

Property and equipment, net                                                                    189,878        176,226
Restricted cash and US Treasury securities at amortized cost - held to maturity                  8,000         27,861
Goodwill                                                                                            --         45,702
Intangible assets, net                                                                          55,517          7,000
Note receivable                                                                                    174             --
Other assets                                                                                    17,612         24,040
Investment securities at amortized cost - held to maturity                                          --         17,161
                                                                                          ------------   ------------
   Total assets                                                                           $    360,425   $    412,927
                                                                                          ============   ============
                               LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                                                       $     14,994   $     16,264
   Accrued expenses                                                                             29,320         43,463
                                                                                          ------------   ------------
   Total current liabilities                                                                    44,314         59,727
Long-term debt                                                                                 350,207        297,407
Other                                                                                              951             --
Stockholders' equity (deficit):
   Common stock (nonvoting)--$.01 par value, 100,000 shares authorized, issued and                   1             --
    outstanding at December 31, 2002
   Class A (nonvoting)--$.01 par value, 15,000,000 shares authorized, issued and
    outstanding at December 31, 2001                                                                --            150
   Class B (voting)--$.01 par value, 18,750,000 shares authorized,13,533,111
    shares issued at December 31, 2001                                                              --            136
   Class C (nonvoting)--$.01 par value, 18,750,000 shares authorized, 3,555,630
    shares issued and outstanding at December 31, 2001                                              --             35
   Class D (voting)--$.01 par value, 60,000 shares authorized, issued and
    outstanding at December 31, 2001                                                                --              1
   Common stock, Class E (nonvoting)--$.01 par value, 5,545,000 shares
    authorized, 5,543,654 shares issued and outstanding at December 31, 2001                        --             55
   Common stock (voting)--$.01 par value, 58,105,000 shares authorized, none
    issued and outstanding at December 31, 2001                                                     --             --
   Treasury stock at cost, 104,012 Class B shares at December 31, 2001                              --           (598)
   Promissory note receivable                                                                                    (194)
   Additional paid in capital                                                                  446,449        184,305
   Retained deficit                                                                           (481,497)      (128,097)
                                                                                          ------------   ------------
   Total stockholders' equity (deficit)                                                        (35,047)        55,793
                                                                                          ------------   ------------
Total liabilities and stockholders' equity (deficit)                                      $    360,425   $    412,927
                                                                                          ============   ============
</TABLE>

                             See accompanying notes

                                       F-4

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                        (In thousands, except share data)

<TABLE>
<CAPTION>
                                                     FOR THE        FOR THE
                                                   PERIOD FROM   PERIOD FROM
                                                     APRIL 1,     JANUARY 1,
                                                   2002 THROUGH  2002 THROUGH    YEAR ENDED DECEMBER 31,
                                                   DECEMBER 31,    MARCH 31,    -------------------------
                                                       2002           2002          2001          2000
                                                   ------------  ------------   -----------    ----------
<S>                                                <C>           <C>            <C>           <C>
Revenues:
Service revenues:
    Subscriber                                     $     87,121  $     25,965   $    70,867    $   38,107
    Roaming                                              32,030         7,014        32,594        18,553
    Merchandise sales                                     5,704         2,554         7,852         2,653
    Other revenue                                            41             3            11            --
                                                   ------------  ------------   -----------    ----------
        Total revenue                                   124,896        35,536       111,324        59,313
Operating expenses:
   Cost of services                                      56,316        17,532        64,239        39,673
   Merchandise cost of sales                              8,519         4,577        15,284         3,492
   General and administrative                            38,711        19,382        35,711        24,088
   Sales and marketing                                   29,862         8,519        31,619        19,753
   Non-cash stock compensation                               --            --           334         1,817
   Depreciation and amortization                         44,313         5,714        19,102        12,538
   Impairment of goodwill                               214,191            --            --            --
   Impairment of intangible assets                      188,330            --            --            --
                                                   ------------  ------------   -----------    ----------
       Total operating expenses                         580,242        55,724       166,289       101,361
                                                   ------------  ------------   -----------    ----------
Operating loss                                         (455,346)      (20,188)      (54,965)      (42,048)
Other (expense) income:
   Interest expense                                     (28,061)       (8,064)      (29,570)      (10,064)
   Interest income                                        1,910         1,416         7,594         2,032
                                                   ------------  ------------   -----------    ----------
        Total other expense                             (26,151)       (6,648)      (21,976)       (8,032)
                                                   ------------  ------------   -----------    ----------
Net loss                                           $   (481,497) $    (26,836)  $   (76,941)   $  (50,080)
                                                   ============  ============   ===========    ==========
</TABLE>

                             See accompanying notes

                                       F-5

<PAGE>

                       IWO HOLDINGS INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
                                 (In thousands)

<TABLE>
<CAPTION>
                                                            IWO                       DEFICIT
                                                         HOLDINGS,                 ACCUMULATED
                                                           INC.       ADDITIONAL      DURING
                                                          CAPITAL       PAID-IN    DEVELOPMENT
                                                           STOCK        CAPITAL       STAGE
                                                         ---------    ----------   ------------
<S>                                                      <C>          <C>          <C>
Balance at December 31, 1999                             $     301    $  123,366   $    (1,076)
Stock compensation                                              --         1,817            --
Exercises of stock options                                       1           271            --
IWO Holdings Inc. stock issuance, net of cost                   72        49,853            --
Reclassification of common stock to redeemable common
 stock                                                          --          (263)           --
Reclassification of redeemable common stock to common
 stock                                                          --           227            --
Common stock repurchased                                        --            --            --
Promissory notes                                                --            --            --
Net loss                                                        --            --            --
                                                         ---------    ----------   ------------
Balance at December 31, 2000                                   374       175,271        (1,076)
Stock compensation                                              --           334            --
Exercises of stock options                                       3           396            --
Issuance of warrants in connection with units offering          --         7,958            --
Reclassification of redeemable common stock to common
 stock                                                          --           346            --
Payment received on promissory notes receivable                 --            --            --
Common stock repurchased                                        --            --            --
Net loss                                                        --            --            --
                                                         ---------    ----------   ------------
Balance at December 31, 2001                                   377       184,305        (1,076)
Net loss                                                        --            --            --
                                                         ---------    ----------   ------------
Balance at March 31, 2002                                      377       184,305        (1,076)
Adjustment to the equity balances of IWO Holdings,
 Inc. as of March 31, 2002 resulting from the
 acquisition by US Unwired, Inc.                              (376)      262,144         1,076
Net loss                                                        --            --            --
                                                         ---------    ----------   ------------
Balance at December 31, 2002                             $       1    $  446,449   $        --
                                                         =========    ==========   ============

<CAPTION>
                                                                                    PROMISSORY
                                                         RETAINED      TREASURY       NOTES
                                                          DEFICIT       STOCK       RECEIVABLE       TOTAL
                                                         ---------    ----------   ------------   ----------
<S>                                                     <C>           <C>          <C>            <C>
Balance at December 31, 1999                            $       --    $       --   $        --    $  122,591
Stock compensation                                              --            --            --         1,817
Exercises of stock options                                      --            --            --           272
IWO Holdings Inc. stock issuance, net of cost                   --            --          (456)       49,469
Reclassification of common stock to redeemable common
 stock                                                          --            --            --          (263)
Reclassification of redeemable common stock to common
 stock                                                          --            --            --           227
Common stock repurchased                                        --          (252)           --          (252)
Promissory notes                                                --            --          (287)         (287)
Net loss                                                   (50,080)           --            --       (50,080)
                                                        ----------    ----------   ------------   ----------
Balance at December 31, 2000                               (50,080)         (252)         (743)      123,494
Stock compensation                                              --            --            --          334
Exercises of stock options                                      --            --            --           399
Issuance of warrants in connection with units offering          --            --            --         7,958
Reclassification of redeemable common stock to common
stock                                                           --            --            --           346
Payment received on promissory notes receivable                 --            --           549           549
Common stock repurchased                                        --          (346)           --          (346)
Net loss                                                   (76,941)           --            --       (76,941)
                                                        ----------    ----------   ------------   ----------

Balance at December 31, 2001                              (127,021)         (598)         (194)       55,793
Net loss                                                   (26,836)           --            --       (26,836)
                                                        ----------    ----------   ------------   ----------
Balance at March 31, 2002                                 (153,857)         (598)         (194)       28,957
Adjustment to the equity balances of IWO Holdings,
 Inc. as of March 31, 2002 resulting from the
 acquisition by US Unwired, Inc.                           153,857           598           194       417,493
Net loss                                                  (481,497)           --            --      (481,497)
                                                        ----------    ----------   ------------   ----------
Balance at December 31, 2002                            $ (481,497)   $       --   $        --    $  (35,047)
                                                        ==========    ==========   ============   ==========
</TABLE>

                             See accompanying notes.

                                       F-6

<PAGE>

                       IWO HOLDINGS INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)

