# SECURITIES
AND EXCHANGE COMMISSIONWASHINGTON, D.C. 20549

---

# FORM 10-Q

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIESEXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2002
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIESEXCHANGE ACT OF 1934
For the transition period from ___________ to ___________
Commission file number 333-41040

# NUVOX, INC.

(Exact name of registrant as specified in its charter)

|DELAWARE                                                      | 43-1820855                          
|------------------------------------------------------------- | ------------------------------------
|(State or Other Jurisdiction ofIncorporation or Organization) | (I.R.S. Employer Identification No.)

|16090 Swingley Ridge Road, Suite 500, Chesterfield, Missouri | 63017     
|------------------------------------------------------------ | ----------
|(Address of Principal Executive Offices)                     | (Zip Code)

Registrants telephone number, including area code:(636) 537-5700

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

At October 31,2002, 5,221,544 shares of the registrant's common stock were outstanding.

##### NUVOX, INC.AND SUBSIDIARIES

##### QUARTERLY REPORT ON FORM 10-Q

##### TABLE OF CONTENTS

|                                                                                                                                    | Page No.
|----------------------------------------------------------------------------------------------------------------------------------- | --------
|Part I   Financial Information                                                                                                      | 1       
|Item 1.   Financial Statements                                                                                                      | 1       
|Condensed Consolidated Balance Sheets As of September 30, 2002 (Unaudited)
        and December 31, 2001                            | 2       
|Condensed Consolidated Statements of Operations for The Three and Nine Months
        ended September 30, 2002 and 2001 (Unaudited) | 3       
|Condensed Consolidated Statements of Cash Flows for The Nine Months ended
        September 30, 2002 and 2001 (Unaudited)           | 4       
|Notes to Condensed Consolidated Financial Statements                                                                                | 5       
|Item 2.    Management's Discussion and Analysis of Financial Condition and Results of Operations                                    | 17      
|Item 3.    Quantitative and Qualitative Disclosures About Market Risk                                                               | 28      
|Item 4.   Controls and Procedures                                                                                                   | 28      
|Part II   Other Information                                                                                                         | 29      
|Item 2.   Changes In Securities and Use of Proceeds                                                                                 | 29      
|Item 4.   Submission of Matters to a Vote of Security Holders                                                                       | 30      
|Item 6.   Exhibits and Reports On Form 8-K                                                                                          | 31      
|Signatures                                                                                                                          | 32      
|Certification of Principal Executive Officer                                                                                        | 33      
|Certification of Principal Accounting Officer                                                                                       | 34      
|Index to Exhibits                                                                                                                   | 35      

##### NUVOX, INC.AND SUBSIDIARIES

##### PART IFINANCIAL INFORMATION

Item 1.          Financial Statements.

1

##### NUVOX, INC.AND SUBSIDIARIES

Condensed Consolidated Balance Sheets(in thousands, except share data)

|                                                                        |   | September 30, |  | December 31, |          
|----------------------------------------------------------------------- | - | ------------- |  | ------------ | ---------
|                                                                        |   | 2002          |  | 2001         |          
|                                                                        |   |               |  |              |          
|Assets                                                                  |   | (unaudited)   |  |              |          
|Current Assets:                                                         |   |               |  |              |          
|Cash and cash equivalents                                               | $ | 43,679        |  | $            | 46,973   
|Accounts receivable, net of allowance for doubtful accounts             |   |               |  |              |          
|of $4,202 and $2,680 in 2002 and 2001, respectively                     |   | 20,044        |  |              | 17,993   
|Prepaid expenses and other current assets                               |   | 10,579        |  |              | 9,021    
|                                                                        |   |               |  |              |          
|Total current assets                                                    |   | 74,302        |  |              | 73,987   
|                                                                        |   |               |  |              |          
|Property and equipment, net                                             |   | 205,731       |  |              | 256,167  
|                                                                        |   |               |  |              |          
|Other noncurrent assets:                                                |   |               |  |              |          
|Goodwill, net                                                           |   |              |  |              | 225,960  
|Other intangible assets, net                                            |   | 4,309         |  |              | 7,597    
|Other assets                                                            |   | 4,087         |  |              | 4,725    
|                                                                        |   |               |  |              |          
|Total other noncurrent assets                                           |   | 8,396         |  |              | 238,282  
|                                                                        |   |               |  |              |          
|Total assets                                                            | $ | 288,429       |  | $            | 568,436  
|                                                                        |   |               |  |              |          
|Liabilities and Stockholders' Equity                                    |   |               |  |              |          
|Current Liabilities:                                                    |   |               |  |              |          
|Accounts payable                                                        | $ | 7,542         |  | $            | 15,344   
|Accrued expenses and other current liabilities                          |   | 29,664        |  |              | 27,125   
|                                                                        |   |               |  |              |          
|Total current liabilities                                               |   | 37,206        |  |              | 42,469   
|                                                                        |   |               |  |              |          
|Deferred hedge liability                                                |   |              |  |              | 9,303    
|Long-term debt                                                          |   | 53,299        |  |              | 163,804  
|Other long-term liabilities                                             |   | 1,269         |  |              | 936      
|                                                                        |   |               |  |              |          
|Total long-term liabilities                                             |   | 54,568        |  |              | 174,043  
|                                                                        |   |               |  |              |          
|Minority interest                                                       |   | 898           |  |              | 1,214    
|                                                                        |   |               |  |              |          
|Redeemable preferred stock:                                             |   |               |  |              |          
|Series A, convertible preferred stock, $0.01 par                        |   |               |  |              |          
|value, 100,000,000 shares authorized; 48,850,498 and zero issued        |   |               |  |              |          
|and outstanding in 2002 and 2001, respectively; liquidation             |   |               |  |              |          
|preference of $73,276 in 2002                                           |   | 78,786        |  |              |         
|                                                                        |   |               |  |              |          
|Stockholders' equity:                                                   |   |               |  |              |          
|Preferred stock - Series A through F, $0.01 par value, 300,000,000      |   |               |  |              |          
|shares authorized; zero and 2,127,793 issued and outstanding in         |   |               |  |              |          
|2002 and 2001, respectively; liquidation preference of $765,484 in 2001 |   |              |  |              | 21       
|Common stock, $0.01 par value, 500,000,000 shares authorized;           |   |               |  |              |          
|5,221,544 and 124,232 issued in 2002 and 2001, respectively             |   | 52            |  |              | 1        
|Additional paid-in capital                                              |   | 622,814       |  |              | 623,576  
|Receivables from shareholders                                           |   | (3,466)       |  |              | (3,482)  
|Unearned stock-based compensation                                       |   | (624)         |  |              | (1,508)  
|Accumulated deficit                                                     |   | (501,805)     |  |              | (267,898)
|                                                                        |   |               |  |              |          
|Total stockholders' equity                                              |   | 116,971       |  |              | 350,710  
|                                                                        |   |               |  |              |          
|Total liabilities and stockholders' equity                              | $ | 288,429       |  | $            | 568,436  
|                                                                        |   |               |  |              |          

See accompanying notes to condensed consolidated financial statements.

2

##### NUVOX, INC.AND SUBSIDIARIES

Condensed Consolidated Statements of Operations(in thousands, except share and per share data)(unaudited)

|                                               | Three Months Ended September 30, |            |  | Nine Months Ended September 30, |         
|---------------------------------------------- | -------------------------------- | ---------- |  | ------------------------------- | --------
|                                               |                                  |            |  |                                 |         
|                                               |                                  | 2002       |  |                                 | 2001    
|                                               |                                  |            |  |                                 |         
|Revenue                                        | $                                | 35,515     |  | $                               | 23,267  
|Operating expenses:                            |                                  |            |  |                                 |         
|Cost of communication services (exclusive      |                                  |            |  |                                 |         
|of depreciation and amortization shown         |                                  |            |  |                                 |         
|separately below)                              |                                  | 18,704     |  |                                 | 17,296  
|Selling, general and administrative            |                                  | 23,080     |  |                                 | 26,504  
|Depreciation and amortization                  |                                  | 17,559     |  |                                 | 16,948  
|Stock-based compensation expense               |                                  | 264        |  |                                 | 645     
|Goodwill impairment charge                     |                                  | 45,960     |  |                                 |        
|Provision for restructuring                    |                                  | 33,290     |  |                                 |        
|                                               |                                  |            |  |                                 |         
|Total operating expenses                       |                                  | 138,857    |  |                                 | 61,393  
|                                               |                                  |            |  |                                 |         
|Loss from operations                           |                                  | (103,342)  |  |                                 | (38,126)
|                                               |                                  |            |  |                                 |         
|Other income (expense):                        |                                  |            |  |                                 |         
|Interest income                                |                                  | 91         |  |                                 | 178     
|Interest expense                               |                                  | (2,397)    |  |                                 | (3,719) 
|Unrealized loss on hedge liability             |                                  | (526)      |  |                                 | (5,895) 
|Loss on write-off of investments               |                                  |           |  |                                 |        
|Gain on cancellation of debt                   |                                  | 119,630    |  |                                 |        
|Equity in loss of affiliate                    |                                  |           |  |                                 |        
|                                               |                                  |            |  |                                 |         
|Total other income (expense)                   |                                  | 116,798    |  |                                 | (9,436) 
|                                               |                                  |            |  |                                 |         
|Income (loss) before minority                  |                                  |            |  |                                 |         
|interest and cumulative effect of              |                                  |            |  |                                 |         
|change in accounting principles                |                                  | 13,456     |  |                                 | (47,562)
|Minority interest                              |                                  | 171        |  |                                 | 75      
|                                               |                                  |            |  |                                 |         
|Income (loss) before cumulative effect         |                                  |            |  |                                 |         
|of change in accounting principles             |                                  | 13,627     |  |                                 | (47,487)
|Cumulative effect of change in accounting      |                                  |            |  |                                 |         
|principles:                                    |                                  |            |  |                                 |         
|Accounting for goodwill                        |                                  |           |  |                                 |        
|Accounting for derivative instruments          |                                  |           |  |                                 |        
|                                               |                                  |            |  |                                 |         
|Net income (loss)                              |                                  | 13,627     |  |                                 | (47,487)
|Redeemable preferred stock accretion           |                                  | (797)      |  |                                 |        
|Net income (loss) applicable to                |                                  |            |  |                                 |         
|common stockholders                            |                                  | 12,830     |  |                                 | (47,487)
|                                               |                                  |            |  |                                 |         
|Net income (loss) per common share:            |                                  |            |  |                                 |         
|Basic                                          | $                                | 2.66       |  | $                               | (240.10)
|                                               |                                  |            |  |                                 |         
|Dluted                                         | $                                | 0.29       |  | $                               | (240.10)
|                                               |                                  |            |  |                                 |         
|Weighted average number of shares outstanding: |                                  |            |  |                                 |         
|Basic                                          |                                  | 4,816,206  |  |                                 | 197,784 
|                                               |                                  |            |  |                                 |         
|Diluted                                        |                                  | 43,585,315 |  |                                 | 197,784 
|                                               |                                  |            |  |                                 |         

See accompanying notes to condensed consolidated financial statements.

3

##### NUVOX, INC.AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows(in thousands)(unaudited)

|                                                    |   | Nine Months Ended September 30, | 
|--------------------------------------------------- | - | ------------------------------- | 
|                                                    |   |                                 | 
|                                                    |   | 2002                            | 
|                                                    |   |                                 | 
|Cash flows from operating activities:               |   |                                 | 
|Net loss                                            | $ | (233,907)                       | 
|Adjustments to reconcile net loss to net cash used  |   |                                 | 
|in operating activities:                            |   |                                 | 
|Depreciation and amortization                       |   | 50,487                          | 
|Minority interest                                   |   | (317)                           | 
|Equity in loss of affiliate                         |   |                                | 
|Provision for doubtful accounts                     |   | 4,739                           | 
|Stock-based compensation expense                    |   | 798                             | 
|Unrealized loss on derivative instrument            |   | 1,727                           | 
|Loss on write-off of investments                    |   |                                | 
|Noncash portion of restructuring charge             |   | 23,035                          | 
|Gain on cancellation of debt                        |   | (119,630)                       | 
|Goodwill impairment charge                          |   | 45,960                          | 
|Cumulative effect of change in accounting principle |   | 180,000                         | 
|Changes in assets and liabilities:                  |   |                                 | 
|Increase in accounts receivable                     |   | (7,267)                         | 
|Increase in prepaid expenses and other assets       |   | (2,736)                         | 
|Increase (decrease) in accounts payable             |   | (3,811)                         | 
|Increase (decrease) in accrued expenses and         |   |                                 | 
|other current liabilities                           |   | 1,820                           | 
|                                                    |   |                                 | 
|Net cash used in operating activities               |   | (59,102)                        | 
|                                                    |   |                                 | 
|Cash flows from investing activities:               |   |                                 | 
|Purchase of property and equipment                  |   | (20,731)                        | 
|Payments related to acquisitions                    |   | (4,631)                         | 
|Proceeds from divestitures                          |   | 587                             | 
|Purchase of investments                             |   |                                | 
|                                                    |   |                                 | 
|Net cash used in investing activities               |   | (24,775)                        | 
|                                                    |   |                                 | 
|                                                    |   |                                 | 
|Cash flows from financing activities:               |   |                                 | 
|Proceeds from issuance of long-term debt            |   | 35,565                          | 
|Payments on long-term debt                          |   | (21,270)                        | 
|Proceeds from issuance of stock                     |   |                                | 
|Proceeds from issuance redeemable preferred stock   |   | 66,026                          | 
|Other                                               |   | 262                             | 
|                                                    |   |                                 | 
|Net cash provided by financing activities           |   | 80,583                          | 
|                                                    |   |                                 | 
|Net decrease in cash                                |   | (3,294)                         | 
|                                                    |   |                                 | 
|Cash, beginning of period                           |   | 46,973                          | 
|                                                    |   |                                 | 
|Cash, end of period                                 | $ | 43,679                          | 
|                                                    |   |                                 | 
|                                                    |   |                                 | 
|Supplemental disclosures of cash flow information:  |   |                                 | 
|Cash paid for interest                              | $ | 10,520                          | 
|                                                    |   |                                 | 

See accompanying notes to condensed consolidated financial statements.