<TABLE>
<CAPTION>
                                                                   FOR THE       FOR THE
                                                                  PERIOD FROM   PERIOD FROM
                                                                 APRIL 1, 2002   JANUARY 1,
                                                                    THROUGH     2002 THROUGH    YEAR ENDED DECEMBER 31,
                                                                 DECEMBER 31,    MARCH 31,      -----------------------
                                                                     2002           2002           2001         2000
                                                                 ------------   ------------    ----------    ----------
<S>                                                              <C>            <C>             <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss                                                         $   (481,497)  $   (26,836)    $  (76,941)   $  (50,080)
Adjustments to reconcile net loss to net cash provided
 by (used in) operating activities:
   Depreciation and amortization                                       47,459          6,732        23,390        15,381
   Impairment of goodwill                                             214,191             --            --            --
   Impairment of intangible assets                                    188,330             --            --            --
   Accretion of debt discount                                           1,022            106           365            --
   Loss on disposal of equipment                                           --             --           105            --
   Non-cash stock compensation                                             --             --           334         1,817
   (Gain) on sale of investment securities                                (29)            --            --            --
Changes in operating assets and liabilities:
   Subscriber receivables                                              (1,554)        (1,706)       (5,783)       (1,967)
   Inventory                                                              360          1,031        (1,808)       (2,252)
   Receivables/payables from related parties                             (320)            --            --            --
   Prepaid expenses                                                    (1,092)         3,073          (662)          191
   Other assets                                                         1,581          1,209        (5,612)         (418)
   Accounts payable                                                    (9,044)         2,590           796        (2,880)
   Accrued expenses                                                     7,893         (1,067)       21,176        20,254
                                                                 ------------   ------------    ----------    ----------
Net cash used in operating activities                                 (32,700)       (14,868)      (44,640)      (19,954)
                                                                 ------------   ------------    ----------    ----------
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment                                   (53,820)       (29,144)      (77,793)      (47,675)
Acquisition costs                                                        (191)            --            --            --
Purchases of Sprint PCS Assets                                             --             --            --      (116,405)
Purchases of investment securities-held to maturity                        --             --      (105,328)           --
Proceeds from sales and  maturities of investment securities           66,967          6,000        30,684            --
Release/(Restriction) of restricted cash and U.S. Treasury
 obligations-held to maturity                                          10,449         10,717       (53,719)       (8,000)
Deferred acquisition costs                                                 --             --            --          (740)
                                                                 ------------   ------------    ----------    ----------
Net cash provided by (used in) investing activities                    23,405        (12,427)     (206,156)     (172,820)
                                                                 ------------   ------------    ----------    ----------
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from long-term debt                                           43,184         40,000        65,000        85,000
Proceeds from equity investors, net                                        --             --           549        49,469
Payment of long-term debt                                                  --        (15,000)           --        (5,000)
Debt issuance and offering costs                                           --             --        (7,725)       (5,154)
Proceeds form the issuance of senior notes and warrants                    --             --       160,000            --
Other financing activities                                                 20             --            53            20
                                                                 ------------   ------------    ----------    ----------
Net cash provided by financing activities                              43,204         25,000       217,877       124,335
                                                                 ------------   ------------    ----------    ----------
Net change in cash and cash equivalents                                33,909         (2,295)      (32,919)      (68,439)
Cash and cash equivalents at beginning of year                          1,099          3,394        36,313       104,752
                                                                 ------------   ------------    ----------    ----------
Cash and cash equivalents at end of year                         $     35,008   $      1,099    $    3,394    $   36,313
                                                                 ============   ============    ==========    ==========
SUPPLEMENTAL CASH FLOW DISCLOSURES
Cash paid for interest                                           $     13,796   $     13,280    $   18,068    $    3,403
                                                                 ============   ============    ==========    ==========
NON-CASH ACTIVITIES
Property and equipment purchases in accounts payable             $      2,474   $      9,579    $   15,211    $    6,306
                                                                 ============   ============    ==========    ==========
Issuance of common stock for promissory notes                    $         --   $         --    $       --    $      456
                                                                 ============   ============    ==========    ==========
</TABLE>

                             See accompanying notes.

                                       F-7

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2002

1. Description of Business and Summary of Significant Accounting Policies

IWO Holdings, Inc. ("the Company" or "IWO") is principally engaged in the
operation of wireless communications systems in the Northeast regions of the
United States. The Company is a network partner of Sprint PCS and has the
exclusive right to provide digital PCS services under the Sprint and Sprint PCS
brand names within the Company's service areas.

In October, 1999, IWO Holdings, Inc. was formed to hold a 100% investment in
Independent Wireless One Corporation ("Corp"). In February 2000, the Company
formed Independent Wireless One Leased Realty Corporation a 100% wholly owned
subsidiary of Independent Wireless One Corporation to hold all leasehold
interests in the retail stores and cell site leases. The Company was a
development stage enterprise until it commenced operations effective January
2000.

On April 1, 2002, 100% of IWO's outstanding stock was acquired by US Unwired
Inc. ("US Unwired"). US Unwired provides PCS services and related products to
customers in the southeastern United States as part of Sprint PCS's network. US
Unwired's service area consists of eastern Texas, southern Oklahoma, southern
Arkansas, significant portions of Louisiana, Alabama and Mississippi, the
Florida panhandle and southern Tennessee with a total population of
approximately 9.9 million residents. Each share of IWO stock was converted to
1.0371 shares of US Unwired common stock. As a result, approximately 37.6
million outstanding shares of IWO stock were converted to approximately 39.0
million shares of US Unwired common stock. In addition, 6.9 million shares of US
Unwired common stock were reserved for issuance upon exercise of IWO options,
IWO Founders and Management Warrants and IWO High Yield Warrants were based upon
the same conversion ratio.

The following is a summary of significant accounting policies:

                              CONSOLIDATION POLICY

The consolidated financial statements include the accounts of IWO Holdings,
Inc., and its wholly owned subsidiaries. All significant intercompany balances
and transactions have been eliminated in consolidation.

                            CASH AND CASH EQUIVALENTS

Cash and cash equivalents include cash, money market funds, and commercial paper
with original maturities of three months or less at the date of acquisition. The
carrying amount of cash and cash equivalents approximates fair value.

                              INVESTMENT SECURITIES

The Company's restricted and unrestricted investments consisted of debt
securities. In accordance with SFAS No. 115, debt securities have been
classified in the accompanying consolidated balance sheets as held-to-maturity
securities and are reported at amortized cost. On December 27, 2002, the Company
sold, prior to maturity the remaining securities in its unrestricted
held-to-maturity portfolio as the Company determined that IWO's anticipated
short-term cash needs would not permit maturation (See Note 5) Market value is
determined by quoted market prices.

                                    INVENTORY

Inventory consists of PCS handsets and related accessories and is carried at
cost. Cost is determined by the moving average method, which approximates the
first-in, first-out method.

                             PROPERTY AND EQUIPMENT

Property and equipment are reported at cost less accumulated depreciation. When
assets are sold, retired or otherwise disposed of, the related costs and
accumulated depreciation are removed from the respective accounts, and any
resulting gain or loss is recognized.

                                       F-8

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

Property and equipment is stated at cost and depreciation is provided on a
straight- line basis over the estimated useful lives of the assets as follows:

                                                                          YEARS
      Buildings and building improvements                                  39
      Leasehold improvements                                             5 to 10
      Facilities and equipment                                           7 to 10
      Furniture, fixtures, computers and vehicles                        3 to 7

Depreciation expense was approximately $15.7 million, $4.8 million, $12.9
million and $6.8 million for the nine-month period ended December 31, 2002, the
three-month period ended March 31, 2002, and the years ended December 31, 2001
and 2000, respectively.

Construction in Progress

Construction in progress includes equipment, engineering and site development
costs in connection with the build out of the Company's network. Prior to
adopting US Unwired's policies effective with the April 1, 2002, acquisition,
the Company capitalized interest on its construction in progress activities.
Total interest capitalized for the three months ended March 31, 2002 and the
years ended December 31, 2001 and 2000 were approximately $0.9 million, $5.0
million and $1.4 million, respectively. When the network assets are placed in
service, the Company transfers the assets from construction in progress to
network assets and depreciates those assets over their estimated useful life.

                            GOODWILL AND INTANGIBLES

Prior to the adoption of SFAS 142 and 144 effective January 1, 2002, the Company
assessed long-lived assets for impairment under Statement of Financial
Accounting Standards (SFAS) 121, Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed Of. SFAS 121 required that
long-lived asset and certain identifiable intangibles to be held and used or
disposed of by an entity be reviewed for impairment whenever events or changes
in circumstances indicate that the carrying amount of an asset may not be
recoverable. The Company periodically evaluated the recoverability of the
carrying amounts of its intangible assets and property and equipment in each
market, as well as the depreciation and amortization periods based on estimated
undiscounted future cash flows and other factors to determine whether current
events or circumstances warrant reduction of the carrying amounts or
acceleration of the related amortization period. If such assets were considered
to be impaired, the impairment to be recognized was measured by the amount by
which the carrying amount of the assets exceeded the fair value of the assets.
Assets to be disposed of, were reported at the lower of the carrying amount or
fair value less costs to sell.

Effective January 1, 2002, the Company assesses impairment of long-lived assets
and goodwill in accordance with the provisions of Statement of Financial
Accounting Standards ("SFAS") No. 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets" and SFAS No. 142, "Goodwill and Other Intangible
Assets," respectively. SFAS No. 144 requires that long-lived assets and certain
identifiable intangibles be reviewed for impairment whenever events or changes
in circumstances indicate that the carrying amount of an asset may not be
recoverable. Recoverability of assets to be held and used is measured by a
comparison of the carrying amount of an asset to future net cash flows expected
to be generated by the asset. If such assets are considered to be impaired, the
impairment to be recognized is measured by the amount by which the carrying
amount of the assets exceeds the fair value of the assets. Assets to be disposed
of are reported at the lower of the carrying amount or fair value less costs to
sell. SFAS No. 142 requires annual tests for impairment of goodwill and
intangible assets that have indefinite useful lives and interim tests when an
event has occurred that more likely than not has reduced the fair value of such
assets.

                            DEFERRED FINANCING COSTS

Deferred financing costs represents direct costs incurred in connection with the
senior bank credit facility and the senior notes. Costs related to the senior
bank credit facility are being amortized over the estimated eight-year term
using the effective interest method. Direct costs incurred in connection with
the sale of units consisting of senior notes and warrants are being amortized
over the 10-year term of the senior notes using the effective interest method.

                               REVENUE RECOGNITION

The Company earns revenue by providing access to and usage of its PCS networks
and sales of PCS merchandise. Subscriber revenue consists primarily of a basic
service plan (where the customer purchases a pre-allotted number of minutes for
voice and/or data transmission); airtime (which consists of billings for minutes
that either exceed or are not covered by the basic service plan); long distance;
and charges associated with travel outside our service area. Travel revenue is
generated on a per minute basis when a Sprint PCS subscriber outside of our
markets uses the Company's service when traveling through our markets. Foreign
roaming revenue is generated when a non-Sprint PCS customer uses the Company's
service when traveling through the Company's markets. Revenues are recognized
when amounts are considered to be earned under the respective service plans and
collection of such amounts is considered probable.

                                       F-9

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

Sprint retains 8% of collected service revenues from subscribers based in the
Company's service area and for revenue generated when a non-Sprint PCS
subscriber uses the Company's service traveling through the Company's service
area. The amount of affiliation fees retained by Sprint PCS is recorded as a
General and Administrative expense. Revenues derived from the sale of handsets
and accessories by the Company and from certain roaming services (outbound
roaming and roaming revenues from Sprint PCS and its PCS network partner
subscribers) are not subject to the 8% affiliation fee from Sprint PCS.

Revenues from the sales of merchandise, primarily wireless handsets and
accessories, represent a separate earnings process and are recognized at the
time of the customer purchase. These revenues and related costs are included in
merchandise sales and cost of sales, respectively. The Company reduces recorded
revenue for rebates and discounts given to subscribers on wireless handsets
sales in accordance with Emerging Issues Task Force ("EITF") Issue No. 01-9
"Accounting for Consideration Given by a Vendor to a Subscriber (Including a
Reseller of the Vendor's Products)."