4

##### NUVOX, INC.AND SUBSIDIARIES

##### Notes to Condensed Consolidated Financial Statements

## (1)     General

NuVox, Inc. (NuVox or the Company) was incorporated as a Delaware corporation in June 1998 for the
purpose of being a facilities-based provider of integrated voice, data and Internet telecommunications services
in selected markets in the United States.  As of September 30, 2002 and 2001, NuVox was operational in 30 markets
throughout the midwestern and southeastern United States.

NuVox has incurred substantial operating losses and capital expenditures, resulting in negative cash
flow since its inception, and expects to continue to experience operating losses and negative cash flow as it
expands its operations and grows its customer base.

## (2)     Basis of
Presentation

The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance
with the rules and regulations of the Securities and Exchange Commission.  The preparation of financial
statements requires management to make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the reported period.  Actual results could differ from those
estimates.  The interim consolidated financial statements include the consolidated accounts of NuVox, Inc., its
wholly-owned subsidiaries and affiliated companies in which NuVox has a controlling interest (collectively,
NuVox).  Until April 30, 2001, NuVox had a fifty percent interest in a joint venture, which was accounted for
under the equity method.  On April 30, 2001 the joint venture was liquidated.  All significant intercompany
balances and transactions have been eliminated.

In the opinion of management, all adjustments (consisting only of normal recurring adjustments) considered
necessary for a fair presentation of the interim information have been included.  Certain footnote disclosures
normally included in financial statements prepared in accordance with accounting principles generally accepted in
the United States of America have been condensed or omitted pursuant to such SEC rules and regulations.  These
financial statements should be read in conjunction with NuVox's audited consolidated financial statements as of
and for the year ended December 31, 2001 which are included in NuVox's 2001 Form 10-K (Commission File No.
333-41040).  Certain amounts in the prior period's condensed consolidated financial statements have been
reclassified to conform with the current period presentation.  A plan of recapitalization of NuVox was effected
on July 9, 2002 in which each outstanding share of common stock was converted into the right to receive 1/100 of
a share of common stock and the then outstanding shares of preferred stock were converted into shares of common
stock at their then existing conversion ratios, taking into account the 1  for  100 conversion ratio applicable
to the common stock.  Presentation in this document of all share, option and per share data for periods prior to
July 9, 2002, have been adjusted to reflect the 1  for  100 conversion ratio. The results of operations for the
interim periods are not necessarily indicative of the results to be expected for the full year.   The Company's
comprehensive loss is equal to the reported net loss for the nine months ended September 30, 2002 and 2001.

## (3)      Adoption of
Accounting Standards

In June 2001, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards
(SFAS) No. 142, Goodwill and Other Intangible Assets.   Under SFAS 142, goodwill and acquired intangible assets
with indefinite lives are no longer amortized.  This standard also requires that goodwill and acquired intangible
assets with indefinite lives be subject to at least an annual assessment for impairment through the application
of a fair value-based test.  As of December 31, 2001, the Company had unamortized goodwill of $226 million, which
was subject to the provisions of SFAS No. 142.    On January 1, 2002, the Company adopted SFAS 142.  Based upon a
fair value analysis, utilizing comparable public company and discounted cash flow valuations, the Company
recorded a goodwill impairment of $180 million as a cumulative effect of change in accounting principle.

5

##### NUVOX, INC.AND SUBSIDIARIES

##### Notes to Condensed Consolidated Financial Statements

In August 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets.
This standard addresses financial accounting and reporting for the impairment or disposal of long-lived assets.
This standard supersedes SFAS No. 121, Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of.   The adoption of this standard on January 1, 2002 did not have a material impact on
the Company's consolidated financial position or results of operations.

On January 1, 2001, the Company implemented SFAS 133, as amended, Accounting for Derivative Instruments and
Hedging Activities.   The implementation of SFAS 133, as amended, resulted in a cumulative loss due to the change
in accounting principle of approximately $2.5 million.  The Company's interest rate hedging instruments
previously outstanding did not qualify under SFAS 133 for hedge accounting.  Thus, the changes in the fair market
value of the instruments, which reflects market prices and volatility at the balance sheet date, are recorded in
the statement of operations.

##### (4)     Acquisitions & Divestitures

Acquisitions

In January 2002, NuVox purchased certain assets from MDM i NET LLC (d/b/a US Net).  Under terms of the agreement,
NuVox paid $4.5 million in cash which was allocated based upon the fair value of the assets acquired and the
liabilities assumed as follows (in thousands):

| | Property and equipment               | $ | 765   | 
| | ------------------------------------ | - | ----- | 
| | Customer contracts and relationships |   | 4,537 | 
| | Liabilities assumed                  |   | (768) | 
| |                                      |   |       | 
| |                                      | $ | 4,534 | 

In April 2002, NuVox purchased certain assets from Edge Connections, Inc. for shares of Series D Preferred Stock
 and warrants.  The cost of the acquisition was allocated based upon the fair value of the assets acquired and the
liabilities assumed as follows (in thousands):

| | Property and equipment               | $ | 144  | 
| | ------------------------------------ | - | ---- | 
| | Customer contracts and relationships |   | 246  | 
| | Liabilities assumed                  |   | (55) | 
| |                                      |   |      | 
| |                                      | $ | 335  | 
| |                                      |   |      | 

These acquisitions have been accounted for using the purchase method of accounting.  Accordingly, the results of
operations associated with the acquired assets are included in NuVox's results of operations subsequent to the
date of the purchase.  The allocated value of customer contracts and relationships is being amortized over a
period of two to five years based upon the assumed attrition rate of such customers.

Divestitures

In September 2002, NuVox sold Teleco Charleston and Teleco Wilmington, two customer premises equipment
businesses, for approximately $0.6 million in cash.  The company recorded a $0.1 million loss related to this
sale transaction.  The divestiture of these businesses are not expected to have a material impact on the future
results of operation of NuVox.

In April 2002, NuVox sold its residential resale telecommunications customer contracts to an independent party.
The proceeds from the sale and the loss of the residential resale customer base were not material to the
financial position or the results of operation of NuVox.

During the three months ended June 30, 2001, NuVox wrote off its investments in WebBizApps, L.L.C. and Tachion
Networks, Inc. resulting in a combined loss on write-off of investments of $5.0 million which is included in
other income (expense) in the accompanying condensed consolidated statements of operations.

6

##### NUVOX, INC.AND SUBSIDIARIES

##### Notes to Condensed Consolidated Financial Statements

## (5)      Property and Equipment

Property and equipment consist of the following (in thousands):

|                                               |   | September 30, |  |   | December 31, | 
|---------------------------------------------- | - | ------------- |  | - | ------------ | 
|                                               |   | 2002          |  |   | 2001         | 
|                                               |   |               |  |   |              | 
|                                               |   |               |  |   |              | 
|Network equipment                              | $ | 231,534       |  | $ | 237,234      | 
|Computer hardware and software                 |   | 48,596        |  |   | 37,514       | 
|Leasehold improvements                         |   | 14,050        |  |   | 14,178       | 
|Transportation equipment                       |   | 7,196         |  |   | 7,836        | 
|Furniture and office equipment                 |   | 6,272         |  |   | 6,647        | 
|Other                                          |   | 1,477         |  |   | 1,141        | 
|                                               |   |               |  |   |              | 
|Property and equipment, in service             |   | 309,125       |  |   | 304,550      | 
|Less accumulated depreciation and amortization |   | 107,730       |  |   | 65,625       | 
|                                               |   |               |  |   |              | 
|Property and equipment, in service, net        |   | 201,395       |  |   | 238,925      | 
|Construction-in-progress                       |   | 4,336         |  |   | 17,242       | 
|                                               |   |               |  |   |              | 
|Property and equipment, net                    | $ | 205,731       |  | $ | 256,167      | 
|                                               |   |               |  |   |              | 

During the nine months ended September 30, 2002 and 2001, depreciation expense was $48.8 million and $34.1
million, respectively.

## (6)      Goodwill

The changes in the carrying amount of goodwill for the six months ended September 30, 2002 are as follows (in
thousands):

| | Balance as of January 1, 2002       | $ | 225,960   | 
| | ----------------------------------- | - | --------- | 
| | Goodwill acquired during the period |   |          | 
| | Impairment loss, first quarter      |   | (180,000) | 
| | Impairment loss, third quarter      |   | (45,960)  | 
| |                                     |   |           | 
| | Balance as of September 30, 2002    | $ |          | 
| |                                     |   |           | 

The events and circumstances surrounding the Company's refinancing plan during the third quarter of 2002,
including the negative impacts of the slowing economy and continuing efforts by bank lenders to reduce their
telecommunications exposures (which limit the options for emerging telecommunications companies such as NuVox to
obtain additional financing), resulted in a reassessment of the remaining $46.0 million carrying value of
goodwill.  As a result of this interim impairment test, management concluded the Company's remaining goodwill was
fully impaired and recorded an additional impairment charge of $46.0 million.

The following table adjusts reported results to exclude goodwill amortization during the three and nine months
ended September 30, 2002 and 2001(in thousands):

7

##### NUVOX, INC.AND SUBSIDIARIES

##### Notes to Condensed Consolidated Financial Statements

|                                           | Three Months Ended September 30, |        |  | Nine Months Ended September 30, |         
|------------------------------------------ | -------------------------------- | ------ |  | ------------------------------- | --------
|                                           |                                  |        |  |                                 |         
|                                           |                                  | 2002   |  |                                 | 2001    
|                                           |                                  |        |  |                                 |         
|Earnings (in thousands):                   |                                  |        |  |                                 |         
|Reported income (loss) before              |                                  |        |  |                                 |         
|cumulative effect of change in             |                                  |        |  |                                 |         
|accounting principles                      | $                                | 13,627 |  | $                               | (47,487)
|Add back goodwill amortization             |                                  |       |  |                                 | 4,649   
|                                           |                                  |        |  |                                 |         
|Adjusted income (loss) before              |                                  |        |  |                                 |         
|cumulative effect of change in             |                                  |        |  |                                 |         
|accounting principles                      | $                                | 13,627 |  | $                               | (42,838)
|Cumulative effect of change in             |                                  |        |  |                                 |         
|accounting principles                      |                                  |       |  |                                 |        
|                                           |                                  |        |  |                                 |         
|Adjusted net income (loss)                 | $                                | 13,627 |  | $                               | (42,838)
|                                           |                                  |        |  |                                 |         
|Earnings per share  diluted (in dollars): |                                  |        |  |                                 |         
|Reported income (loss) before              |                                  |        |  |                                 |         
|cumulative effect of change in             |                                  |        |  |                                 |         
|accounting principles                      | $                                | (0.31) |  | $                               | (240.10)
|Add back goodwill amortization             |                                  |       |  |                                 | 23.51   
|                                           |                                  |        |  |                                 |         
|Adjusted income (loss) before              |                                  |        |  |                                 |         
|cumulative effect of change in             |                                  |        |  |                                 |         
|accounting principles                      | $                                | (0.31) |  | $                               | (216.59)
|Cumulative effect of change in             |                                  |        |  |                                 |         
|accounting principles                      |                                  |       |  |                                 |        
|                                           |                                  |        |  |                                 |         
|Adjusted net income (loss)                 | $                                | (0.31) |  | $                               | (216.59)
|                                           |                                  |        |  |                                 |         

##### (7)     Other Intangible Assets

Other intangible assets consist of the following (in thousands):

| |                                      |   | September 30, |  |   | December 31, | 
| | ------------------------------------ | - | ------------- |  | - | ------------ | 
| |                                      |   | 2002          |  |   | 2001         | 
| |                                      |   |               |  |   |              | 
| | Deferred financing costs             | $ |              |  | $ | 8,328        | 
| | Customer contracts and relationships |   | 5,018         |  |   |             | 
| | Gross carrying cost                  |   | 5,018         |  |   | 8,328        | 
| | Less accumulated amortization        |   | 709           |  |   | 731          | 
| | Other intangible assets, net         | $ | 4,309         |  | $ | 7,597        | 
| |                                      |   |               |  |   |              | 

During the nine months ended September 30, 2002 and 2001, amortization expense associated with the other
intangible assets was $1.6 million and $0.5 million, respectively.  On August 14, 2002, the remaining unamortized
deferred financing costs of approximately $8.1 million was charged against the gain on cancellation of debt.