Activation fee revenue is recognized over the periods such revenue is earned in
accordance with the current interpretations of SEC Staff Accounting Bulletin
("SAB") No. 101, Revenue Recognition in Financial Statements, as amended by SAB
No. 101A and 101B. Accordingly, activation fee revenue and direct customer
activation expense has been deferred and are recognized over the average life
for those customers (15-24 months) that are assessed an activation fee. The
Company defers direct activation expenses only to the extent of the activation
fee revenues. As of December 31, 2002, the Company has deferred $3.8 million of
activation fee revenue and $2.6 million in direct customer activation costs to
future periods.

                                ADVERTISING COSTS

Advertising costs are charged to expenses as incurred. For the nine months ended
December 31, 2002, three months ended March 31, 2002, and the years ended 2001
and 2000, approximately $8.8 million, $1.1 million, $6.2 million, and $3.9
million, respectively, of advertising costs were incurred.

                                   COMMISSIONS

Commissions are paid to the Company's sales staff and local and national
retailers for new subscribers. The Company also reimburses certain retailers for
the difference between the cost of a handset and the sales price when the
handset is sold below cost. Because the new subscriber must meet certain
criteria, such as a minimum time period, commissions and handset subsidies may
be paid in periods subsequent to the actual date the subscriber is activated.
The Company reserves for commissions and handset subsidies payable in future
periods.

                                  INCOME TAXES

The Company accounts for deferred income taxes using the asset and liability
method, under which deferred tax assets and liabilities are recognized for the
differences between the financial statement carrying amounts of assets and
liabilities and their respective tax basis. Deferred tax assets and liabilities
are measured using enacted tax rates expected to apply to taxable income in the
years in which those temporary differences are expected to be recovered or
settled.

                         STOCK COMPENSATION ARRANGEMENTS

The Company follows APB Opinion No. 25, Accounting for Stock Issued to
Employees, to account for stock option plans. Had compensation expense for the
Company's stock option plan been determined in accordance with SFAS No. 123, the
Company's net loss and basic and diluted net loss per share of common stock for
the nine month period ended December 31, 2002, the three month period ended
December 31,2002 and the years ended December 31, 2001 and 2000 would have been
(in thousands except share data):

<TABLE>
<CAPTION>
                                                                              For the       For the
                                                                          Period From   Period From
                                                                        April 1, 2002    January 1,
                                                                              through  2002 through
                                                                         December 31,     March 31,    Year ended December 31,
                                                                        -----------------------------------------------------
                                                                            2002           2002         2001         2000
                                                                        -----------------------------------------------------
<S>                                                                     <C>            <C>           <C>           <C>
Net loss
    As reported                                                         $  (481,497)   $    (26,836) $  (76,941)   $  (50,080)
    Add recorded non-cash stock compensation                                     --              --         334         1,817
     Less non-cash stock compensation in accordance with SFAS No. 123            --              --        (812)       (2,285)
                                                                        =============  ============  ==========    ==========
    Pro forma                                                           $  (481,497)   $    (26,836) $  (77,419)   $  (50,548)
                                                                        =============  ============  ==========    ==========
</TABLE>

                                USE OF ESTIMATES

The preparation of financial statements in accordance with accounting principles
generally accepted in the United States requires management to make estimates
and assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those estimates.

                          CONCENTRATIONS OF CREDIT RISK

Financial instruments, which potentially expose the Company to concentrations of
credit risk, consist primarily of cash, accounts receivable and marketable
securities. The Company places its cash and temporary cash investments with high
credit quality financial services companies.

Collectibility of subscriber receivables is impacted by economic trends in each
of the Company's markets and the Company has provided an allowance, which it
believes, is adequate to absorb losses from uncollectible amounts.

                                      F-10

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

                                RECLASSIFICATIONS

Certain reclassifications have been made to the 2001 and 2000 financial
statements to conform to the 2002 presentation.

                          NEW ACCOUNTING PRONOUNCEMENTS

In July 2002, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standard ("SFAS") No. 146, "Accounting for Costs
Associated with Exit or Disposal Activities." SFAS No. 146 provides new guidance
on the recognition of costs associated with exit or disposal activities. The
standard requires companies to recognize costs associated with exit or disposal
activities when they are incurred rather than at the date of commitment to an
exit or disposal plan. SFAS No. 146 supercedes previous accounting guidance
provided by the EITF 94-3 "Liability Recognition for Certain Employee
Termination Benefits and Other Costs to Exit an Activity (including Certain
Costs Incurred in a Restructuring)." EITF 94-3 required recognition of costs at
the date of commitment to an exit or disposal plan. SFAS No. 146 is to be
applied prospectively to exit or disposal activities initiated after December
31, 2002. The adoption of the statement is not expected to have a material
effect on the Company's consolidated financial statements.

In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statements No.
4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections".
Among other things, this statement rescinds FASB Statement No. 4,"Reporting
Gains and Losses from Extinguishment of Debt" which required all gains and
losses from extinguishment of debt to be aggregated and, if material, classified
as an extraordinary item, net of related income tax effect. As a result, the
criteria in Accounting Principles Board ("APB") APB Opinion No. 30, "Reporting
the Results of Operations -- Reporting the Effects of Disposal of a Segment of a
Business, and Extraordinary, Unusual and Infrequently Occurring Events and
Transactions", will now be used to classify those gains and losses. The adoption
of the statement is not expected to have a material effect on the Company's
consolidated financial statements.

2.   Liquidity and Current Business Plans

The Company's operating and financial results have been adversely affected by
(i) a highly competitive wireless market, (ii) further increased penetration of
the potential customer universe, (iii) decreases in wireless pricing, (iv) a
general weakening of the economy, and (v) challenges in our affiliate
relationship with Sprint PCS. These changes have had, and if they continue will
have, an adverse impact on the Company's ability to meet future obligations
under its highly leveraged capital structure. These changes have also caused the
Company to review its business plans for US Unwired and IWO.

                                      F-11

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

The Company's Highly Leveraged Capital Structures

US Unwired has a senior bank credit facility and senior subordinated discount
notes. IWO has a senior bank credit facility and senior notes. US Unwired and
IWO entered into these prior to the acquisition. Under the terms of these debt
instruments, funds available under the US Unwired debt can only be used by US
Unwired, and funds available under the IWO debt can only be used by IWO. US
Unwired is not obligated for the payment of IWO's debt, and IWO is not obligated
for the payment of US Unwired's debt.

Liquidity

The Company has been unable to develop a business plan for IWO that provides
sufficient liquidity in 2003 and has engaged in discussions with the holders of
the IWO senior bank credit facility and the holders of the IWO senior notes
regarding restructuring of IWO.

As of December 31, 2002, IWO had $35.0 million in cash and cash equivalents and
$41.2 million in restricted cash. Total availability in revolving loans under
our senior bank credit facility was $25.2 million. As of December 31, 2002, IWO
indebtedness consisted of $213.2 million related to the IWO senior bank credit
facility and $137.0 million related to the IWO senior notes for a total of
$350.2 million. A portion of the original proceeds of the IWO senior notes
offering was set aside as restricted cash to make the first six scheduled
interest payments on IWO senior notes through January 2004. Repayment of the IWO
senior bank credit facility commences in March 2004.

Although IWO was in compliance with all financial covenants under the IWO senior
bank credit facility at December 31, 2002, the Company believes that IWO will
violate certain covenants of the IWO senior bank credit facility in 2003.
Moreover, because of the developments in IWO's business referred to above, we
believe it is likely the IWO bank group will elect not to make the remaining
$25.2 million of its revolving credit facility available to the Company. Without
the remaining $25.2 million, IWO will not have sufficient liquidity through
2003. The Company is in discussions with the IWO banking group and the IWO note
holders to arrive at an acceptable restructuring to preserve IWO liquidity. IWO,
holders of the IWO senior bank credit facility and holders of the IWO senior
notes have all retained advisors to assist in evaluating alternatives for IWO
liquidity.

Without sufficient liquidity, IWO will reduce capital expenditures for network
expansion required for compliance under the IWO management agreement. Failure to
complete the build-out of the IWO service area will place the Company in
violation of the IWO management agreement. As a result, Sprint PCS could declare
IWO in default and take action up to and including termination of the IWO
management agreement.

                                      F-12

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

A default under the IWO senior bank credit facility does not result in IWO being
in default under the IWO senior notes. Should IWO be unable to amend the senior
bank credit facility or obtain waivers for any violated restricted covenants,
the holders of IWO senior bank credit facility can place IWO in default,
restrict any remaining future borrowing capacity and accelerate repayment of the
senior bank credit facility. Should the holders of IWO senior bank credit
facility place IWO in default and accelerate repayment, that acceleration will
serve to trigger a default in the IWO senior notes. Should this occur, both the
holders of the IWO senior bank credit facility and the holders of the IWO senior
notes may demand immediate payment of all outstanding indebtedness. If the
indebtedness is accelerated, IWO does not have sufficient cash to repay its
indebtedness. As a result, IWO would be forced to seek protection under
bankruptcy.

Due to restrictions in the US Unwired debt instruments, US Unwired cannot
provide any capital or other financial support to IWO. Further, IWO creditors,
IWO lenders and IWO note holders cannot place any liens or encumbrances on the
assets of US Unwired. Should the holders of the IWO's senior bank credit
facility place IWO in default, US Unwired's relationship with IWO may change and
several alternatives exist ranging from working for the holders of the senior
bank credit facility and the holders of the senior notes as a manager of the IWO
territory, subject to the approval by Sprint PCS, to no involvement with IWO at
all.

Due to the indicators of impairment as discussed above, during the fourth
quarter of 2002, the Company engaged a nationally recognized valuation firm to
assist the Company in performing a fair value assessment of goodwill and other
long-lived assets of IWO. Based on the results of these impairment analyses, the
Company recorded impairment charges totaling $402.5 million for the impairment
of goodwill and an intangible asset that resulted from the acquisition of IWO by
US Unwired. This is further discussed in Note 3 below.

Considering the expected covenant violations in 2003 and the actions that may
result from such covenant violations and the operating losses incurred to date,
there is substantial doubt about IWO's ability to continue as a going concern.

The Company's Business Strategy

The Company has already identified and undertaken several initiatives that it
believes will enhance IWO's liquidity. The following represents some of the
Company's key strategic initiatives for 2003:

The Company must reduce customer turnover or churn rate:

..    In 2002, the Company opted out of Sprint PCS's program that attracted
     higher credit risk subscribers and the Company will request not to
     participate in any Sprint PCS programs where the Company's analysis
     indicates adversely impacted levels of customer turnover or unsatisfactory
     economic returns.