8

##### NUVOX, INC.AND SUBSIDIARIES

##### Notes to Condensed Consolidated Financial Statements

Estimated future amortization expense of other intangible assets is as follows (in thousands):

| | For the three months ended December 31, 2002 | $ | 294   | 
| | -------------------------------------------- | - | ----- | 
| | For the year ended December 31, 2003         |   | 1,177 | 
| | For the year ended December 31, 2004         |   | 1,028 | 
| | For the year ended December 31, 2005         |   | 960   | 
| | For the year ended December 31, 2006         |   | 850   | 
| |                                              |   |       | 
| |                                              | $ | 4,309 | 

##### (8)     Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities consisted of the following (in thousands):

| |                                         |   | September 30, |  |   | December 31, | 
| | --------------------------------------- | - | ------------- |  | - | ------------ | 
| |                                         |   | 2002          |  |   | 2001         | 
| |                                         |   |               |  |   |              | 
| | Accrued taxes                           | $ | 7,230         |  | $ | 4,956        | 
| | Accrued contractual obligations         |   | 3,567         |  |   | 6,092        | 
| | Restructuring reserve                   |   | 6,990         |  |   |             | 
| | Accrued interest                        |   |              |  |   | 641          | 
| | Accrued employee expenses               |   | 3,463         |  |   | 4,563        | 
| | Accrued costs of communication services |   | 2,488         |  |   | 1,844        | 
| | Deferred revenue                        |   | 4,022         |  |   | 2,440        | 
| | Other                                   |   | 1,904         |  |   | 6,589        | 
| |                                         |   |               |  |   |              | 
| |                                         | $ | 29,664        |  | $ | 27,125       | 
| |                                         |   |               |  |   |              | 

## (9)      Long-Term Debt

NuVox entered into an Amended and Restated Credit and Guaranty Agreement dated as of August 14, 2002 with General
Electric Capital Corporation (GECC) and CIT Lending Services Corporation (CIT), as lenders, which amended,
modified and restated the terms of NuVox's existing senior secured credit facility and provided for the
restructuring of the outstanding indebtedness and obligations under the existing credit facility, as follows:

- NuVox paid to the lenders under the existing credit facility who desired to be relieved of their
contractual funding commitments $0.135 per $1.00 of their $133.1 million of outstanding loans
(approximately $18.0 million) plus $1.6 million, or approximately $19.6 million in total, plus fees
and expenses of such lenders' counsel and financial advisor totalling approximately $725,000;
- NuVox paid Wachovia Bank NA $0.135 per $1.00 of NuVox's approximately $12.0 million liability
outstanding, inclusive of approximately $1.0 million accrued but unpaid interest, under its
interest rate hedging agreement with Wachovia (approximately $1.6 million);
- GECC and CIT loaned an additional $10.0 million and $2.5 million, respectively, to NuVox, which loans
are evidenced by senior secured notes due September 30, 2006 (Senior Secured Notes), with
interest thereon through June 30, 2004 payable at the same rate as was provided for under the
previous credit facility through the issuance of additional senior secured notes and interest
thereafter payable in cash quarterly in arrears at LIBOR plus 4.25%, and with principal payable in
consecutive quarterly installments totalling 30% of the total principal amount during the period
from June 30, 2004 through June 30, 2006 and 70% on September 30, 2006;

9

##### NUVOX, INC.AND SUBSIDIARIES

##### Notes to Condensed Consolidated Financial Statements

- GECC exchanged its $25.5 million principal amount of indebtedness under the existing credit facility for
      $10.0 million principal amount of Senior Secured Notes, and
      4,833,333 shares of Series A Convertible Preferred Stock; and
- CIT exchanged its $25.5 million principal amount of indebtedness under the existing credit facility for
      $3.8 million principal amount of Senior Secured Notes, and
      non-interest bearing junior unsecured discount note due September 30, 2008 with an initial
          accreted value of approximately $10.5 million and an accreted value at maturity of $21.7
          million (Junior Unsecured Note).

The restructuring of the outstanding indebtedness resulted in the recognition of a $119.6 million gain
on the cancellation of debt.  The $119.6 million gain was calculated in accordance with Statement of Financial
Accounting Standards, No. 15.   The gain was computed as the total reduction in carrying values of the senior
secured credit facility and the interest rate hedging agreement as compared to the carrying values of the
securities issued in connection with the debt restructuring, less transaction costs and the write-off of
unamortized deferred financing costs.   The carrying values of the securities issued in connection with the debt
restructuring include all future potential interest and principal payments associated with such securities.   The
impact the gain on cancellation of debt had on basic earnings per share was $24.83 and $72.89 for the three and
nine months ended September 30, 2002, respectively.

On September 14, 2001, GCI Transportation Company, L.L.C. (GCI), an affiliate which is 70% owned by
the Company, obtained a $2.76 million secured credit facility.  The
aggregate $2.76 million was drawn at that date.  Monthly repayments of the outstanding borrowings commenced on
November 1, 2001 and continue through October 1, 2019.  Interest on the outstanding borrowings is variable at
LIBOR plus 2.95%.  At September 30, 2002, $2.68 million remained outstanding under this facility at an interest
rate of 5.5%.

Long-term debt consists of the following (in thousands):

| |                                    |   | September 30, |  |   | December 31, | 
| | ---------------------------------- | - | ------------- |  | - | ------------ | 
| |                                    |   | 2002          |  |   | 2001         | 
| |                                    |   |               |  |   |              | 
| | Senior Secured Notes               | $ | 28,999        |  | $ | 161,000      | 
| | Junior Unsecured Notes             | $ | 21,724        |  |   |             | 
| | Other long-term debt               |   | 2,676         |  |   | 2,904        | 
| |                                    |   |               |  |   |              | 
| |                                    | $ | 53,399        |  | $ | 163,904      | 
| | Less portion classified as current |   | 100           |  |   | 100          | 
| |                                    |   |               |  |   |              | 
| |                                    | $ | 53,299        |  | $ | 163,804      | 
| |                                    |   |               |  |   |              | 

As of September 30, 2002, the outstanding principal amount of the Senior Secured Notes
was approximately $26.5 million; the carrying value of $29.0 million includes $2.5 million of accreted interest.
As of September 30, 2002, the accreted value of the $21.7 million Junior Unsecured Note was approximately $10.7
million at the agreed upon 12.0% discount rate

Maturities of long-term debt at September 30, 2002 are as follows (in thousands):

| | For the three months ended December 31, 2002 | $ | 24     | 
| | -------------------------------------------- | - | ------ | 
| | For the year ended December 31, 2003         |   | 90     | 
| | For the year ended December 31, 2004         |   | 2,030  | 
| | For the year ended December 31, 2005         |   | 3,967  | 
| | For the year ended December 31, 2006         |   | 23,305 | 
| | For the year ended December 31, 2007         |   | 119    | 
| | For the year ended December 31, 2008         |   | 21,850 | 
| | Thereafter                                   |   | 2,014  | 
| |                                              |   |        | 
| |                                              | $ | 53,399 | 

10

##### NUVOX, INC.AND SUBSIDIARIES

##### Notes to Condensed Consolidated Financial Statements

##### (10)     Stockholders' Equity

Following approval by the holders of more than 66 2/3% of NuVox's outstanding common and preferred stock, voting
together on an as converted basis as a single class, and more than 66 2/3% of all series of NuVox's outstanding
preferred stock, voting together on an as converted basis as a single class, a plan of recapitalization of NuVox
was effected on July 9, 2002 in which each then outstanding share of NuVox common stock was converted into the
right to receive 1/100 of a share of common stock and the then outstanding shares of NuVox preferred stock were
converted into shares of NuVox common stock at their then existing conversion ratios, taking into account the 1 -
for  - 100 conversion ratio applicable to the common stock.  Fractional shares resulting from the conversion were
rounded up to the next whole share.  Accordingly, the then outstanding shares of NuVox common and preferred stock
have been converted into shares of NuVox common stock as follows:

|Class of Shares |  | Outstanding |  | Conversion |  | As Converted  Pre- |  | As Converted  Post- | 
|--------------- |  | ----------- |  | ---------- |  | ------------------- |  | -------------------- | 
|                |  | Shares      |  | Ratio      |  | Recapitalization    |  | Recapitalization     | 
|                |  |             |  |            |  |                     |  |                      | 
|Common Stock    |  | 1,005,434   |  |           |  | 1,005,434           |  | 10,080               | 
|Series B        |  | 1,222,077   |  | 3.41       |  | 4,172,948           |  | 41,732               | 
|Series C-1      |  | 51,197      |  | 2.58       |  | 132,259             |  | 1,323                | 
|Series C-2      |  | 654,534     |  | 2.97       |  | 1,946,372           |  | 18,566               | 
|Series C-3      |  | 2,727,724   |  | 3.07       |  | 8,379,572           |  | 83,799               | 
|Series D        |  | 60,062,388  |  | 1.00       |  | 60,062,388          |  | 600,724              | 
|Series E-1      |  | 80,550,000  |  | 1.00       |  | 80,550,000          |  | 805,508              | 
|Series E-2      |  | 12,500,000  |  | 1.00       |  | 12,500,000          |  | 125,000              | 
|Series E-3      |  | 120,480,209 |  | 1.00       |  | 120,480,209         |  | 1,204,828            | 
|Series E-4      |  | 15,354,458  |  | 1.00       |  | 15,354,458          |  | 153,562              | 
|Series E-5      |  | 0           |  |           |  | 0                   |  | 0                    | 
|Series E-6      |  | 677,369     |  | 1.00       |  | 677,369             |  | 6,780                | 
|Series E-7      |  | 5,060,000   |  | 1.00       |  | 5,060,000           |  | 50,603               | 
|Series E-8      |  | 663,599     |  | 1.00       |  | 663,599             |  | 6,637                | 
|Series E-9      |  | 1,388,154   |  | 1.00       |  | 1,388,154           |  | 13,890               | 
|Series E-10     |  | 5,179,397   |  | 1.00       |  | 5,179,397           |  | 51,803               | 
|Series E-11     |  | 209,034     |  | 1.00       |  | 209,034             |  | 2,100                | 
|Series E-12     |  | 204,459,745 |  | 1.00       |  | 204,459,745         |  | 2,044,609            | 
|                |  |             |  |            |  |                     |  |                      | 
|Total           |  | 512,245,319 |  |            |  | 522,220,937         |  | 5,221,544            | 
|                |  |             |  |            |  |                     |  |                      | 

Each outstanding option to acquire preferred stock of NuVox was converted into an option to acquire the shares of
common stock into which such shares of preferred stock would have been convertible, adjusted to reflect the 1 
for  100 conversion ratio of the common stock, and each outstanding option and warrant to acquire common stock
of NuVox was adjusted to reflect the 1  for  100 conversion ratio.

NuVox's Amended and Restated Certificate of Incorporation was amended on July 9, 2002 as part of the
plan of recapitalization.  NuVox's Amended and Restated Certificate of Incorporation provides that NuVox's
authorized capital stock consists of (i) 500,000,000 shares of common stock, of which 5,221,544 shares were
issued and outstanding following effectiveness of the plan of recapitalization, and (ii) 400,000,000 shares of
preferred stock, of which 100,000,000 shares were designated as Series A Convertible Preferred Stock.  As of
September 30, 2002, 48,850,498 shares of Series A Convertible Preferred Stock were issued and outstanding.

On September 24, 2002, a stockholder who held 9,879 shares of Series D Preferred Stock and 101,295
shares of Series E-3 Preferred Stock prior to effectiveness of the plan of recapitalization filed a Petition for
Appraisal in the Court of Chancery of the State of Delaware in and for New Castle County (C.A. No. 19927-NC)
seeking to reject the plan of recapitalization and requesting the Court to order payment to the Petitioner of the
fair value of Petitioner's shares.  NuVox has received demands for appraisal under the General Corporation Law
of the State of Delaware from a total of 6 stockholders (including the Petitioner), who, in the aggregate, held
175,625 shares of Series D preferred stock, 1,773,167 shares of various series of Series E preferred stock and
1,700 shares of common stock prior to the effectiveness of the plan of recapitalization.  These shares
represented in the aggregate approximately 0.37% of the outstanding shares of NuVox capital stock on an as
converted basis prior to effectiveness of the plan of recapitalization.  To the extent that those stockholders
perfect their appraisal rights and receive payment for their shares in accordance with Delaware law, the 19,509
shares of common stock that, in the aggregate, they would have received pursuant to the plan of recapitalization
will become authorized but unissued shares of our common stock.