..    The Company has restructured its sales employees' programs to pay higher
     commissions on subscribers with better credit ratings.

..    The Company has revised its local agent commission structure. The Company
     no longer offers handset discounts to its local agents and instead pays
     higher commissions for subscribers with good credit ratings. The Company is
     also canceling agreements with local agents that continue to target higher
     risk subscribers or provide low economic value.

..    The Company has reintroduced its pre-pay program, which requires advance
     payment for minutes of use. The Company believes that this program offers
     higher credit risk subscribers a less stressful environment in which to
     subscribe to the Company's service. The Company believes that there is a
     higher susceptibility for this credit class of subscribers to churn than
     with a post-pay program, and this service allows these subscribers to
     better manage their expenditures for the service provided.

..    The Company now supplements Sprint PCS's customer service function with its
     own staff that focuses on subscriber retention .

The Company must continue to focus on cash flow:

..    We are selectively completing our build out by attempting to collocate cell
     sites instead of constructing them ourselves.

..    The Company intends to divest of certain non-revenue producing properties
     and, depending on market conditions, will divest of most of the remaining
     cell site towers that the Company owns.

..    The Company has undertaken a corporate wide evaluation of expenses. This
     includes the consolidation of functions, divesting of unused and under
     utilized facilities, renegotiation of vendor contracts, extension of vendor
     payment terms and other cost cutting measures.

..    The Company has begun an evaluation of its markets and are reducing sales
     staffing levels and closing retail outlets that do not meet its minimum
     internal rates of returns.

                                      F-13

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

The Company must improve its relationship with Sprint PCS:

The Company believes that its ability to market itself as Sprint PCS creates
value. The Company believes that Sprint PCS's brand name recognition, national
advertising programs and national coverage helps attract and retain subscribers.
The Company also believes that the Sprint PCS affiliate program is important to
Sprint PCS.

..    The Company must continue to work with Sprint PCS to improve the timeliness
     and accuracy of information processed by Sprint PCS on the Company's
     behalf.

..    The Company must work with Sprint PCS to provide more detailed information
     to improve its business decisions relative to its subscribers and its
     service area.

..    The Company must ensure that Sprint PCS provides it with the same
     advantages that Sprint PCS has from its nationally negotiated contracts to
     help the Company to reduce its expenses.

..    The Company must ensure that products/programs that Sprint PCS develops
     meet minimum acceptable return requirements.

     While management believes that these initiatives will be sufficient,
management cannot state with certainty that these initiatives will result in its
ability to sustain operations beyond or even to the end of 2003, given the
information as discussed above regarding the Company's indebtedness.

3.   Adoption of Statement 142

The Company adopted SFAS No. 142 "Goodwill and Other Intangible Assets" on
January 1, 2002. During the second quarter of 2002, the Company completed the
first of the required impairment tests of goodwill and indefinite lived assets
as of January 1, 2002 and determined that the adoption of this provision of the
new rules had no impact on the Company's financial statements at that time. As a
result of the impairment indicators discussed in Note 2, above, the Company
performed an impairment test of goodwill in the fourth quarter of 2002. In
connection with these impairment tests, the Company also reviewed its long-lived
assets for impairment under SFAS No. 144. "Accounting for Impairment or Disposal
of Long-Lived Assets"

The following information provides net loss for the years ended December 31,
2001 and 2000 adjusted to exclude amortization expense recognized in these
periods related to goodwill.

                                                 Years ended December 31,
                                                    2001         2000
                                                ------------  -----------
                                                (In thousands)
      Reported net loss                         $   (76,941)  $  (50,080)
      Add back:  Goodwill amortization                2,672        2,225
                                                ------------  -----------
      Adjusted net loss                         $    (74,269) $  (47,855)
                                                ============  ===========

The Company engaged an independent national valuation firm to assist with the
impairment valuation. The valuation analysis determined that both the Company's
goodwill and a significant portion of its intangible assets were impaired. As a
result, the Company recorded a goodwill impairment of approximately $214.2
million and an intangible asset impairment of $188.3 million associated with its
right to provide service under the Sprint Affiliation Agreements in the quarter
ended December 31, 2002. The Sprint Affiliation Agreement was originally
assigned a value of $215.0 million and was being amortized using the
straight-line method over 218 months.

                                      F-14

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

The changes in the carrying amount of goodwill between December 31, 2001 and
December 31, 2002 are as follows (in thousands):

<TABLE>
     <S>                                                                                 <C>
     Balance of goodwill as of December 31, 2001                                         $     45,702

        Elimination of pre-acquisition goodwill resulting from the acquisition
         by US Unwired, effective April 1, 2002                                               (45,702)

        Goodwill pushed down from US Unwired as a result of the acquisition
         of IWO (preliminary purchase price allocation)                                       220,913

        Adjustments to preliminary purchase price allocations                                  (6,722)

     Goodwill impairments                                                                    (214,191)
                                                                                         ------------
     Balance of goodwill as of December 31, 2002                                         $         --
                                                                                         ============
</TABLE>

The amortization period, gross carrying amount, impairments, accumulated
amortization and net carrying amount of intangible assets as of December 31,
2002 are as follows (in thousands):

<TABLE>
<CAPTION>
                                          Amortization    Gross Carrying                   Accumulated   Net Carrying
                                                period            Amount   Impairments    Amortization         Amount
                                          ---------------------------------------------------------------------------
<S>                                       <C>            <C>               <C>           <C>             <C>
Sprint affiliation agreement              218 months     $       215,000   $   188,330   $       7,091   $     19,579
Subscriber base                           24 months               57,500            --          21,562         35,938
                                                         ---------------   -----------   -------------   ------------
   Total                                                 $       272,500   $   188,330   $      28,653   $     55,517
                                                         ===============   ===========   =============   ============
</TABLE>

    Estimated future amortization expense on intangible assets for the years
                               ended December 31,
                2003                                   $    29,874
                                                   ================
                2004                                   $     8,312
                                                   ================
                2005                                   $     1,124
                                                   ================
                2006                                   $     1,124
                                                   ================
                2007                                   $     1,124
                                                   ================

4.   Acquisitions

On April 1, 2002, US Unwired acquired 100% of the outstanding common stock of
the Company, by issuing to the former stockholders of the Company approximately
39.0 million shares of US Unwired common stock and reserving approximately 6.9
million additional shares of US Unwired common stock for issuance upon the
exercise of options and warrants that US Unwired assumed or exchanged in
connection with the acquisition. The value of the common shares issued by US
Unwired amounting to approximately $389.8 million, was based on the market price
of the common stock of $10.00 per share at the close of business on December 19,
2001, the date the terms of the acquisition were agreed to and announced. As a
result of the acquisition, the Company became a wholly owned subsidiary of US
Unwired. The purchase accounting effects of this acquisition has been pushed
down from US Unwired to the accompanying financial statements. As a result of
the acquisition by US Unwired, the financial statements reflected a new basis of
accounting as of April 1, 2002. The new basis of accounting resulted in the
Company's assets and liabilities being adjusted to estimates of fair values as
determined by an independent valuation performed by a national valuation firm.
The following summarizes the US Unwired purchase consideration and the
allocation of purchase consideration to the accompanying financial statements.

                                      F-15

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

                                                       (In thousands)

    Consideration:
      Common stock issued                                  $   389,827
      Stock options and warrants granted                        49,410
      Cash, including merger related costs                       6,779
                                                           -----------
      Total purchase price                                 $   446,016
                                                           ===========

    Allocated to:
      Working capital                                      $    55,205
      Restricted cash and US Treasury obligations               28,100
      Investment securities                                      3,103
      Property and equipment                                   157,149
      Deferred financing costs and other assets                 21,768
      Long-term debt                                          (306,000)
      Acquired customer base                                    57,500
      Sprint affiliation agreement                             215,000
      Goodwill                                                 214,191
                                                           -----------
      Total                                                $   446,016
                                                           ===========

The Company is amortizing the acquired customer base over a period of 24 months
and the Sprint Affiliation agreements over the remaining life of the agreements
- approximately 18 years. None of the above goodwill is expected to be tax
deductible.

As a result of the new basis of accounting, our consolidated balance sheets,
results of operations and cash flows for periods subsequent to April 1, 2002,
the closing date of the acquisition, are not comparable to those prior to the
acquisition. The statements of operations and cash flows of the Company for the
year ended December 31, 2002 are presented as two distinct periods; the three
months prior to the acquisition ended March 31, 2002 and the nine months
subsequent to the acquisition ended December 31, 2002. Certain reclassifications
have been made to our financial statements for periods prior to the acquisition
in order to conform the presentation to the nine-month period ended December 31,
2002.

5.   Investment Securities

On December 27, 2002, the Company sold, prior to maturity the remaining
securities in its unrestricted held-to-maturity portfolio as the Company
determined that anticipated short-term cash needs would not permit maturation.
The amortized cost and related realized gains on the sale of these securities at
December 27, 2002 are as follows:

<TABLE>
<CAPTION>
                                             Amortized Cost                Gross       Gross Realized
                                                                  Realized Gains               Losses
                                           -----------------    -----------------    -----------------
                                                                  (in thousands)
    <S>                                          <C>                      <C>                   <C>
    Corporate debt securities                    $    19,046              $    30               $   1
                                           =================    =================    =================
</TABLE>

The net realized gains were included in interest income.

The amortized cost and approximate fair value of restricted investment
securities held to maturity at December 31, 2002, due in one year or less (which
are restricted for future interest payments on the Company's 14% Senior Notes)
are summarized as follows:

<TABLE>
<CAPTION>
                                                                   Gross                Gross
                                           Amortized          Unrealized           Unrealized              Market
                                                Cost               Gains               Losses               Value
                                         ------------    ----------------    -----------------    ----------------
                                                                      (in thousands)
        <S>                              <C>             <C>                 <C>                  <C>
        U.S. Treasury Obligations        $     19,996    $            273    $              --    $         20,269
                                         ============    ================    =================    ================
</TABLE>

The above table excludes $13.2 million of cash and accrued interest receivable
also restricted for future interest payments on the Company's 14% Senior Notes.