11

##### NUVOX, INC.AND SUBSIDIARIES

##### Notes to Condensed Consolidated Financial Statements

##### (11)     Redeemable Preferred Stock

Pursuant to a Securities Purchase Agreement dated as of July 9, 2002 among NuVox and the Purchasers
named therein, NuVox has issued and sold an aggregate of 44,017,165 shares of Series A Convertible Preferred
Stock at a cash purchase price of $1.50 per share, for aggregate cash proceeds of approximately $66.0 million.
The shares of Series A Convertible Preferred Stock were issued and sold to existing holders of NuVox preferred
stock in two tranches:

- on July 9, 2002, NuVox issued and sold an aggregate of 9,900,477 shares of Series A Convertible
              Preferred Stock for an aggregate cash purchase price of approximately $14.9 million, and
- during August, 2002, NuVox issued and sold an aggregate of 34,116,688 additional shares of Series A
              Convertible Preferred Stock for an aggregate cash purchase price of approximately $51.1 million.

Pursuant to a Securities Purchase Agreement dated as of August 14, 2002, NuVox issued and sold an
additional 4,833,333 shares of Series A Convertible Preferred Stock, with an agreed value of $1.50 per share, or
$7.25 million, to restructure $15.5 million principal amount of Senior Secured Notes outstanding under its prior
credit facility.  In accordance with SFAS 15, the 4,833,333 shares of Series A Convertible Preferred Stock is
recorded at a carrying value of $12.0 million, which is computed as the sum of its initial value of $7.3 million
and potential future interest accretion of $4.7 million.

In the event of any liquidation, dissolution or winding up of NuVox (which includes an acquisition of
NuVox or any sale or other disposition of all or substantially all of its assets or stock), the holders of the
Series A Convertible Preferred Stock will be entitled to the greater of $1.50 per share (appropriately adjusted
for any stock dividends, combinations, splits or recapitalizations) or the amount such holders would have
received if they had converted their shares of Series A Convertible Preferred Stock into common stock immediately
prior to the liquidation event.

Each share of Series A Convertible Preferred Stock is initially convertible at any time at the option of
the holder into 1.3155 shares of common stock, subject to customary anti-dilution adjustments.  The Series A
Convertible Preferred Stock will be automatically converted into common stock upon the closing of a public
offering of common stock at an offering price per share at least equal to three times the current conversion
price in which the aggregate proceeds are at least $75 million.  Holders of shares of Series A Convertible
Preferred Stock are entitled to cast one vote per share of common stock into which their shares are convertible.

In the event such automatic conversion shall not have occurred on or prior to December 31, 2008, holders
of Series A Convertible Preferred Stock shall have the right to require NuVox to redeem their shares in annual
one-third increments on September 30 in each of 2009, 2010 and 2011 for $1.50 per share (appropriately adjusted
for any stock dividends, combinations, splits or recapitalizations) plus a return of 8% per annum from the
original issue date of their shares.

Holders of Series A Convertible Preferred Stock are not entitled to receive cash dividends.  No cash
dividends may be declared or paid to holders of the common stock so long as any shares of Series A Convertible
Preferred Stock are outstanding.

##### (12)     Restructuring Charges

As part of its refinancing plan, NuVox has adopted revisions to its business plan which include planned
reductions in operating and capital costs to reduce the amount of cash required to fund its operations to
positive free cash flow.  Key elements of NuVox's revised business plan include planned reductions in force,
consolidation of network management and service delivery centers, and discontinuation of non-core businesses.
During the third quarter of 2002, NuVox recorded a $33.3 million restructuring charge associated with these
activities.  Components of the restructuring charge and their utilization are summarized as follows (in
thousands):

12

##### NUVOX, INC.AND SUBSIDIARIES

##### Notes to Condensed Consolidated Financial Statements

| |                                | 2002    |        |             | 2002 |           | Remaining |  
| | ------------------------------ | ------- | ------ | ----------- | ---- | --------- | --------- | -
| |                                | Charges |        | Utilization |      | Liability |          
| |                                |         |        |             |      |           |          
| | Salaries, severance & benefits | $       | 2,702  |             | $    | (1,160)   |           | $
| | Contractual obligations        |         | 6,079  |             |      | (631)     |           |  
| | Asset write-downs              |         | 23,035 |             |      | (23,035)  |           |  
| | Other                          |         | 1,474  |             |      | (1,474)   |           |  
| |                                |         |        |             |      |           |           |  
| |                                | $       | 33,290 |             | $    | (26,300)  |           | $
| |                                |         |        |             |      |           |           |  

The revised business plan provides for a reduction in force of approximately 325 employees, of which 242 have
been terminated as of September 30, 2002.  The $6.1 million of contractual obligations primarily consist of
non-cancelable lease obligations on excess office and warehouse space resulting from our staff reductions and
business consolidations.  The $23.0 million of asset write-downs primarily resulted from the shut-down of
collocation sites in markets with excess capacity.  The $1.5 million of other charges are primarily associated
with the discontinuation of non-core services.

##### (13)     Earnings (Loss) Per Share

A reconciliation of earnings (loss) per share follows:

|                                          |   | Three Months Ended |  |   | Nine Months Ended | 
|----------------------------------------- | - | ------------------ |  | - | ----------------- | 
|                                          |   | September 30,      |  |   | September 30,     | 
|                                          |   |                    |  |   |                   | 
|                                          |   | 2002               |  |   | 2001              | 
|                                          |   |                    |  |   |                   | 
|Basic                                     |   |                    |  |   |                   | 
|Income (loss) before cumulative effect of |   |                    |  |   |                   | 
|change in accounting principles           | $ | 2.83               |  | $ | (240.10)          | 
|Cumulative effect of change in accounting |   |                    |  |   |                   | 
|principles                                |   |                   |  |   |                  | 
|                                          |   |                    |  |   |                   | 
|Net income (loss)                         |   | 2.83               |  |   | (240.10)          | 
|Redeemable preferred stock accretion      |   | (0.17)             |  |   |                  | 
|                                          |   |                    |  |   |                   | 
|Net income (loss) applicable to common    |   |                    |  |   |                   | 
|stockholders                              | $ | 2.66               |  | $ | (240.10)          | 
|                                          |   |                    |  |   |                   | 
|Diluted                                   |   |                    |  |   |                   | 
|Income (loss) before cumulative effect of |   |                    |  |   |                   | 
|change in accounting principles           | $ | 0.31               |  | $ | (240.10)          | 
|Cumulative effect of change in accounting |   |                    |  |   |                   | 
|principles                                |   |                   |  |   |                  | 
|                                          |   |                    |  |   |                   | 
|Net income (loss)                         |   | 0.31               |  |   | (240.10)          | 
|Redeemable preferred stock accretion      |   | (0.02)             |  |   |                  | 
|                                          |   |                    |  |   |                   | 
|                                          |   |                    |  |   |                   | 
|Net income (loss) applicable to common    |   |                    |  |   |                   | 
|stockholders                              | $ | 0.29               |  | $ | (240.10)          | 
|                                          |   |                    |  |   |                   | 

13

##### NUVOX, INC.AND SUBSIDIARIES

##### Notes to Condensed Consolidated Financial Statements

A reconciliation of the number of shares used in the calculation of basic and diluted loss per share
follows:

|                                              | Three Months Ended September 30, |  | Nine Months Ended September 30, | 
|--------------------------------------------- | -------------------------------- |  | ------------------------------- | 
|                                              |                                  |  |                                 | 
|                                              | 2002                             |  | 2001                            | 
|                                              |                                  |  |                                 | 
|Shares outstanding, beginning of period       | 10,054                           |  | 197,784                         | 
|Weighted average number of common             |                                  |  |                                 | 
|shares issued                                 | 4,806,152                        |  |                                | 
|Weighted average number of common             |                                  |  |                                 | 
|shares converted                              |                                 |  |                                | 
|                                              |                                  |  |                                 | 
|Weighted average basic shares outstanding     | 4,816,206                        |  | 197,784                         | 
|Dilutive effect of preferred stock conversion | 38,769,109                       |  |                                | 
|                                              |                                  |  |                                 | 
|Weighted average diluted shares outstanding   | 43,585,315                       |  | 197,784                         | 
|                                              |                                  |  |                                 | 

In calculating diluted loss per share for the three and nine months ended September 30, 2001 and 2002, no
outstanding employee stock options or warrants and no outstanding preferred stock convertible into common shares
were included in the computation of diluted loss per share due to their antidilutive effect.

## (14)      Stock Based Compensation

Pursuant to the Company's 1998 and 2001 Stock Incentive Plans, the Company has granted non-qualified stock
options and warrants to employees.  Following effectiveness of NuVox's plan of recapitalization on July 9, 2002,
each outstanding option to acquire shares of Series F Preferred Stock was converted into an option to acquire the
shares of common stock into which such shares of Series F Preferred Stock would have been convertible, adjusted
for the 1  for  100 conversion ratio of the common stock, and each outstanding option and warrant to acquire
common stock was adjusted to reflect the 1  for  100 conversion ratio.

The Company does not plan to grant any additional options under the 1998 or 2001 Stock Incentive Plans.
Each outstanding option and warrant enables the employee to purchase one share of stock at the exercise price,
subject to applicable vesting provisions.  The nonqualified stock options and warrants have terms of 10 years
from the dates of the grant.  One-third of the nonqualified common stock options vest upon completion of each of
the first, second and third full year of service after the dates of grant.  The warrants are fully vested on the
date of issuance.  The nonqualified preferred stock options vest one-third upon completion of one full year of
service after the date of grant and an additional 1/36 upon completion of each full month of continuous service
thereafter.

The following is a summary of activity with respect to common stock options and warrants under the 1998 Stock
Incentive Plan.  This information reflects the 1  for  100 conversion ratio referred to above.

14

##### NUVOX, INC.AND SUBSIDIARIES

##### Notes to Condensed Consolidated Financial Statements

|                                    |  | Shares Subject toOptions & Warrants |  |  | Price |  | Weighted AverageExercise Price | 
|----------------------------------- |  | ----------------------------------- |  |  | ----- |  | ------------------------------ | 
|                                    |  |                                     |  |  |       |  |                                | 
|Options and warrants outstanding at |  |                                     |  |  |       |  |                                | 
|December 31, 2000                   |  | 59,436                              |  |  |       |  |                                | 
|Granted                             |  | 10,090                              |  |  |       |  | $400 - $800                    | 
|Anti-dilution adjustment *          |  | 12,627                              |  |  |       |  | $104                           | 
|Canceled                            |  | (8,570)                             |  |  |       |  | $240 - $560                    | 
|Exercised                           |  | (28)                                |  |  |       |  | $240                           | 
|                                    |  |                                     |  |  |       |  |                                | 
|Options and warrants outstanding at |  |                                     |  |  |       |  |                                | 
|December 31, 2001                   |  | 74,367                              |  |  |       |  | $104 - $800                    | 
|Canceled                            |  | (10,732)                            |  |  |       |  | $240 - $800                    | 
|Exercised                           |  |                                    |  |  |       |  |                               | 
|                                    |  |                                     |  |  |       |  |                                | 
|Options and warrants outstanding at |  |                                     |  |  |       |  |                                | 
|September 30, 2002                  |  | 63,635                              |  |  |       |  | $104 - $800                    | 
|                                    |  |                                     |  |  |       |  |                                | 

---

|* | Warrants to purchase 6,700 shares at $300 per share were adjusted to 19,327 shares at $104 per share as a result
of the placement of 599,040 Series D units at $150 per unit on September 20, 2001.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Exercisable options and warrants under the 1998 Stock Incentive Plan totalled 42,447 and 41,496, at September 30,
2002, and December 31, 2001, respectively.  The weighted average exercise price per share of the exercisable
options was $219 and $234, respectively.

Pursuant to the terms of a merger agreement, NuVox assumed and adopted, at November 1, 2000, the plan
under which the acquired company had granted common stock options to its employees.  The following is a summary
of activity with respect to NuVox stock options issued in substitution for options outstanding immediately prior
to the effective time of the merger under this plan, taking into account the 1  for  100 conversion ratio
referred to above.

|                                          |  | Shares Subject toOptions |  |  | Price |  | Weighted AverageExercise Price | 
|----------------------------------------- |  | ------------------------ |  |  | ----- |  | ------------------------------ | 
|                                          |  |                          |  |  |       |  |                                | 
|Options outstanding at December 31, 2000  |  | 108,908                  |  |  |       |  |                                | 
|Canceled                                  |  | (13,182)                 |  |  |       |  | $203 - $556                    | 
|Exercised                                 |  | (2,066)                  |  |  |       |  | $136 - $384                    | 
|                                          |  |                          |  |  |       |  |                                | 
|Options outstanding at December 31, 2001  |  | 93,661                   |  |  |       |  | $136 - $1,356                  | 
|Canceled                                  |  | (10,127)                 |  |  |       |  | $203 - $556                    | 
|Exercised                                 |  |                         |  |  |       |  |                               | 
|                                          |  |                          |  |  |       |  |                                | 
|Options outstanding at September 30, 2002 |  | 83,534                   |  |  |       |  | $136 - $1,356                  | 
|                                          |  |                          |  |  |       |  |                                | 

Exercisable options under this plan totalled 68,272 and 62,034 at September 30, 2002 and December 31,
2001, respectively.  The weighted average exercisable price per share of the exercisable options was $378 and
$327, respectively.