                                      F-16

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

The amortized cost and approximate fair value of investment securities held to
maturity at December 31, 2001 (excluding restricted securities) are summarized
as follows (in thousands):

<TABLE>
<CAPTION>
                                                      Gross         Gross
                                      Amortized     Unrealized    Unrealized      Market
                                        Cost          Gains         Losses       Value
                                      ----------    ----------    ----------    ----------
                                                        (in thousands)
<S>                                   <C>           <C>           <C>           <C>
U.S. Governments and Agencies         $   22,005    $      272    $       --    $   22,277
Corporate debt securities                 51,675           944            --        52,619
                                      ----------    ----------    ----------    ----------
                                      $   73,680    $    1,216    $       --    $   74,896
                                      ==========    ==========    ==========    ==========
</TABLE>

The amortized cost and approximate fair value of restricted investment
securities held to maturity at December 31, 2001, (which are restricted for
future interest payments on IWO's 14% Senior Notes) are summarized as follows:

<TABLE>
<CAPTION>
                                                       Gross          Gross
                                                  Unrealized     Unrealized      Market
                               Amortized Cost          Gains         Losses      Value
                               --------------     ----------     ----------     ---------
                                                    (in thousands)
<S>                            <C>                <C>            <C>            <C>
U.S. Treasury obligations      $       40,332     $    1,063     $       --     $  41,395
                               ==============     ==========     ==========     =========
</TABLE>

The above table excludes $13.4 million of cash and accrued interest receivable
restricted for future interest payments on the Senior Notes. There were no sales
of investment securities held to maturity during the year ended December 31,
2001.

6.   Details of Certain Balance Sheet Accounts

Additional information regarding certain balance sheet accounts is presented
below.

                                                       December 31,
                                                ------------------------
                                                   2002         2001
                                                ------------------------
                                                     (in thousands)
Property and equipment
   Land                                         $      168    $      169
   Buildings and leasehold improvements              9,352        11,680
   Facilities and equipment                        164,636       138,923
   Furniture, fixtures, and vehicles                 5,685         8,165
   Construction in progress                         25,697        37,023
                                                ----------    ----------
                                                   205,538       195,960
                                                ----------    ----------
       Less accumulated depreciation                15,660        19,734
                                                ----------    ----------
                                                $  189,878    $  176,226
                                                ==========    ==========
Intangible assets
   Sprint affiliation agreement                 $   26,670       $    --
   Subscriber base                                  57,500        14,000
                                                ----------    ----------
                                                    84,170        14,000
      Less accumulated amortization                 28,653         7,000
                                                ----------    ----------
                                                $   55,517    $    7,000
                                                ==========    ==========

                                      F-17

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

Other assets

   Deferred financing and offering costs             $   18,582    $   25,550
   Other                                                    999         4,740
                                                     ----------    ----------
                                                         19,581        30,290
       Less accumulated amortization                      1,969         6,250
                                                     ----------    ----------
                                                     $   17,612    $   24,040
                                                     ==========    ==========

Accrued expenses

   Unearned revenue and customer deposits            $    6,759    $    4,413
   Accrued network costs                                     --         7,603
   Accrued interest                                      10,890        11,692
   Accrued Sprint settlements                             3,498         9,163
   Other                                                  8,173        10,592
                                                     ----------    ----------
                                                     $   29,320    $   43,463
                                                     ==========    ==========

7.   Long-Term Debt

Long-term debt, consisted of the following:

                                                             December 31,
                                                     ------------------------
                                                        2002          2001
                                                     ------------------------
                                                          (In thousands)
    Senior bank credit facility:
       Tranche A term loan                           $  120,000    $   90,000
       Tranche B term loan                               50,000        50,000
       Senior revolving credit facility                  43,184         5,000
                                                     ----------    ----------
             Total senior bank credit facility          213,184       145,000
    Senior notes-14%                                    137,023       152,407
                                                     ----------    ----------
    Total long-term debt                             $  350,207    $  297,407
                                                     ==========    ==========

IWO is an unrestricted subsidiary of US Unwired. As a result, funds available
under the IWO senior bank credit facility can only be used by IWO to finance
operations of IWO and, funds available under US Unwired's senior bank credit
facility can only be used by US Unwired to finance operations of US Unwired.

IWO Senior Bank Credit Facility - $240 million

Effective December 2000, Independent Wireless One Corporation, a wholly owned
subsidiary of IWO, entered into amended and restated secured credit facility
("the IWO Credit Facility") under which it may borrow up to $240 million in the
aggregate consisting of up to $70 million in revolving loans and $170 million in
term loans. The IWO Credit Facility matures in 2008. The term loans will be
repaid in quarterly installments beginning in March 2004 and the reducing
revolver matures in March 2008. All loans under the IWO Credit Facility bear
interest at variable rates tied to the prime rate, the federal funds rate or
LIBOR. The IWO Credit Facility is collateralized by all of the assets of IWO and
its subsidiaries. At December 31, 2002, the Company had $25.2 million available
under the IWO Credit Facility. The IWO Credit Facility are available only to IWO
and its subsidiaries.

In October 2002, the Company requested to borrow $15.0 million under IWO's
revolving credit agreement and received $13.2 million from the bank group with
one bank failing to fund its portion of the request. The Company believes that
it met all conditions for the borrowing request and has forwarded a notice of
default to the bank failing to make its funding.

                                      F-18

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

The Company must comply with certain financial and operating covenants. The most
restrictive financial covenants include various debt to equity, debt to EBITDA,
interest coverage and fixed charge coverage ratios. At December 31, 2002, the
Company was in compliance with these restrictive covenants. However, the Company
anticipates that it will violate certain covenants in 2003. (See Note 2)

IWO Senior Notes - 14%

In February 2001, IWO issued 160,000 units, each consisting of $1,000 principal
amount of 14% Senior Notes ("the IWO Notes") due January 15, 2011 and one
warrant to purchase 12.50025 shares of IWO's class C common stock at an exercise
price of $7.00 per share. As a result of the acquisition, this warrant was
converted to a US Unwired warrant to purchase 12.96401 shares of the Company's
common stock at $6.75 per share. Interest is payable semi-annually on January 15
and July 15 of each year. Independent Wireless One Corporation, a wholly owned
subsidiary of IWO, is the sole guarantor of the IWO Notes. All of IWO's
restricted subsidiaries formed or acquired after the issuance of the IWO Notes
that guarantee IWO's senior bank credit facility will also be required to
guarantee the IWO Notes. The IWO Notes are not guaranteed by Independent
Wireless One Realty Corporation, a wholly owned subsidiary of the Company.
Effective April 1, 2002, with the acquisition by US Unwired, Inc., the Company's
Senior Notes were revalued to a fair value of $136.0 million. The discount is
being accreted over the remaining life of the notes using the effective interest
method.

A portion of the original proceeds of the IWO Notes were used to purchase a
portfolio of U.S. government securities which will generate sufficient proceeds
to make the first six scheduled interest payments on the IWO Notes through
January 2004. The account holding the investment securities and all of the
securities and other items contained in the account have been pledged to the
trustee for the benefit of the holders of the IWO Notes.

The Company must comply with certain financial and operating covenants for the
subordinated discount notes, and at December 31, 2002, the Company was in
compliance with these restrictive covenants.

8.   Equity

On April 1, 2002, 100% of IWO's outstanding stock was acquired by US Unwired
Inc. ("US Unwired). Each share of IWO stock was converted to 1.0371 shares of US
Unwired common stock. As a result, approximately 37.6 million outstanding shares
of IWO stock were converted to approximately 39.0 million shares of US Unwired
common stock. In addition, 6.9 million shares of US Unwired common stock were
reserved for issuance upon exercise of IWO options, IWO Founders and Management
Warrants and IWO High Yield Warrants were based upon the same conversion ratio.

9.   Income Taxes

Deferred tax assets and liabilities are determined based on the temporary
differences between the financial statements and the tax bases of assets and
liabilities as measured by the enacted tax rates.

Income tax expense differs from the amounts computed by applying applicable U.S.
federal income tax rate to loss before income taxes, minority interest and
equity in losses of affiliates as a result of the following:

<TABLE>
<CAPTION>
                                                      April 1,      January 1,
                                                        2002         2002
                                                      through       through      Years ended December 31,
                                                     December 31,   March 31,   -------------------------
                                                       2002          2002          2001         2000
                                                     -----------   ----------   -----------   -----------
                                                                       (In thousands)
<S>                                                  <C>            <C>          <C>           <C>
Computed "expected" tax benefit                      $  (177,045)   $   (9,392)  $   (26,930)  $  (17,528)
Other                                                         21         2,692           932          (79)
State income taxes, net of federal income taxes          (14,589)           --
Goodwill impairment                                       74,900            --
Increase in valuation allowance                          116,713         6,700        25,998       17,607
                                                     -----------    ----------   -----------   ----------
    Total income tax expense/(benefit)               $        --    $       --   $        --   $       --
                                                     ===========    ===========  ===========   ==========
</TABLE>

                                      F-19

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

The tax effects of temporary differences that give rise to the significant
components of deferred tax assets and deferred tax liabilities are presented
below:

<TABLE>
<CAPTION>
                                           December 31,   March 31,    December 31,
                                              2002          2002         2001
                                           ----------    ----------    ----------
                                                       (In thousands)
<S>                                        <C>             <C>           <C>
Deferred tax assets/(liabilities):
  Federal net operating losses             $     98,818    $   62,703    $   46,655
  Start-up costs                                  1,053         1,843         2,765
  Stock compensation                              2,021         2,021         1,768
  Intangible assets                              19,085       (64,020)        1,357
  Accrued expenses                                  687         1,054         1,603
  Allowance for bad debt                          1,137         1,361            --
  Unearned revenues                               2,057            --            --
  Depreciation on fixed assets                   (8,145)       (4,962)       (4,969)
                                           ------------  ------------  ------------
                                                116,713            --        49,179
  Less valuation allowance                      116,713            --        49,179
                                           ------------  ------------  ------------
Net deferred tax liability                 $         --    $       --    $       --
                                           ============  ============  ============
</TABLE>

In assessing the possibility of realization of deferred tax assets at December
31, 2002, the Company considered whether it was more likely than not that some
portion or all of the deferred tax assets would not be realized. The ultimate
realization of deferred tax assets is dependent upon the generation of future
taxable income during the periods in which those temporary differences become
deductible. The Company considers the scheduled reversal of deferred tax
liabilities, projected future taxable income and tax planning strategies in
making this assessment. Based upon these considerations, the Company provided a
valuation allowance to reduce the carrying value of certain of its deferred tax
assets. The valuation allowance at December 31, 2002 and 2001 is approximately
$116.7 million and $49.2 million, respectively. During the nine month period
ended December 31, 2002, the valuation allowance increased by approximately
$116.7 million.

At December 31, 2002, the Company has unused Federal net operating loss carry
forwards of approximately $98.8 million. The federal net operating loss carry
forwards if unused will begin to expire during the year ended December 31, 2019.

Under the provisions of the Internal Revenue Code, certain substantial changes
in the Company's ownership (see Note 4) may limit the amount of net operating
loss carry forwards that could be used in future years to offset taxable income
and taxes payable.

10.  Commitments and Contingencies

Effective April 1, 2000, the Company established a 401(k) defined contribution
plan (the Plan) in which all full time employees (as defined) are eligible to
participate in the Plan. Under the Plan, participants may elect to withhold up
to 15% of their annual compensation, subject to IRS limitation. The Company is
required to make matching contributions based on a percentage of the
participant's contributions. Participants vest in the Company matching
contributions ratably over a four-year vesting period (25% per year).
Contribution expense for the nine months ended December 31, 2002, the three
months ended March 31, 2002 and the years ended December 31, 2001 and 2000
approximated $0.3 million, $0.1 million, $0.3 million and $0.2 million,
respectively.

                                      F-20

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

The Company is a party to various non-cancelable operating leases for facilities
and equipment. Future minimum lease payments due under non-cancelable operating
leases with terms in excess of one year are as follows:

          Year ending December 31,
      ----------------------------------                (In thousands)
                   2003                                  $    12,707
                   2004                                       12,618
                   2005                                       12,487
                   2006                                        8,988
                   2007                                        5,164
                   Thereafter                                  9.822
                                                      --------------
                                                         $    61,786
                                                      ==============

The table excludes renewal options related to certain cell and switch site
leases. These renewal options generally have five-year terms and can be
exercised from time to time.

Total rent expense for the nine months ended December 31, 2002, the three months
ended March 31, 2002, and for the years ended December 31, 2001 and 2000, were
$10.6 million, $3.1 million, $8.6 million , $3.1 million, respectively.

11.  Stock Option and Performance Award and Warrant Programs

On April 1, 2002, 100% of IWO's outstanding stock was acquired by US Unwired
Inc. ("US Unwired). Each share of IWO stock was converted to 1.0371 shares of US
Unwired common stock. As a result, approximately 37.6 million outstanding shares
of IWO stock were converted to approximately 39.0 million shares of US Unwired
common stock. In addition, 6.9 million shares of US Unwired common stock were
reserved for issuance upon exercise of IWO options, IWO Founders and Management
Warrants and IWO High Yield Warrants were based upon the same conversion ratio.

Stock options and warrants outstanding were as follows:

<TABLE>
<CAPTION>
                                        Outstanding Options           Warrants
                                                        (In thousands)
                                                     Weighted               Weighted
                                                      Average               Average
                                       Number of     Exercise   Number of   Exercise
                                         Shares       Price      Shares       Price
                                       ----------    --------   ---------   --------
<S>                                        <C>       <C>           <C>      <C>
Balance, January 1, 2000                    3,707    $      5       1,200   $      6
  Granted                                     617           6          75          6
  Forfeited                                  (300)          6        (149)         6
  Exercised                                   (99)          3          --         --
                                       ----------    --------   ---------   --------
Balance, December 31, 2000                  3,925           5       1,126          6
  Granted                                     840           7       2,000          7
  Forfeited                                  (397)          6        (149)         6
  Exercised                                  (259)          2          --         --
                                       ----------    --------   ---------   --------
Balance, December 31, 2001                  4,109           6       2,977          6
  Conversion to US Unwired options         (4,109)          6      (2,977)         6
Balance, December 31, 2002                     --    $     --          --   $     --
                                       ==========               =========
</TABLE>

                                      F-21

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

There were no options granted under the plans during the nine months ended
December 31, 2002 or during the three months ended March 31, 2002. The weighted
average fair value of options granted under the plans during the years ended
December 31, 2001 and 2000 was $1.39 and $1.56, respectively. The assumptions
used for the minimum value calculation are as follows:

<TABLE>
<CAPTION>
                                                      For the Period    For the Period
                                                       From April 1,   From January 1,
                                                        2002 through     2002  through
                                                        December 31,         March 31,    Year ended December 31,
                                                      -----------------------------------------------------------
                                                                2002              2002         2001          2000
                                                      -----------------------------------------------------------
  <S>                                                            <C>             <C>          <C>           <C>
  Risk-free interest rate                                        --%             2.81%        4.52%         6.53%
  Expected dividend yield                                        --                --            0             0
  Expected volatility                                            --%               --%           0%            0%
  Weighted average expected life (in years)                      --                 5            5             5
</TABLE>

12.  Related Party Transactions

On December 20, 1999, the Company and an affiliate of a stockholder entered into
a five-year advisory agreement whereby the Company will receive consulting
services from the affiliate for a $5,000,000 fee. The $5,000,000 fee, which was
prepaid on December 20, 1999 was included in prepaid expenses and was being
amortized over the term of the agreement. On March 31, 2002 in connection with
the acquisition by US Unwired, Inc., the remaining balance of $2.8 million was
written-off as an operating expense.

On December 12, 2001, the Company entered into a financial advisory agreement
with certain investment banking firms (of which certain principals are
stockholders of the Company) for a period of three months whereby such firms
would advise the Company with respect to the sale, recapitalization, merger,
consolidation or other business combination of the Company. The fee for the
successful completion of these services is 1.125% of the Enterprise Value of the
Company as defined in the agreement. The Company incurred expenses under this
agreement for the nine months ended December 31, 2002, the three months ended
March 31, 2002, and the year ended December 31, 2001 amounting to $-0- million,
$1.5 million, and $250,000, respectively.

In connection with the Company's senior credit facility, two participating
financial institutions are also shareholders of the Company. Interest expense
incurred on their portion of debt outstanding for the nine months ended December
31, 2002, the three months ended March 31, 2002, for the years ended December
31, 2001 and 2000, amounted to $1.4 million, $0.4 million, $1.5 million and $0.6
million, respectively.

The Company utilizes the services of a law firm in which a partner of the law
firm is a stockholder of IWO. On December 20, 1999, the Company entered into a
three-year professional services agreement with its outside General
Counsel/stockholder, whereby the General Counsel/stockholder will provide legal
services annually up to $400,000 and participate in the Company's stock option
program. On September 17, 2000 the Company terminated the professional services
agreement and replaced it with a one-year consulting agreement that provides for
monthly payments of $10,000 and a bonus up to $250,000. Legal fees incurred
under the professional services agreement/consulting agreement for the nine
months ended December 31, 2002, the three months ended March 31, 2002, and for
the years ended December 31, 2001 and 2000 were approximately $-0- million, $0.2
million, $0.9 million and $1.2 million, respectively.

                                      F-22

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

The Company has entered into a management service agreement with its parent US
Unwired, Inc. effective April 1, 2002. The Company incurred expenses under this
agreement of $5.3 million for the nine-month period ended December 31, 2002.

The Company utilized two firms during the year ended December 31, 2000 for
marketing, information technology, and general management consulting, which are
affiliated with its Chairman of the Board. Fees incurred amounted to $0.2
million.

13.  Fair Value of Financial Instruments

The carrying amounts of cash and cash equivalents, subscriber receivables,
accrued interest and other receivables, and accounts payable and accrued
expenses approximate fair value because of the short-term nature of these items.
The estimated fair value of the Company's senior notes at December 31, 2002 and
2001 was $25.5 million and $172.8 million, compared to its carrying value of
$137.0 million and $152.4 million. The fair value of these senior subordinated
discount notes is based on the most recently available trading prices. The
carrying amount of substantially all of the remainder of the Company's long-term
debt approximates fair value due to the borrowings variable interest rates.

Fair value estimates are subject to inherent limitations. Estimates of fair
value are made at a specific point in time, based on relevant market information
and information about the financial instrument. The estimated fair values of
financial instruments presented above are not necessarily indicative of amounts
the Company might realize in actual market transactions. Estimates of fair value
are subjective in nature and involve uncertainties and matters of significant
judgment and therefore cannot be determined with precision. Changes in
assumptions could significantly affect the estimates.

14.  Selected Quarterly Financial Data (Unaudited)

<TABLE>
<CAPTION>
                                    First Quarter    Second Quarter     Third Quarter   Fourth Quarter
                                    ---------------------------------------------------------------------
    <S>                             <C>              <C>                <C>             <C>
    2002                                                       (In thousands)
      Revenues                      $       35,536   $         39,576   $      42,668   $        42,652
      Operating loss                       (20,188)           (17,278)        (19,492)         (418,576)
      Net loss                             (26,836)           (25,739)        (28,381)         (427,377)

<CAPTION>
                                    First Quarter    Second Quarter     Third Quarter   Fourth Quarter
                                    ---------------------------------------------------------------------
    <S>                             <C>              <C>                <C>             <C>
    2001                                                       (In thousands)
      Revenues                      $       20,347   $         24,866   $      32,532   $        33,579
      Operating loss                       (10,084)           (11,154)        (12,264)          (21,463)
      Net loss                             (14,719)           (16,708)        (18,086)          (27,428)
</TABLE>

15.  Condensed Consolidating Financial Information

Independent Wireless One Leased Realty Corporation (the "Non-Guarantor"), a 100%
wholly owned subsidiary of Independent Wireless One Corporation, is precluded
from guaranteeing the debt of IWO Holdings, Inc. based on current agreements in
effect. Independent Wireless One Corporation is not restricted from serving as a
guarantor of the IWO Holdings, Inc. debt.

Independent Wireless One Leased Realty Corporation holds all of the cell site
leases and certain leases related to the retail stores and tower site leases.
Operating expenses are comprised of rent expense from these leases. Independent
Wireless One Leased Realty Corporation has charged Independent Wireless One
Corporation a fee equal to its rent expense for use of its leased cell sites,
office and retail space.

The information which follows presents the condensed consolidating balance sheet
as of December 31, 2002 and December 31, 2001 and the condensed consolidating
results of operations and cash flows for the three month period ended March 31,
2002, the nine-month period ended December 31, 2002 and the years ended December
31, 2001and 2000 of (a) the Parent Company, IWO Holdings, Inc., (b) the
"Guarantor", Independent Wireless One Corporation, and (c) the "Non-Guarantor",
Independent Wireless One Leased Realty Corporation, and includes consolidating
entries and the Company on a consolidated basis.