Effective September 20, 2001, NuVox adopted the 2001 Stock Incentive Plan.  The following is a summary
of activity with respect to stock options under this plan:

15

##### NUVOX, INC.AND SUBSIDIARIES

##### Notes to Condensed Consolidated Financial Statements

Effective September 20, 2001, NuVox adopted the 2001 Stock Incentive Plan.  The following is a summary
of activity with respect to Series F-1 preferred stock options under this plan:

|                                          |  | Shares Subject toOptions |  |  | Price |  | Weighted AverageExercise Price | 
|----------------------------------------- |  | ------------------------ |  |  | ----- |  | ------------------------------ | 
|                                          |  |                          |  |  |       |  |                                | 
|Options issued at October 16, 2001        |  | 179,090                  |  |  |       |  | $59                            | 
|Canceled                                  |  | (4,880)                  |  |  |       |  | $59                            | 
|                                          |  |                          |  |  |       |  |                                | 
|Options outstanding at December 31, 2001  |  | 174,210                  |  |  |       |  | $59                            | 
|Granted                                   |  | 10,390                   |  |  |       |  | $59                            | 
|Canceled                                  |  | (34,705)                 |  |  |       |  | $59                            | 
|                                          |  |                          |  |  |       |  |                                | 
|Options outstanding at September 30, 2002 |  | 149,895                  |  |  |       |  | $59                            | 
|                                          |  |                          |  |  |       |  |                                | 

There were no exercisable options under the 2001 Stock Incentive Plan at September 30, 2002.

##### (15)     Recent Accounting Pronouncements

In June 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement Obligations.  NuVox will
adopt this standard on January 1, 2003.  This standard applies to legal obligations associated with the
retirement of tangible long-lived assets that result from acquisitions, construction, or development or the
normal operation of long-lived assets.  The adoption of this standard is not expected to have a material impact
on NuVox's consolidated financial position or results of operations.

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.  SFAS No. 145 provides for the rescission of several
previously issued accounting standards, new accounting guidance for the accounting for certain lease
modifications and various technical corrections that are not substantive in nature to existing pronouncements.
NuVox will adopt SFAS No. 145 beginning January 1, 2003, except for the provisions relating to the amendment of
SFAS No. 13, which NuVox will adopt for transactions occurring subsequent to May 15, 2002.  The adoption of this
standard is not expected to have a material impact on NuVox's consolidated financial position or results of
operations.

In June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated with Exit or Disposal
Activities.  SFAS No. 146 addresses financial accounting and reporting for costs associated with exit or
disposal activities and nullifies Emerging Issues Task Force Issue No. 94-3, Liability recognition for Certain
Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a
Restructuring).  SFAS No. 146 requires that a liability for costs associated with an exit or disposal activity be
recognized when the liability is incurred rather than when a company commits to such an activity, and also
establishes that fair value be the objective for initial measurement of the liability.  NuVox will adopt this
standard on January 1, 2003.  The adoption of this standard is not expected to have a material impact on NuVox's
consolidated financial position or results of operations.

16

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

References in this Form 10-Q to we, us, our, the Company
and NuVox mean NuVox, Inc., a
Delaware corporation, and our subsidiaries and predecessors, unless the context suggests otherwise.  Some of the
statements contained in this Form 10-Q discuss our business plans or future prospects or state other
forward-looking information.  These statements are forward-looking statements within the meaning of Section 27A
of the Securities Act of 1933 and are subject to known and unknown risks, uncertainties and other factors that
could cause the actual results to differ materially from those contemplated by these statements.  These
forward-looking statements are based on various factors and have been derived using numerous assumptions.  In
some cases, you can identify these forward-looking statements by words like may, will,
should, expect,
plan, anticipate, believe, estimate, predict, project,
intend or potential or the negative of those
words and other similar expressions.  You should be aware that those statements only reflect our predictions,
assumptions and estimates regarding future events and circumstances.  Actual events or results may differ
substantially as a result of risks and uncertainties facing us, including risks and uncertainties regarding the
continued development of our business and the markets for our services and products, the negative impacts of the
downturn in the economy and the continued availability and sufficiency of our capital.  Important factors that
could cause our actual results to be materially different from those forward-looking statements are set forth
below, in Item 1 of our Report on Form 10-K for the year ended December 31, 2001 under the heading Business 
Risk Factors Relating to our Business and Operations, and elsewhere in this Report on Form 10-Q.

## Company
Overview

NuVox, Inc. is a rapidly growing, facilities-based, integrated communications provider.  We position
ourselves as the integrated communications provider of choice, delivering superior broadband services and
customer care in 30 markets in 13 contiguous Midwestern and Southeastern states.  We offer a wide array of
broadband products and services primarily to small and medium-sized businesses in second and third tier markets.
We compete with incumbent telephone companies and other providers by providing high quality, integrated voice and
data services, excellent customer service and prices below those charged by the incumbent telephone companies.

The principal elements of our business strategy include targeting end users with a wide range of
innovative products and services that provide comprehensive business solutions for all of their communications
requirements; focusing primarily on small to medium-sized businesses in second and third tier markets; providing
superior customer service through local sales forces and customer support personnel; deploying data-centric
network platforms in a capital efficient manner; leveraging our experienced management team; and pursuing
acquisitions and strategic alliances to expand and complement our business.  We have been providing these
products and services since we commenced commercial operations in June 1999.  As of September 30, 2002, NuVox was
providing services to more than 15,000 on-net customers with approximately 220,000 on-net access lines in service.

In contrast to carriers that construct their own fiber optic transmission facilities to reach customers,
we have not built our own network connections to each individual customer.  Instead, as part of our smart build
network construction strategy, we have installed our own voice and data switches and have leased transmission
facilities from incumbent telephone companies and other providers within a local market area.  We have also
installed and connected our own access equipment in collocation sites that we lease in the central offices of the
incumbent telephone companies in our markets, a process which is commonly referred to in the telecommunications
industry as collocation.  This network construction strategy enables us to reach the entire targeted customer
base in each market without having to build our own fiber optic transmission facilities in order to establish
network connections to each customer.  Initially, our capital expenditures were primarily for the build out of
our network and operations support systems infrastructure.  Currently, our incremental network infrastructure
costs are substantially lower and more directly related to demand driven capital expenditures associated with the
installation of new revenue producing services.

We believe that our smart-build construction strategy offers a number of advantages over the network
build-out strategy of the fiber-based competitive local telephone companies by allowing us to

- improve our return on capital by generating revenue with a smaller capital investment,
- defer capital expenditures for additional network assets until the time when revenue generated by
               customer demand justifies such expenditures, and
- address business customers throughout our markets and not just in those areas
accessible from owned fiber transmission facilities.

17

The development of our business requires significant expenditures before the time when our operations can
generate consolidated positive free cash flows.  We have had negative cash flow from our inception through
September 30, 2002 totaling approximately $510 million.  We expect to continue to incur consolidated negative
cash flow for a period of time as we continue to grow our customer base in each of our markets.

## Revised Financial and Business Plans

During the three months ended September 30, 2002, we reached agreements with our lenders and equity
investors under which we have received approximately $78.5 million in additional debt and equity financing.  The
additional financing was received pursuant to our revised financial plan under which approximately $160.5 million
of obligations under our previous credit facility have been repaid with cash payments totalling approximately
$23.2 million and the issuance of 4,833,333 shares of Series A Convertible Preferred Stock.

After giving effect to these transactions, our total outstanding long-term debt under our senior secured
credit facility is comprised of senior secured notes due 2006 with a carrying value of $29 million and a junior
unsecured discount note due 2008 with an initial accreted value of $10.5 million and an accreted value at
maturity of $21.7 million.  In connection with these transactions, we also adopted revisions to our business plan
that include reductions in operating and capital costs and a decrease in the amount of cash that we estimate will
be required to fund our operations to positive free cash flow.

## Recent
acquisitions and divestitures

In January 2002, NuVox purchased certain assets from MDM i NET LLC (d/b/a US Net).  Under terms of the
agreement, NuVox paid $4.5 million in cash which was allocated based upon the fair value of the assets acquired
and the liabilities assumed as follows (in thousands):

| | Property and equipment               | $        765   | 
| | ------------------------------------ | -------------- | 
| | Customer contracts and relationships | 4,537          | 
| | Liabilities                          | (768)          | 
| |                                      |                | 
| |                                      | $        4,534 | 

In April 2002, NuVox purchased certain assets from Edge Connections, Inc. for shares of Series D
Preferred Stock  and warrants.  The cost of the acquisition was allocated based upon the fair value of the assets
acquired and the liabilities assumed as follows (in thousands):

| | Property and equipment               | $        144 | 
| | ------------------------------------ | ------------ | 
| | Customer contracts and relationships | 246          | 
| | Liabilities                          | (55)         | 
| |                                      |              | 
| |                                      | $        335 | 

These acquisitions have been accounted for using the purchase method of accounting.  Accordingly, the
results of operations associated with the acquired assets are included in NuVox's results of operations
subsequent to the date of the purchase.  The allocated value of customer lists is being amortized over a period
of two to five years based upon the assumed attrition rate of such customers.

In September 2002, NuVox sold Teleco Charleston and Teleco Wilmington, two customer premises equipment
businesses, for approximately $0.6 million in cash.  The company recorded a $0.1 million loss related to this
sale transaction.  The divestiture of these businesses is not expected to have a material impact on the future
results of operation of NuVox.

In April 2002, NuVox sold its residential resale telecommunications customer contracts to an independent party.
The proceeds from the sale and the disposition of the residential resale customer base were not material to the
financial position or the results of operation of NuVox.

## Current
Telecommunications Industry Environment

There have been a number of significant uncertainties and challenges facing NuVox and the telecommunications industry during
2002 including the negative impacts of the slowing economy, continuing efforts by bank lenders to reduce their
telecommunications exposures (which limit the options for emerging telecommunications companies such as NuVox to
obtain additional financing), and regulatory uncertainties inherent in legislative and regulatory initiatives
currently underway.

18

Since March 2000, there has been a prolonged and continuing downturn in telecommunications capital
markets, particularly for emerging telecommunications companies.  This has made incremental capital available to
only a select few best-managed companies with sound business plans.  In addition, the downturn in the economy,
which began in 2001 and accelerated following the events of September 11, 2001, has lessened telecommunications
demand and curtailed growth rates. It has also increased the level of delinquent accounts experienced by
telecommunications providers due to bankrupt carriers and customers.
 All of this has led a number of emerging providers to shift business focus,
abandon markets, curtail operations, re-capitalize and seek reorganization under the bankruptcy laws.  It has
also caused end users to reconsider the advisability of obtaining their communications services from alternative
providers.

In addition, the telecommunications sector is faced with significant regulatory uncertainties.
The regional Bell companies are pursuing legislative initiatives designed to reverse the pro-competitive
provisions of the landmark 1996 Telecommunications Act.  At the same time, the FCC has commenced rulemaking
proceedings which could result in regulatory relief for the regional Bell companies from some of their existing
obligations to make network components available to competitors at cost-based prices.  The robust local
telecommunications competition envisioned when the 1996 Telecommunications Act was passed has been painstakingly
slow to develop due, in large measure, to the anti-competitive practices of the incumbent carriers.  The emerging
telecommunications industry is dependent on aggressive regulatory enforcement to ensure the pro-competitive goals
of the 1996 Act are realized.

While there are many uncertainties facing NuVox and our industry, we believe that the recent additional debt and
equity financings and the debt restructuring we have completed have significantly enhanced NuVox's ability to
survive the current sector shake out.  We expect that the companies that do survive will ultimately benefit from
diminished competition as other companies disappear through bankruptcy and acquisition.  This should enable the
survivors to acquire customers and assets on advantageous terms, accelerate market penetration and achieve higher
margins.

## Operating
Statistics

The following table provides selected operational data:

|                                       |  | As of September 30, |     
|-------------------------------------- |  | ------------------- | ----
|                                       |  | 2002                |     
|                                       |  |                     |     
|Markets in operation                   |  |                     | 30  
|Total access lines in service(1)       |  | 219,927             |     
|On-net access lines in service(2)      |  | 219,003             |     
|Customers served, on-net               |  | 15,433              |     
|Annualized September revenues          |  | $139,358,000        |     
|On-net September revenues per customer |  |                     | $752
|September Gross margin (%)             |  | 49.0%               |     
|Voice switches installed               |  |                     | 15  
|ATM switches installed                 |  |                     | 30  
|Central office collocations in service |  |                     | 201 
|Sales employees                        |  |                     | 187 
|Total employees                        |  | 821                 |     

---

|(1) | Includes 924 and 20,271 resale lines at September 30, 2002 and 2001, respectively.
NuVox divested its residential resale business in April, 2002 and divested its remaining commercial resales lines in October 2002.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | On-net customers are those to which we provide broadband
services over our own network platforms.  All
     customers have signed either one, two or three year contracts.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

19

## Results of
Operations

Three Months Ended September 30, 2002 Compared to
Three Months Ended September 30, 2001

REVENUE

Our revenues increased 52.6 percent to $35.5 million for the three months ended September 30, 2002 from
$23.3 million for the three months ended September 30, 2001 and an 5.0 percent sequential increase over second
quarter 2002 revenues of $33.8 million.  Revenues attributable to core broadband products grew 82.5 percent to
$32.3 million from $17.7 million during the third quarter of 2001 and 10.2 percent above the $29.3 million
reported in the second quarter of 2002.  Core broadband revenues include revenues from NuVox's bundled local,
long distance, Internet and broadband data communications services.   Revenues during the third quarter of 2002
were adversely impacted by divestitures of businesses which contributed $0.9 million, $1.9 million and $2.7
million of revenues in the third and second quarter of 2002 and the third quarter of 2001, respectively, and by
customer credits and adjustments that were $0.9 million higher than in the third quarter of 2001 and $0.3 million
higher than in the second quarter of 2002.

NuVox generates revenues from:

- local calling services, including basic voice calling services and advanced
local features such as call waiting and call forwarding,
- long distance services, which include a full range of domestic, international and toll-free long
              distance services,
- dedicated, high speed Internet access services,
- website design and development, web page hosting and domain name services, audio conferencing, remote
              access service,
- advanced data services, such as high speed data transmission and unified voice
mail, e-mail and fax messaging services, local and wide area network management
and virtual private networks,
- access charges, which we earn by connecting our customers to their selected long
distance carrier for outbound calls or by delivering inbound long distance
traffic to the local service customers of long distance carriers,
- reciprocal compensation, which entitles us to compensation for terminating local calls made by customers
              of other carriers to our customers.

We price our local calling services competitively with those of the incumbent telephone companies and
offer our customers combined service discounts designed to give them incentives to purchase bundled local, long
distance and data services under one, two and three year commitments.

Local voice service revenues for the three months ended September 30, 2002 and 2001 were $17.7 million
and $13.7 million, respectively (of which $17.0 million and $10.9 million, respectively, were derived from
services provided on-net).  Local voice service revenues include the monthly recurring charges for basic service,
charges for advanced local features and reciprocal compensation.  Long distance service revenues for the three
months ended September 30, 2002 and 2001 were $5.4 million and $3.4 million, respectively.  Revenues generated
from Internet access, web, data and other services and products for the three months ended September 30, 2002 and
2001 were $12.5 million and $6.1 million, respectively.

Annualized revenues increased 46.3 percent to $139.4 million based on September 2002 revenues from $95.3
million based on September 2001 revenues.  We continue to grow our revenue base as evidenced by the total number
of access lines in service increasing 70.7 percent to 219,927 at September 30, 2002, of which 219,003 were
on-net, as compared to 128,855 total access lines in service at September 30, 2001, of which 108,584 were
on-net.  Total monthly broadband access line churn decreased to 1.3 percent in the third quarter of 2002 from 1.4
percent in the second quarter of 2002.  As of September 30, 2002, we served 15,433 customers on-net, as compared
with 8,295 customers on-net, at September 30, 2001.

20

COST AND EXPENSES

Our cost of communication services amounted to $18.7 million for the three months ended September 30,
2002 compared to $17.3 million for the same period in 2001 and $19.8 million in the second quarter of 2002.  The
increase in cost of communication services since 2001 reflects the growth in on-net access lines in service and
the increase in revenue between the three-month period ended September 30, 2002 and the same period from the
prior year.  Gross margin increased to 47.3% of revenue for the three months ended September 30, 2002 as compared
with a gross margin of 25.7% in the three-month period ended September 30, 2001 and 41.6% in the three months
ended June 30, 2002.  Despite decreases in average revenues per line and average revenue per customer, we have
been able to achieve continuing improvements in gross margins due to our access line growth, more efficient
utilization of our network facilities, and rate reductions related to certain network elements.  Our cost of
communication services includes recurring costs associated with

- leasing the high capacity transport facilities that connect our switching
equipment to our equipment located in incumbent telephone companies
central offices,
- leasing the T-1 access, unbundled local loop lines and other customer access facilities that connect our
             customers to our networks,
- leasing space used to collocate our customer access equipment in incumbent telephone companies' central
             offices,
- leasing and obtaining electrical power for our collocation facilities,
- purchasing long distance services for resale to our customers, and
- providing Internet access to our customers.

We have interconnection agreements with Southwestern Bell, Ameritech, BellSouth, GTE/Verizon, Cincinnati Bell,
and Sprint/United for network and collocation facilities.  The costs to lease the local loop lines and
high-capacity digital transport facilities from incumbent telephone companies vary by company and are regulated
by state authorities.  We believe that there are multiple vendors of high-speed transport facilities in each of
our markets in addition to the incumbent telephone company.  These vendors are an alternate source for transport
facilities and generally provide these facilities at lower costs than those charged by the incumbent telephone
companies.  We expect that the total cost of leasing communications services will increase with the volume of
customers, and expect these costs to be a significant part of ongoing costs of services.

We have been disputing certain charges by one incumbent telephone company for unused power for certain of our
collocation sites.  The dispute currently totals approximately $4 million in disputed past overcharges.  We are
in on-going discussions regarding settlement of both prospective and past charges and believe our financial
statements include appropriate accruals for the settlement of this dispute.

We have agreements with Global Crossing, WorldCom, Inc., Sprint and Qwest to provide us with long
distance or data transmission services.  These agreements provide for the resale of long distance or data
services on a per-minute basis.  The Global Crossing and Sprint agreements have minimum usage requirements.  We
expect to  substantially utilize these minimum usage requirements over the terms of the agreements without any
material obligation for unused capacity.    We also expect that our total costs for transmission capacity will
increase as our customers' long distance calling volume increases, and that these costs will be a significant
portion of the costs we incur to provide long distance services.

The primary expenses associated with providing Internet access to customers are the cost of
interconnecting our network with national Internet service providers and the cost of hosting or paying for the
hosting of web services.

Our selling, general and administrative expenses totaled $23.1 million, or 65 percent of revenues, for the three
months ended September 30, 2002 compared to $26.5 million, or 114 percent of revenues, for the same period in
2001, and $26.1 million, or 77 percent of revenues, in the second quarter of 2002.  The recent decline in
selling, general and administrative expenses reflects the success of our cost containment efforts, including
headcount reductions, and continued focus on administrative efficiencies, partially offset by increased bad debt
expense.  Our total number of employees was 821 at September 30, 2002 compared to 1,047 at the same time last
year and 1,051 at June 30, 2002.  We had 187 sales employees at September 30, 2002 compared to 203 sales
employees at September 30, 2001

21

Bad debt expense totalled $1.7 million for the three months ended September 30, 2002 compared to $0.9
million for the same period in 2001 and $1.6 million and $1.3 million in the second and first quarters,
respectively, of 2002.  These increases reflect a combination of increased customer volume and the general
decline in the overall economic environment which has led to an increased level of delinquent accounts of
bankrupt carriers, such as WorldCom and Global Crossing, and cash-strapped customers that have filed for
bankruptcy, gone out of business or otherwise been disconnected for non-payment.

Our selling, general and administrative expenses include salaries and related personnel costs,
facilities expenses, sales and marketing expenses, information systems costs, education and training costs, and
professional services and consulting fees.  We employ a direct local sales force in most of our markets.  We use
quota-based commission plans and incentive programs to compensate our sales personnel.  We supplement our direct
sales force through the use of agents such as value-added resellers and system integrators, who are compensated
on a commission basis.

In connection with our recent additional debt and equity financings, we have adopted revisions to our
business plan which include reductions in operating and capital costs to reduce the amount of cash required to
fund our operations to positive free cash flow.  Key elements of our revised business plan include planned
reductions in force, consolidation of network management and service delivery centers, and discontinuation of
non-core services. During the third quarter of 2002, we recorded a $33.3 million restructuring charge associated
with these activities.  Components of the restructuring charge and their utilization are summarized as follows
(in thousands):

| |                                |         | 2002   |             |   | 2002      |  | Remaining |      
| | ------------------------------ | ------- | ------ | ----------- | - | --------- |  | --------- | -----
| |                                | Charges |        | Utilization |   | Liability | 
| |                                |         |        |             |   |           | 
| | Salaries, severance & benefits | $       | 2,702  |             | $ | (1,160)   |  | $         | 1,542
| | Contractual obligations        |         | 6,079  |             |   | (631)     |  |           | 5,448
| | Asset write-downs              |         | 23,035 |             |   | (23,035)  |  |           |     
| | Other                          |         | 1,474  |             |   | (1,474)   |  |           |     
| |                                |         |        |             |   |           |  |           |      
| |                                | $       | 33,290 |             | $ | (26,300)  |  | $         | 6,990
| |                                |         |        |             |   |           |  |           |      

Pursuant to our revised business plan, 242 employees have been terminated as of September 30, 2002.  The
$6.1 million of contractual obligations primarily consist of non-cancelable lease obligations on excess office
and warehouse space resulting from our staff reductions and business consolidations.  The $23.0 million of asset
write-downs primarily resulted from the shut-down of collocation sites in markets with excess capacity.  The $1.5
million of other charges are primarily associated with the discontinuation of non-core services.   These
restructuring actions are expected to result in annual cash savings of approximately $20.5 million.

A portion of the purchase price for our acquisition of TriVergent Communications on November 1, 2000 was
allocated to the intrinsic value of the unvested portion of NuVox options issued to TriVergent employees.  This
amount totaled $6 million, and was recorded as unearned stock-based compensation and included in stockholders'
equity in accounting for the transaction as of November 1, 2000.  This intrinsic value of the unearned
stock-based compensation is being amortized over the remaining vesting period of the related options through
2003.  Accordingly, $0.3 million and $0.6 million was recorded as amortization of stock-based compensation in the
three months ended September 30, 2002 and 2001, respectively.

Depreciation expense increased to $17.1 million for the three months ended September 30, 2002 from $12.1
million for the same period in 2001.  This reflects the installation of additional network equipment and computer
hardware and software as a result of the expansion of services in the 30 markets in which we operate.
Amortization expense of other intangible assets, excluding goodwill, increased to $0.4 million for the three
months ended September 30, 2002 from $0.2 million for the same period in 2001.

Goodwill amortization expense decreased to zero for the three months ended September 30, 2002 from $4.6
million for the same period in 2001 due to a change in the method of accounting for goodwill as a result of
adopting a new accounting standard on January 1, 2002.  The events and circumstances surrounding our refinancing
plan during the third quarter of 2002 resulted in a reassessment of our remaining $46.0 million carrying value of
our goodwill.  As a result of this interim impairment test, we concluded our remaining goodwill was fully
impaired and recorded an additional impairment charge of $46.0 million.

22

Interest expense for the three months ended September 30, 2002 was $2.4 million as compared to interest
expense of $3.7 in the same period in 2001.  The decrease in interest expense is due to the reduction in
borrowings outstanding.

The unrealized gain/loss on derivative instrument is attributable to changes in the fair value of our
previous interest rate swaption agreement and interest rate cap and floor agreement.  On August 14, 2002, these
agreements were settled for approximately $1.6 million and cancelled as part of our refinancing plan.

During the three months ended September 30, 2002, we realized a $119.6 million gain on the cancellation
of debt.  Further information regarding this transaction is provided below under the heading Liquidity and
Capital Resources.

We had negative adjusted EBITDA of $6.3 million for the three months ended September 30, 2002, compared
to  $20.5 million for the three months ended September 30, 2001.  The quarter ended September 30, 2002 was our
sixth consecutive quarter of declining negative adjusted EBITDA.  We expect to continue to experience decreasing
negative adjusted EBITDA as we continue to grow the customer base in each of our markets.  EBITDA consists of
earnings (loss) before net interest, income taxes, depreciation and amortization.  Amounts reported as adjusted
EBITDA have been adjusted to exclude the cumulative effect of change in accounting principles, goodwill
impairment, restructuring charge, gain on cancellation of debt, unrealized loss on derivative instrument,
minority interests, equity in loss of affiliate and stock-based compensation expense.  Management believes EBITDA
is a measure commonly used in the telecommunications industry in assessing companies' operating performance,
leverage and ability to incur and service debt.  Adjusted EBITDA is presented to enhance an understanding of
NuVox's operating results and is not intended to represent cash flow or results of operation in accordance with
accounting principles generally accepted in the United States of America.  EBITDA is not a measure of financial
performance under accounting principles generally accepted in the United States of America and should not be
considered an alternative to earnings (loss) from operations and net income (loss) as a measure of performance or
an alternative to cash flow as a measure of liquidity.  Neither EBITDA nor adjusted EBITDA is necessarily
comparable to similarly titled measures of other companies.  Each is thus susceptible to varying calculations.