                                      F-23

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS --- (Continued)
                                DECEMBER 31, 2002

Condensed Consolidating Balance Sheet

<TABLE>
<CAPTION>
                                                                            December 31, 2002
                                                                            ------------------
                                                                                 Independent
                                                    IWO      Independent         Wireless One
                                                 Holdings,      Wireless        Leased Realty
                                                   Inc.         One Corp.            Corp.        Consolidating
                                                 (Parent)      (Guarantor)      (Non-guarantor)      Entries         Consolidated
                                                ----------    --------------    --------------    --------------    --------------
                                                                             (In thousands)
<S>                                             <C>           <C>               <C>               <C>               <C>
ASSETS:
Current Assets
  Cash and cash equivalents                     $       --    $       35,008    $           --    $           --    $       35,008
  Investment securities at amortized cost -
    held to maturity                                    --                --                --                --                --
  Restricted cash and US Treasury securities
    at amortized cost - held to maturity            33,218                --                --                --            33,218
  Subscriber receivables, net                           --            11,843                --                --            11,843
  Intercompany receivable (payable)                160,000          (156,716)           (2,964)               --               320
  Inventory                                             --             2,579                --                --             2,579
  Prepaid expenses and other assets                     --             3,312             2,964                --             6,276
                                                ----------    --------------    --------------    --------------    --------------
  Total current assets                             193,218          (103,974)               --                --            89,244
Restricted cash                                         --             8,000                --                --             8,000
Investment in subsidiary                           (80,975)               --                --            80,975                --
Property and equipment, net                             --           189,878                --                --           189,878
Goodwill and other intangible assets, net               --            55,517                --                --            55,517
Note receivable                                         --               174                --                --               174
Other assets                                            --            17,612                --                --            17,612
                                                ----------    --------------    --------------    --------------    --------------
Total assets                                    $  112,243    $      167,207    $           --    $       80,975    $      360,425
                                                ==========    ==============    ==============    ==============    ==============

LIABILITIES AND STOCKHOLDERS' (DEFICIT)
Current liabilities:
  Accounts payable                              $       --    $       14,994    $           --    $           --    $       14,994
  Accrued expenses                                  10,267            19,053                --                --            29,320
                                                ----------    --------------    --------------    --------------    --------------
  Total current liabilities                         10,267            34,047                --                --            44,314
Long-term debt                                     137,023           213,184                --                --           350,207
Other                                                   --               951                --                --               951
Stockholders' (deficit):
  Common stock                                           1                --                --                --                 1
  Additional paid-in capital                       446,449           383,444                --          (383,444)          446,449
  Retained deficit                                (481,497)         (464,419)               --           464,419          (481,497)
                                                ----------    --------------    --------------    --------------    --------------
Total stockholders' (deficit)                      (35,047)          (80,975)               --            80,975           (35,047)
                                                ----------    --------------    --------------    --------------    --------------
Total liabilities and stockholders' (deficit)   $  112,243    $      167,207    $           --    $       80,975    $      360,425
                                                ==========    ==============    ==============    ==============    ==============
</TABLE>

                                      F-24

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                DECEMBER 31, 2002

Condensed Consolidating Balance Sheet

<TABLE>
<CAPTION>
                                                                            December 31, 2001
                                                                            -----------------
                                                                                 Independent
                                                    IWO        Independent       Wireless One
                                                 Holdings,      Wireless        Leased Realty
                                                   Inc.         One Corp.           Corp.         Consolidating
                                                 (Parent)       (Guarantor)     (Non-guarantor)      Entries        Consolidated
                                                ----------    --------------    --------------    --------------    --------------
                                                                             (In thousands)
<S>                                             <C>           <C>               <C>               <C>               <C>
ASSETS:
Current Assets
  Cash and cash equivalents                     $       --    $        3,394    $           --    $           --    $       3,394
  Investment securities at amortized cost -
   held to maturity                                     --            56,519                --                --           56,519
  Restricted cash and US Treasury securities
   at amortized cost - held to maturity             33,858                --                --                --           33,858
  Subscriber receivables, net                           --            10,001                --                --           10,001
  Intercompany receivable                          156,464            55,979                24          (212,467)              --
  Inventory                                             --             4,375                --                --            4,375
  Prepaid expenses and other assets                     --             5,128             1,662                --            6,790
                                                ----------    --------------    --------------    --------------    --------------
  Total current assets                             190,322           135,396             1,686          (212,467)         114,937
Restricted cash and US Treasury securities at
 amortized cost--held to maturity                   19,861             8,000                --                --           27,861
Investment in subsidiary                            74,492                --                --           (74,492)              --
Property and equipment, net                             --           176,226                --                --          176,226
Goodwill and other intangible assets, net               --            52,702                --                --           52,702
Note receivable                                         --                --                --                --               --
Other assets                                            --            24,040                --                --           24,040
Investment securities at amortized cost--held
 to maturity                                            --            17,161                --                --           17,161
                                                ----------    --------------    --------------    --------------    --------------
Total assets                                    $  284,675    $      413,525    $        1,686    $     (286,959)   $     412,927
                                                ==========    ==============    ==============    ==============    ==============

LIABILITIES AND STOCKHOLDERS' EQUITY:
Current liabilities:
  Accounts payable                              $       --    $       16,264    $           --    $           --    $      16,264
  Intercompany payable                              54,317           156,488             1,662          (212,467)              --
  Accrued expenses                                  10,267            33,172                24                --           43,463
                                                ----------    --------------    --------------    --------------    --------------
  Total current liabilities                         64,584           205,924             1,686          (212,467)          59,727
Long-term debt                                     152,407           145,000                --                --          297,407
Stockholders' equity:
  Common stock                                         377             2,750                --            (2,750)             377
  Treasury stock at cost                              (598)               --                --                --             (598)
  Promissory note receivable                                            (194)                                                (194)
  Additional paid-in capital                       196,002           173,303                --          (185,000)         184,305
  Retained deficit                                (128,097)         (113,258)               --           113,258         (128,097)
                                                ----------    --------------    --------------    --------------    --------------
Total stockholders' equity                          67,684            62,795                --           (74,492)          55,793
                                                ----------    --------------    --------------    --------------    --------------

Total liabilities and stockholders'  equity     $  284,675    $      413,719    $        1,686    $     (286,959)   $     412,927
                                                ==========    ==============    ==============    ==============    ==============
</TABLE>

                                                                            F-25

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                DECEMBER 31, 2002

Condensed Consolidating Statement of Operations

<TABLE>
<CAPTION>
                                                           Nine Months ended December 31, 2002
                                                           -----------------------------------
                                                                           Independent
                                                         Independent        Wireless
                                           IWO           Wireless One       One Leased
                                         Holdings,       Corporation        Realty
                                            Inc.         Corporation           (Non        Consolidating
                                         (Parent)          Guarantor)     (Guarantor)         Entries        Consolidated
                                      --------------    --------------    --------------   --------------    --------------
<S>                                   <C>               <C>               <C>              <C>               <C>
Revenues                              $           --    $      124,896    $       10,370   $      (10,370)   $      124,896
Operating expenses                                --           580,242            10,370          (10,370)          580,242
                                      --------------    --------------    --------------   --------------    --------------
Operating (loss) income                           --          (455,346)               --               --          (455,346)
Other income (expense), net                  (17,078)           (9,073)               --               --           (26,151)
Equity in income (losses) of
 unconsolidated affiliates                  (464,419)               --                --          464,419                --
                                      --------------    --------------    --------------   --------------    --------------
Net (loss) income                     $     (481,497)   $     (464,419)   $           --   $      464,419    $     (481,497)
                                      ==============    ==============    ==============   ==============    ==============
</TABLE>

Condensed Consolidating Statement of Operations

<TABLE>
<CAPTION>
                                                            Three Months ended March 31, 2002
                                                            ---------------------------------
                                                                           Independent
                                                         Independent        Wireless
                                           IWO           Wireless One       One Leased
                                         Holdings,       Corporation        Realty
                                            Inc.         Corporation           (Non        Consolidating
                                         (Parent)          Guarantor)     (Guarantor)         Entries        Consolidated
                                      --------------    --------------    --------------   --------------    --------------
<S>                                   <C>               <C>               <C>              <C>               <C>
Revenues                              $           --    $       33,536    $        3,092   $       (3,092)   $       35,536
Operating expenses                                --            55,724             3,092           (3,092)           55,724
                                      --------------    --------------    --------------   --------------    --------------
Operating (loss)                                  --           (20,188)               --               --           (20,188)
Other income (expense), net                   (4,613)           (2,035)               --               --            (6,648)
                                      --------------    --------------    --------------   --------------    --------------
Equity in income (losses) of
 wholly-owned subsidiaries                   (22,223)               --                --           22,223                --
Net (loss)                            $      (26,836)   $      (22,223)   $           --   $       22,223    $      (26,836)
                                      ==============    ==============    ==============   ==============    ==============
</TABLE>

Condensed Consolidating Statement of Operations

<TABLE>
<CAPTION>
                                                               Year ended December 31, 2001
                                                               ----------------------------
                                                                           Independent
                                                         Independent        Wireless
                                           IWO           Wireless One       One Leased
                                         Holdings,       Corporation        Realty
                                            Inc.         Corporation           (Non        Consolidating
                                         (Parent)          Guarantor)     (Guarantor)         Entries        Consolidated
                                      --------------    --------------    --------------   --------------    --------------
<S>                                   <C>               <C>               <C>              <C>               <C>
Revenues                              $           --    $      111,324    $        8,611   $       (8,611)   $      111,324
Operating expenses                                --           166,289             8,611           (8,611)          166,289
                                      --------------    --------------    --------------   --------------    --------------
Operating (loss)                                  --           (54,965)               --               --           (54,965)
Other income (expense), net                  (14,839)           (7,137)               --               --           (21,976)
                                      --------------    --------------    --------------   --------------    --------------
Equity in income (losses) of
  wholly-owned subsidiaries                  (62,102)               --                --           62,102                --
                                      --------------    --------------    --------------   --------------    --------------
Net (loss)                            $     (76,.941)   $      (62,102)   $           --   $       62,102    $      (76,941)
                                      ==============    ==============    ==============   ==============    ==============
</TABLE>

                                      F-26

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                DECEMBER 31, 2002

Condensed Consolidating Statement of Operations

<TABLE>
<CAPTION>
                                                               Year ended December 31, 2000
                                                               ----------------------------
                                                                           Independent
                                                         Independent        Wireless
                                           IWO           Wireless One       One Leased
                                         Holdings,       Corporation        Realty
                                            Inc.         Corporation           (Non        Consolidating
                                         (Parent)          Guarantor)     (Guarantor)         Entries        Consolidated
                                      --------------    --------------    --------------   --------------    --------------
<S>                                   <C>               <C>               <C>              <C>               <C>
Revenues                              $           --    $       59,313    $        3,115   $       (3,115)   $       59,313
Operating expenses                                --           101,361             3,115           (3,115)          101,361
                                      --------------    --------------    --------------   --------------    --------------