Our net income was $13.6 million for the three months ended September 30, 2002 compared to our net loss
of $47.5 million for the three months ended September 30, 2001 and $36.0 million for the three months ended June
30, 2002.  Net income for the three months ended September 30, 2002 includes a $119.6 million gain on
cancellation of debt, partially offset by charges for restructuring and goodwill impairment totalling $79.3
million.  Without those items, our net loss for the three months ended September 30, 2002 would have been $26.7
million.

Nine Months Ended September 30, 2002
Compared to Nine months ended September 30, 2001

Our revenues increased 75 percent to $99.7 million for the nine months ended September 30, 2002 from
$56.9 million for the nine months ended September 30, 2001.   The substantial increase in revenue reflects the
continued development of our business.

Local voice service revenues for the nine months ended September 30, 2002 and 2001 were $49.6 million
and $33.3 million, respectively (of which $45.7 million and $24.9 million, respectively, were derived from
services provided on-net).  Long distance service revenues for the nine months ended September 30, 2002 and 2001
were $14.4 million and $8.6 million, respectively.  Revenues generated from Internet access, web, data and other
services and products for the three months ended September 30, 2002 and 2001 were $35.7 million and $15.0
million, respectively.

Our cost of communication services amounted to $57.0 million for the nine months ended September 30,
2002 compared to $46.3 million for the same period in 2001.  The increase in cost of communication services
reflects the growth in access lines in service and the increase in revenue between the nine-month period ended
September 30, 2002 and the same period from the prior year.  Gross margin increased to 42.9% of revenue for the
nine months ended September 30, 2002 as compared with a gross margin of 18.6% in the three-month period ended
September 30, 2001.  The improvement reflects the revenue and access line growth, more efficient utilization of
our network facilities and rate reductions relating to certain network elements.

Our selling, general and administrative expenses totaled $74.3 million, or 74.5 percent of revenues, for the nine
months ended September 30, 2002 compared to $76.3 million, or 134 percent of revenues, for the same period in
2001. The relatively stable dollar amount of selling, general and administrative expenses reflects the success of
our cost containment efforts and continued focus on administrative efficiencies.

23

Bad debt expense totalled $4.7 million for the nine months ended September 30, 2002 compared to $2.0 million for
the same period in 2001.  The increase reflects a combination of increased customer volume and the general
decline in the overall economic environment which has led to an increased level of delinquent accounts of
bankrupt carriers, such as WorldCom and Global Crossing, and cash-strapped customers that have filed for
bankruptcy, gone out of business or otherwise been disconnected for non-payment.

Depreciation expense increased to $48.8 million for the nine months ended September 30, 2002 from $34.1
million for the same period in 2001.  This reflects the installation of additional network equipment and computer
hardware and software as a result of the expansion of services in the 30 markets in which we operate.
Amortization expense of other intangible assets, excluding goodwill, increased to $1.6 million for the nine
months ended September 30, 2002 from $0.5 million for the same period in 2001.

Goodwill amortization expense decreased to zero for the nine months ended September 30, 2002 from $12.6
million for the same period in 2001 due to a change in the method of accounting for goodwill as a result of adopting
a new accounting standard on January 1, 2002.  The implementation of this accounting standard on January 1, 2002
resulted in a $180 million cumulative loss due to change in accounting principle.  The events and circumstances
surrounding our refinancing plan during the third quarter of 2002 resulted in a reassessment of our remaining
$46.0 million carrying value of our goodwill.  As a result of this interim impairment test, we concluded our
remaining goodwill was fully impaired and recorded an impairment charge of $46.0 million.

Interest expense for the nine months ended September 30, 2002 was $10.3 million as compared to interest
expense of $9.3 million in the same period in 2001.  The increase in interest expense is due to higher average
borrowings in 2002.

Interest income is earned on the short-term investment of available cash.  Interest income decreased
from $1.6 million for the nine months ended September 30, 2001 to $0.2 million in the same period in 2002, due to
lower average cash balances.

The unrealized gain/loss on derivative instrument is attributable to changes in the fair value of our
interest rate swaption agreement and interest rate cap and floor agreement.  On August 14, 2002, these agreements
were settled for approximately $1.6 million and cancelled as a part of our refinancing plan.

We had negative adjusted EBITDA of $31.5 million for the nine months ended September 30, 2002, compared
to negative adjusted EBITDA of $65.8 million for the nine months ended September 30, 2001.

Our net loss before change in accounting principles was $53.9 million for the nine months ended
September 30, 2002, a 60 percent improvement when compared to our net loss before change in accounting principles
of $134.9 million for the nine months ended September 30, 2001.

The implementation of SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, on
January 1, 2001 resulted in a $2.5 million cumulative loss due to change in accounting principle recorded during
the nine months ended September 30, 2001.

Our net loss for the nine months ended September 30, 2002 was $233.9 million, compared to $137.3 million
for the nine months ended September 30, 2001.

## Liquidity and
Capital Resources

Actions taken during the second quarter of 2002 by certain of our lenders led us to conclude that those
lenders desired to be relieved of their contractual obligations to fund their remaining unfunded commitments
under our $225 million senior secured credit facility. As a result, we determined that it would be prudent to
take steps to conserve cash and evaluate our financial alternatives. Following lengthy discussions and
negotiations, we reached agreements with our lenders and equity investors for additional debt and equity
financing and a restructuring of our existing indebtedness and adopted revisions to our business plan which
include additional reductions in our operating and capital costs to reduce the amount of cash required to fund
our operations to positive free cash flow. Key elements of the revised business plan include reductions in force,
consolidation of network management and service delivery centers, and discontinuation of non-core businesses.

In accordance with our revised financial plan, we have

- effected a plan of recapitalization on July 9, 2002 pursuant to which each then outstanding share of
              NuVox common stock was converted into the right to receive 1/100 of a share of common stock and the
              then outstanding shares of NuVox preferred stock were converted into shares of NuVox common stock
              at their then existing conversion ratios, taking into account the 1  for  100 conversion ratio of
              the common stock,

24

- amended our Certificate of Incorporation to provide for authorized capital stock consisting of (i) 500 million
shares of common stock, of which 5.2 million shares were issued and outstanding following effectiveness of the
plan of recapitalization, and (ii) 400 million shares of preferred stock, of which 100 million shares were
designated as Series A Convertible Preferred Stock and 48.9 million shares were issued and outstanding at
September 30, 2002,
- completed a rights offering to existing stockholders pursuant to which we issued and sold during July
              and August 2002 an aggregate of approximately 44 million shares of Series A Convertible Preferred
              Stock for cash proceeds of approximately $66 million, and
- entered into an amendment and restatement of our senior secured credit facility on August 14, 2002,
              pursuant to which our debt has been restructured as follows:

(1)     we have paid to the lenders who desired to be relieved of their contractual funding commitments
         under our previous credit facility $0.135 per $1.00 of their $133.1 million of outstanding loans
         (approximately $18.0 million) plus $1.6 million, or approximately $19.6 million in total,
                    plus
         fees and expenses of such lenders' counsel and financial advisor totalling
approximately $725,000;
(2)     we have paid Wachovia Bank NA $0.135 per $1.00 of our outstanding $12.0 million liability
         under our interest rate hedging agreement with Wachovia (approximately $1.6 million);
(3)     the continuing lenders, General Electric Capital Corporation and CIT Lending Services
         Corporation, have loaned us an additional $10.0 million and $2.5 million, respectively, which
         loans are evidenced by our senior secured notes due September 30, 2006 ("Senior Secured
         Notes"), with interest thereon through September 30, 2004 payable at the same rate as was provided for under
         the previous credit facility through the issuance of additional Senior Secured Notes and
         interest thereafter payable in cash quarterly in arrears at LIBOR plus 4.25%, and with
                    principal
         payable in consecutive quarterly installments totalling 30% of the total principal
                    amount during
         the period from September 30, 2004 through June 30, 2006 and 70% on September 30,
                    2006;

(4)     General Electric Capital Corporation has exchanged its $25.5 million principal amount of
         indebtedness under the previous credit facility for

              $10.0 million principal amount of Senior Secured Notes, and
              4,833,333 shares of Series A preferred stock; and
(5)     CIT Lending Services Corporation has exchanged its $25.5 million principal amount of indebtedness under
                    the previous credit facility for

              $3.8 million principal amount of Senior Secured Notes, and
              non-interest bearing junior unsecured discount note due September 30, 2008 with an initial
                                 accreted value of
                 approximately $10.5 million and an accreted value at maturity of $21.7 million.

The restructuring of the outstanding indebtedness resulted in the recognition of a $119.6 million gain
on the cancellation of debt.  The $119.6 million gain was calculated in accordance with Statement of Financial
Accounting Standards, No. 15.   The gain was computed as the total reduction in carrying values of the senior
secured credit facility and the interest rate hedging agreement as compared to the carrying values of the
securities issued in connection with the debt restructuring, less transaction costs and the write-off of
unamortized deferred financing costs.   The carrying values of the securities issued in connection with the debt
restructuring include all future potential interest and principal payments associated such securities.   The
impact the gain on cancellation of debt had on basic earnings per share was $24.83 and $72.89 for the three and
nine months ended September 30, 2002, respectively.

25

After giving effect to the $12.5 million of additional loans under the amended and restated credit
facility and the elimination of approximately $160.5 million of obligations under the existing credit facility,
as of September 30, 2002, NuVox's outstanding long-term debt was approximately $53.4 million as follows (in
thousands):

| | Senior Secured Notes           | $        28,999 | 
| | ------------------------------ | --------------- | 
| | Junior Unsecured Discount Note | 21,724          | 
| | Other long-term debt           | 2,676           | 
| |                                |                 | 
| |                                | $        53,399 | 

As of September 30, 2002, the accreted value of the $21.7 million junior unsecured discount note was
approximately $10.7 million at the agreed upon 12.0% discount rate.

At September 30, 2002, our cash and cash equivalents totalled approximately $43.7 million.  Based upon
our revised business plan, we believe this will fully fund our operations to positive free cash flow.  However,
our revised business plan is based upon numerous assumptions and estimates regarding our future performance and
results and our actual performance and results may differ substantially from those contemplated by our revised
business plan as a result of the risks and uncertainties inherent in our business.

On November 13, 2002, our Board of Directors approved the offering of an aggregate of up to ten
million additional shares of Series A Convertible Preferred Stock to two accredited institutional investors who
are not currently NuVox stockholders and the offering of an aggregate of up to six million additional shares of
Series A Convertible Preferred Stock to existing stockholders.  If fully subscribed, these offerings would result
in additional cash proceeds totalling $24 million.

Our capital spending for the nine months ended September 30, 2002 totaled $20.7 million or 73 percent
below the $75.5 million invested during the nine months ended September 30, 2001.  Our planned capital
expenditures for the balance of 2002 and all of 2003, primarily for demand-driven capital spending, total
approximately $30 million.

The actual amount and timing of our future capital requirements may differ materially from our estimates
as a result of, among other things

- changes in or inaccuracy of our development plans or projections,
- changes in our working capital requirements,
- the demand for our services,
- availability of attractive additional market opportunities, and
- acquisitions.

Our revenues and our costs of operating our business will depend on a variety of factors, including

- the number of our customers and the services for which they subscribe, the time required to provision
              those customers and the level of service terminations,
- our ability to implement additional cost containment measures and decreases in selling, general and
              administrative expenses,
- the expenses required to continue the development and integration of our operations support systems,
- the extent of price and service competition for telecommunications services in our markets, and
- the impact of changes in technology and telecommunications regulations.

Actual costs and revenues may vary from expected amounts, possibly to a material degree, and these
variations may affect our future capital requirements.

26

## Effect of
Recent Accounting Pronouncements

In June 2001, the FASB issued SFAS No., 143, Accounting for Asset Retirement Obligations.  We will adopt
this standard on January 1, 2003.  This standard applies to legal obligations associated with the retirement of
tangible long-lived assets that result from acquisitions, construction, or development or the normal operation of
long-lived assets.  We believe that the adoption of this standard will not have a material impact on our
consolidated financial position or results of operations.

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.  SFAS No. 145 provides for the rescission of several
previously issued accounting standards, new accounting guidance for the accounting for certain lease
modifications and various technical corrections that are not substantive in nature to existing pronouncements.
We will adopt SFAS No. 145 beginning January 1, 2003, except for the provisions relating to the amendment of SFAS
No. 13, which we will adopt for transactions occurring subsequent to May 15, 2002.  We believe that the adoption
of this standard will not have a material impact on our consolidated financial position or results of operations.

In June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated with Exit or Disposal
Activities.  SFAS No. 146 addresses financial accounting and reporting for costs associated with exit or
disposal activities and nullifies Emerging Issues Task Force Issue No. 94-3, "Liability recognition for Certain
Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a
Restructuring)."  SFAS146 requires that a liability for costs associated with an exit or disposal activity be
recognized when the liability is incurred rather than when a company commits to such an activity, and also
establishes that fair value be the objective for initial measurement of the liability.  We will adopt this
standard on January 1, 2003.  We believe that the adoption of this standard will not have a material impact on
our consolidated financial position or results of operations.

27

## Item 3.          
Quantitative and Qualitative Disclosures About Market Risk.

At September 30, 2002 and December 31, 2001, the carrying value of our debt obligations was $50.9
million and $163.9 million, respectively, and the weighted average interest rate on our debt obligations was 6.2%
and 6.5%, respectively.  Because the interest rates on certain of our debt obligations are at floating rates, we
are exposed to interest rate risks.  If market interest rates had been 1% higher, our interest expense for the
nine months ended September 30, 2002 and 2001 would have been increased by $0.7 million and $0.9 million,
respectively.

The terms of our previous senior secured credit facility required us to maintain agreements to hedge
against such interest rate risks with an aggregate notional principal amount of not less than 50% of the
aggregate principal amount of the outstanding indebtedness thereunder.  Accordingly, we maintained a derivative
financial agreement which included an interest rate swaption agreement and interest rate cap and floor
agreements.  These agreements limited our exposure to and benefits from interest rate fluctuations on our
variable rate debt within a certain range of rates.  At December 31, 2001, the fair value of this interest rate
collar agreement was a liability of $9.3 million.  The fair value of this interest rate collar agreement is
estimated based on quotes from brokers and represents the estimated amount we would expect to pay to terminate
the agreement on December 31, 2001.  On August 14, 2002, these agreements were settled for approximately $1.6
million and cancelled as part of our refinancing plan.  During the nine months ended September 30, 2002, we
recorded a $1.7 million unrealized loss on derivative instrument.  During the nine months ended September 30,
2001, we recorded a $7.2 million unrealized loss on derivative instrument and a $2.5 million cumulative loss due
to change in accounting principle for derivative instruments.  These gains or losses are attributable to changes
in the fair value of this interest rate collar agreement.  The terms of our amended and restated senior secured
credit facility do not require us to maintain any hedge against interest rate risks.

As we expand our operations, we may begin to use various other financial instruments, including
derivative financial instruments, in the ordinary course of business, for purposes other than trading.  These
instruments could include letters of credit, guarantees of debt and interest rate swap agreements.  We do not
intend to use derivative financial instruments for speculative purposes.  Interest rate swap agreements could be
used to reduce our exposure to risks associated with interest rate fluctuations.  By their nature, these
instruments involve risk, including the risk of nonperformance by counterparties, and our maximum potential loss
may exceed the amount recognized in our balance sheet.

## Item 4.          
Controls and Procedures.

Under the supervision and with the participation of our management, including our principal executive
officer and principal financial officer, we have evaluated the effectiveness of the design and operation of our
disclosure controls and procedures within 90 days of the filing date of this quarterly report, and, based on
their evaluation, our principal executive officer and principal financial officer have concluded that these
controls and procedures are effective.  There were no significant changes in our internal controls or in other
factors that could significantly affect internal controls subsequent to the date of their evaluation.

Disclosure controls and procedures are our controls and other procedures that are designed to ensure
that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is
recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange
Commission's rules and forms.  Disclosure controls and procedures include, without limitation, controls and
procedures designed to ensure that information required to be disclosed by us in the reports that we file under
the Exchange Act is accumulated and communicated to our management, including our principal executive officer and
principal financial officer, as appropriate to allow timely decisions regarding required disclosure.

28

# PART II

# OTHER INFORMATION

## Item 2.           Changes
in Securities and Use of Proceeds.

(c)        
During the three months ended September 30, 2002, NuVox offered and sold the following equity securities that
were not registered under the Securities Act of 1933, as amended:

Series A Convertible Preferred Stock

Pursuant to a Securities Purchase Agreement among NuVox and the Purchasers named therein, dated as of
July 9, 2002, as amended July 13, 2002 and August 9, 2002, NuVox issued and sold an aggregate of 44,017,165
shares of Series A Convertible Preferred Stock, par value $.01 per share, at a price of $1.50 per share or
$66,025,748 in the aggregate.  The shares of Series A Convertible Preferred Stock were issued and sold to
existing holders of NuVox's common and preferred stock.  A total of $21.2 million of the proceeds of the issuance
and sale of such shares has been used to repay certain indebtedness.  We plan to use the balance of such proceeds
for general corporate purposes, including capital expenditures, operating expenses, acquisitions and working
capital.

Pursuant to a Securities Purchase Agreement among NuVox and General Electric Capital Corporation, dated
as of August 14, 2002, NuVox issued and sold 4,833,333 shares of Series A Convertible Preferred Stock, with an
agreed value of $1.50 per share, or $7,250,000 in the aggregate, to restructure notes outstanding under NuVox's
senior secured credit facility and held by General Electric Capital Corporation in the principal amount of
$15,474,453.

Each share of NuVox's Series A Convertible Preferred Stock is convertible at any time at the option of
the holder into 1.3155 shares of NuVox common stock, subject to customary anti-dilution adjustments.

The issuance of the shares of Series A Convertible Preferred Stock described above was made in reliance
upon the exemption from registration provided by Section 4(2) of the Securities Act of 1933 and Regulation D
promulgated thereunder for transactions by an issuer not involving any public offering.  The purchasers of such
shares represented their intention to acquire such shares for investment purposes only and not with a view to or
for distribution in connection with these transactions.  All investors had adequate access to information about
NuVox through their relationship with NuVox and through information that NuVox made available to them.  Each
purchaser of such shares is a party to a stockholders' agreement that restricts the purchaser's ability to
transfer any of such shares and the certificates evidencing such shares contain appropriate legends describing
such transfer restrictions.

29

## Item 4.          
Submission of Matters to a Vote of Security Holders

By written consent in lieu of a special meeting of NuVox stockholders effective as of July 9, 2002, in
accordance with the provisions of Section 228 of the General Corporation Law of the State of Delaware, the
holders of (i) more than two-thirds of the outstanding shares of NuVox common and preferred stock, voting
together as a single class on an as converted basis, and (ii) more than two-thirds of the outstanding shares of
all of the shares of preferred stock voting together as a single class on an as-converted basis, voted their
shares to approve, adopt and consent to the following actions:

- the adoption of a Plan of Recapitalization of NuVox;
- an amendment of Section C.1(iv)(i) of Article Fourth of NuVox's Amended and Restated Certificate of
              Incorporation;
- an amendment to Section 3.2 of NuVox's By-Laws; and
- the election of three directors.

A total of 360,891,153 votes were cast for approval of such actions as follows:

| |                             | Number of Votes |  | Number of Votes       | 
| | --------------------------- | --------------- |  | --------------------- | 
| |                             | For Approval    |  | Withheld or Abstained | 
| |                             |                 |  |                       | 
| | Series B Preferred Stock    |                |  | 4,172,948             | 
| | Series C-1 Preferred Stock  |                |  | 132,259               | 
| | Series C-2 Preferred Stock  |                |  | 1,946,380             | 
| | Series C-3 Preferred Stock  |                |  | 8,379,572             | 
| | Series D Preferred Stock    | 46,057,301      |  | 14,005,087            | 
| | Series E-1 Preferred Stock  | 60,550,002      |  | 19,999,998            | 
| | Series E-2 Preferred Stock  | 12,500,000      |  |                      | 
| | Series E-3 Preferred Stock  | 62,173,200      |  | 58,307,009            | 
| | Series E-4 Preferred Stock  | 5,420,112       |  | 9,934,346             | 
| | Series E-6 Preferred Stock  | 460,096         |  | 217,273               | 
| | Series E-7 Preferred Stock  | 1,190,000       |  | 3,870,000             | 
| | Series E-8 Preferred Stock  | 663,599         |  |                      | 
| | Series E-9 Preferred Stock  | 1,382,730       |  | 5,424                 | 
| | Series E-10 Preferred Stock | 2,918,734       |  | 2,260,663             | 
| | Series E-11 Preferred Stock | 17,696          |  | 191,338               | 
| | Series E-12 Preferred Stock | 167,553,715     |  | 36,906,030            | 
| | Common Stock                | 3,968           |  | 1,001,466             | 
| |                             |                 |  |                       | 
| | Total                       | 360,891,153     |  | 161,329,793           | 

The persons elected as directors by this written consent were Robert R. Gheewalla, G. Jackson Tankersley, Jr. and
Jack Tyrrell.  The directors who continued in office following such election were G. Michael Cassity, L. Watts
Hamrick, III, Michael R. Hannon, Charles S. Houser, William Laverack, Jr. and David L. Solomon.

Pursuant to the Plan of Recapitalization referred to above, (1) each outstanding share of NuVox common
stock, $0.01 par value per share, was converted into the right to receive 1/100 of a share of NuVox common stock,
(2) the outstanding shares of NuVox Series B, C-1, C-2, C-3, D, E-1, E-2, E-4, E-6, E-7, E-8, E-9, E-10, E-11 and
E-12 preferred stock, $0.01 par value per share, were converted into shares of NuVox common tock at their then
existing conversion ratios, taking into account the 1  for  100 conversion ratio of the common stock, and (3)
an Amended Certificate of Incorporation, which set forth the rights of holders of shares of NuVox common stock
and NuVox Series A Convertible Preferred Stock, was adopted, which was filed as Exhibit 3.1 to our Quarterly
Report on Form 10-Q for the quarter ended June 30, 2002.

30

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

(a)        
Exhibits filed with (or incorporated by reference into) this report:

| | Exhibit No. | Description                                                                                     | 
| | ----------- | ----------------------------------------------------------------------------------------------- | 
| | 10.1        | Amended and Restated Credit and Guaranty Agreement dated as of August 14, 2002, filed herewith. | 
| | 10.2        | Junior Discount Preferred Note dated August 14, 2002, filed herewith.                           | 

(b)        
Reports on Form 8-K:

No reports on Form 8-K were filed by NuVox during the quarter ended September 30, 2002.

31

# SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this
report to be signed on its behalf by the undersigned thereunto duly authorized and each of the undersigned hereby
certifies, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, to the
best of his knowledge, that (1) this report complies with the requirements of Section 13(a) or Section 15(d) of
the Securities Exchange Act of 1934 and (2) the information contained in this report fairly presents, in all
material respects, the financial condition and results of operations of the registrant.

|                  | NUVOX, INC.
|----------------- | -----------
|November 14, 2002 | By:        
|                  |            
|November 14, 2002 | By:        
|                  |            

32

##### CERTIFICATION

I, David L. Solomon, Chairman and Chief Executive Officer of NuVox, Inc., certify:

|(1) | I have reviewed this quarterly report on Form 10-Q of NuVox, Inc.;
|--- | ------------------------------------------------------------------

|(2) | Based on my knowledge, this quarterly report does not contain any untrue statement of 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 quarterly
         report;
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Based on my knowledge, the financial statements, and other financial information included in this
         quarterly 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 quarterly 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 we have:
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (i) | 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 quarterly report is being prepared;
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (ii) | 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 quarterly report (the Evaluation Date); and
| | ---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (iii) | Presented in this quarterly 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 the registrant's board of directors (or persons
         performing the equivalent function):
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (i) | 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
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (ii) | 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 quarterly 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.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|                  | NUVOX, INC.
|----------------- | -----------
|November 14, 2002 | By:        
|                  |            

33

##### CERTIFICATION

I, Ronald D.Webster, Executive Vice President and Chief Financial Officer of NuVox, Inc., certify:

|(1) | I have reviewed this quarterly report on Form 10-Q of NuVox, Inc.;
|--- | ------------------------------------------------------------------

|(2) | Based on my knowledge, this quarterly report does not contain any untrue statement of 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 quarterly
         report;
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Based on my knowledge, the financial statements, and other financial information included in this
         quarterly 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 quarterly 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 we have:
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (i) | 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 quarterly report is being prepared;
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (ii) | 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 quarterly report (the Evaluation Date); and
| | ---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (iii) | Presented in this quarterly 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 the registrant's board of directors (or persons
         performing the equivalent function):
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (i) | 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
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (ii) | 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 quarterly 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.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|                  | NUVOX, INC.
|----------------- | -----------
|November 14, 2002 | By:        
|                  |            

34

# INDEX TO
EXHIBITS

| | Exhibit No. | Description                                                                                     | 
| | ----------- | ----------------------------------------------------------------------------------------------- | 
| | 10.1        | Amended and Restated Credit and Guaranty Agreement dated as of August 14, 2002, filed herewith. | 
| | 10.2        | Junior Discount Preferred Note dated August 14, 2002, filed herewith.                           | 

35