Operating (loss)                                  --           (42,048)               --               --           (42,048)
Other income (expense), net                       --            (8,032)               --               --            (8,032)
                                      --------------    --------------    --------------   --------------    --------------
Equity in income (losses) of
  wholly-owned subsidiaries                  (50,080)               --                --           50,080                --
                                      --------------    --------------    --------------   --------------    --------------
Net (loss) income                     $      (50,080)   $      (50,080)   $           --   $       50,080    $      (50,080)
                                      ==============    ==============    ==============   ==============    ==============
</TABLE>

Condensed Consolidating Statement of Cash Flows

<TABLE>
<CAPTION>
                                                                April 1, 2002 through December 31, 2002
                                                                ---------------------------------------
                                                                                   Independent
                                                                 Independent        Wireless
                                                    IWO           Wireless One       One Leased
                                                  Holdings,       Corporation        Realty
                                                     Inc.         Corporation          (Non         Consolidating
                                                   (Parent)       Guarantor)       (Guarantor)         Entries        Consolidated
                                                 -----------    --------------    --------------    --------------   ---------------
                                                                                       (In thousands)
<S>                                              <C>            <C>               <C>               <C>              <C>
Cash flows from operating activities:
Net cash provided by (used in) operating
 activities                                      $   (10,449)   $      (22,251)   $           --    $           --   $      (32,700)
Cash flows from investing activities:
 Release of restricted cash and U.S. Treasury
  securities                                          10,449                --                --                --           10,449
 Payments for the purchase of equipment                   --           (53,820)               --                --          (53,820)
 Acquisition costs                                        --              (191)               --                --             (191)
 Maturities and sales of marketable securities            --            66,967                --                --           66,967
                                                 -----------    --------------    --------------    --------------   ---------------
Net cash provided by (used in) investing
  activities                                          10,449            12,956                --                --           23,405

Cash flows from financing activities:
 Proceeds from long-term debt                             --            43,184                --                --           43,184
 Other financing activities                               --                20                --                --               20
                                                 -----------    --------------                                       ---------------
Net cash provided by (used in) financing
 activities                                               --            43,204                --                --           43,204
                                                 -----------    --------------    --------------    --------------   ---------------

Net increase in cash and cash equivalents                 --            33,909                --                --           33,909
Cash and cash equivalents at beginning of period          --             1,099                --                --            1,099
                                                 -----------    --------------    --------------    --------------   ---------------
Cash and cash equivalents at end of period       $        --    $       35,008    $           --    $           --   $       35,008
                                                 ===========    ==============    ==============    ==============   ===============
</TABLE>

                                      F-27

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                DECEMBER 31, 2002

Condensed Consolidating Statement of Cash Flows

<TABLE>
<CAPTION>
                                                                January 1, 2002 through March 31, 2002
                                                                --------------------------------------
                                                                                   Independent
                                                                 Independent        Wireless
                                                    IWO           Wireless One       One Leased
                                                  Holdings,       Corporation        Realty
                                                     Inc.         Corporation          (Non         Consolidating
                                                   (Parent)       Guarantor)       (Guarantor)         Entries        Consolidated
                                                 -----------    --------------    --------------    --------------   ---------------
                                                                           (In thousands)
<S>                                              <C>            <C>               <C>               <C>              <C>
Cash flows from operating activities:
Net cash provided by (used in) operating
 activities                                      $   (10,717)   $       (4,151)   $           --    $           --   $      (14,868)
Cash flows from investing activities:
 Release of restricted cash and U.S. Treasury
  securities                                          10,717                --                --                --           10,717
 Payments for the purchase of equipment                   --           (29,144)               --                --          (29,144)
 Maturities of marketable securities                      --             6,000                --                --            6,000
                                                 -----------    --------------    --------------    --------------   ---------------
Net cash provided by (used in) investing
 activities                                           10,717           (23,144)               --                --          (12,427)

Cash flows from financing activities:
 Proceeds from long-term debt                             --            40,000                --                --           40,000
 Principal payments of long-term debt                     --           (15,000)               --                --          (15,000)
                                                 -----------    --------------    --------------    --------------   ---------------
Net cash provided by (used in) financing
 activities                                               --            25,000                --                --           25,000
                                                 -----------    --------------    --------------    --------------   ---------------
Net decrease in cash and cash equivalents                 --            (2,295)               --                --           (2,295)
Cash and cash equivalents at beginning of period          --             3,394                --                --            3,394
                                                 -----------    --------------    --------------    --------------   ---------------
Cash and cash equivalents at end of period       $        --    $        1,099    $           --   $            --   $        1,099
                                                 ===========    ==============    ==============    ==============   ===============
</TABLE>

Condensed Consolidating Statement of Cash Flows

<TABLE>
<CAPTION>
                                                                        Year ended December 31, 2001
                                                                        ----------------------------
                                                                                   Independent
                                                                 Independent        Wireless
                                                    IWO           Wireless One       One Leased
                                                  Holdings,       Corporation        Realty
                                                     Inc.         Corporation          (Non         Consolidating
                                                   (Parent)       Guarantor)       (Guarantor)         Entries        Consolidated
                                                 -----------    --------------    --------------    --------------   ---------------
                                                                           (In thousands)
<S>                                              <C>            <C>               <C>               <C>              <C>
Cash flows from operating activities:
Net cash provided by (used in) operating
 activities                                      $  (106,334)   $       61,694    $           --    $           --   $      (44,640)
Cash flows from investing activities:
 (Purchase) release of restricted cash and U.S.
   Treasury securities                               (53,719)               --                --                --          (53,719)
 Payments for the purchase of equipment                   --           (77,793)               --                --          (77,793)
 Maturities of marketable securities                      --            30,684                --                --           30,684
 Purchase of marketable securities                        --          (105,328)               --                --         (105,328)
                                                 -----------    --------------    --------------    --------------   ---------------
Net cash provided by (used in) investing
 activities                                          (53,719)         (152,437)               --                --         (206,156)

Cash flows from financing activities:
 Proceeds from long-term debt                        160,000            65,000                --                --          225,000
 Debt issuance costs                                      --            (7,725)               --                --           (7,725)
 Other financing activities                               53               549                --                --              602
                                                 -----------    --------------    --------------    --------------   ---------------
Net cash provided by (used in) financing
 activities                                          160,053            57,824                --                --          217,877
                                                 -----------    --------------    --------------    --------------   ---------------
Net decrease in cash and cash equivalents                 --           (32,919)               --                --          (32,919)
Cash and cash equivalents at beginning of period          --            36,313                --                --           36,313
                                                 -----------    --------------    --------------    --------------   ---------------
Cash and cash equivalents at end of period       $        --    $        3,394    $           --   $            --   $        3,394
                                                 ===========    ==============    ==============    ==============   ===============
</TABLE>

                                      F-28

<PAGE>

                       IWO HOLDINGS, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                DECEMBER 31, 2002

Condensed Consolidating Statement of Cash Flows

<TABLE>
<CAPTION>
                                                                        Year ended December 31, 2000
                                                                        ----------------------------
                                                                                   Independent
                                                                 Independent        Wireless
                                                    IWO           Wireless One       One Leased
                                                  Holdings,       Corporation        Realty
                                                     Inc.         Corporation          (Non         Consolidating
                                                   (Parent)       Guarantor)       (Guarantor)         Entries        Consolidated
                                                 -----------    --------------    --------------    --------------   ---------------
                                                                           (In thousands)
<S>                                              <C>            <C>               <C>               <C>              <C>
Cash flows from operating activities:
Net cash provided by (used in) operating
 activities                                      $   (49,564)   $       29,610    $           --    $           --   $      (19,954)
Cash flows from investing activities:
 Restricted cash                                          --            (8,000)               --                --           (8,000)
 Payments for the purchase of equipment                   --           (47,675)               --                --          (47,675)
 Purchase of Sprint assets                                --          (116,405)               --                --         (116,405)
 Other                                                    --              (740)               --                --             (740)
                                                 -----------    --------------    --------------    --------------   ---------------
Net cash provided by (used in) investing
  activities                                              --          (172,820)               --                --         (172,820)

Cash flows from financing activities:
 Proceeds from equity investors                       49,544                --                --                --           49,544
 Proceeds from long-term debt                             --            85,000                --                --           85,000
 Payment of long-term debt                                --            (5,000)               --                --           (5,000)
 Debt issuance costs                                      --            (2,920)               --                --           (2,920)
 Other financing activities                               20            (2,309)               --                --           (2,289)
                                                 -----------    --------------    --------------    --------------   ---------------
Net cash provided by (used in) financing
 activities                                           49,564            74,771                --                --          124,335
                                                 -----------    --------------    --------------    --------------   ---------------
Net decrease in cash and cash equivalents                 --           (68,439)               --                --          (68,439)
Cash and cash equivalents at beginning of period          --           104,752                --                --          104,752
                                                 -----------    --------------    --------------    --------------   ---------------
Cash and cash equivalents at end of period       $        --    $       36,313    $           --   $            --   $       36,313
                                                 ===========    ==============    ==============    ==============   ===============
</TABLE>

                                      F-29

<PAGE>

                       IWO HOLDINGS INC. AND SUBSIDIARIES
                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                For the Period    For the Period
                                                    From              From
                                                April 1, 2002       January 1,
                                                   through         2002 through
                                                 December 31,       March 31,       Years Ended December 31,
                                                ------------------------------------------------------------
                                                      2002             2002             2001         2000
                                                ------------------------------------------------------------
<S>                                             <C>               <C>               <C>           <C>
Income tax valuation allowance
  Balance at beginning of period/year           $       55,879    $       49,179    $   23,181    $    5,574
  Additions                                            116,713             6,700        25,998        17,607
  Reductions                                           (55,879)               --            --            --
                                                ------------------------------------------------------------
  Balance at end of period/year                 $      116,713    $       55,879    $   49,179    $   23,181
                                                ============================================================
Allowance for doubtful accounts
  Balance at beginning of period/year           $          737    $          615    $      312    $       --
  Additions                                              4,531             2,007         3,125         1,308
  Reductions                                            (2,865)           (1,885)       (2,822)         (996)
                                                ------------------------------------------------------------
  Balance at end of period/year                 $        2,403    $          737    $      615    $      312
                                                ============================================================
Reserve for inventory obsolescence
  Balance at beginning of period/year           $           --    $           --    $       --    $       --
  Additions                                                 19                --            --            --
  Reductions                                                --                --            --            --
                                                ------------------------------------------------------------
  Balance at end of period/year                 $           19    $           --    $       --    $       --
                                                ============================================================
</TABLE>

                                       S-1