---

---

UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

---

FORM 10-Q

|ý                                              |  | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 
|---------------------------------------------- |  | ----------------------------------------------------------------------------------------
|For the Quarterly Period Ended March 31, 2003.
|or                                            
|o                                              |  | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|For the transition period from
 to            
|Commission file number 0-24509                

---

Allegiance Telecom, Inc.(Exact name of registrant as specified in its charter)

|Delaware(State or other jurisdiction
of incorporation or organization) |  | 75-2721491(IRS Employer Identification No.)
|---------------------------------------------------------------------- |  | -------------------------------------------

9201 North Central Expressway
Dallas, Texas 75231(Address of principal executive offices) (Zip Code)

(214) 261-7100(Registrant's telephone number, including area code)

---

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

Indicate
by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange
Act). Yes ý No o

As
of May 14, 2003, the registrant has 124,759,573 shares of common stock, par value $0.01 per share outstanding.

---

---

---



ALLEGIANCE TELECOM, INC. AND SUBSIDIARIES        FORM 10-Q INDEX

|PART I. FINANCIAL INFORMATION |  |                                                                                                   
|----------------------------- |  | --------------------------------------------------------------------------------------------------
|Item 1.                       |  | Financial Statements                                                                              
|                              |  | Condensed Consolidated Balance Sheets as of March 31, 2003 and December 31, 2002                  
|                              |  | Condensed Consolidated Statements of Operations for the three months ended March 31, 2003 and 2002
|                              |  | Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2003 and 2002
|                              |  | Notes to Condensed Consolidated Financial Statements                                              
|Item 2.                       |  | Management's Discussion and Analysis of Financial Condition and Results of Operations             
|Item 3.                       |  | Quantitative and Qualitative Disclosures about Market Risk                                        
|Item 4.                       |  | Controls and Procedures                                                                           
|PART II. OTHER INFORMATION    |  |                                                                                                   
|Item 1.                       |  | Legal Proceedings                                                                                 
|Item 2.                       |  | Changes in Securities and Use of Proceeds                                                         
|Item 3.                       |  | Defaults Upon Senior Securities                                                                   
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                               
|Item 5.                       |  | Other Information                                                                                 
|Item 6.                       |  | Exhibits and Reports on Form 8-K                                                                  
|                              |  | Signatures                                                                                        
|                              |  | Section 302 Certifications                                                                        
|                              |  | Index to Exhibits                                                                                 

2

---



PART I. FINANCIAL INFORMATION

ITEM 1.Financial Statements

ALLEGIANCE TELECOM, INC. AND SUBSIDIARIES  CONDENSED CONSOLIDATED BALANCE SHEETS  (in thousands, except share and per share data)

|                                               |                                                                                                                                                                                                                 | March 31,
2003                                       |         | December 31,
2002 |          
|---------------------------------------------- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ---------------------------------------------------- | ------- | ----------------- | ---------
|
|ASSETS                                         |                                                                                                                                                                                                                
|Current Assets:                                |                                                                                                                                                                                                                 |                                                      |         |                   |          
|                                               | Cash and cash equivalents                                                                                                                                                                                       |                                                      | $       | 257,641           |          
|                                               | Short-term investments                                                                                                                                                                                          |                                                      |         | 5,956             |          
|                                               | Accounts receivable, net                                                                                                                                                                                        |                                                      |         | 135,203           |          
|                                               | Prepaid expenses and other current assets                                                                                                                                                                       |                                                      |         | 23,349            |          
|                                               |                                                                                                                                                                                                                 |                                                      |         |                   |          
|                                               |                                                                                                                                                                                                                 | Total current assets                                 |         |                   | 422,149  
|Property and equipment, net                    |                                                                                                                                                                                                                 |                                                      | 868,182 |                   |          
|Deferred debt issuance costs, net              |                                                                                                                                                                                                                 |                                                      | 15,100  |                   |          
|Long-term investments, restricted              |                                                                                                                                                                                                                 |                                                      | 3,881   |                   |          
|Other assets, net                              |                                                                                                                                                                                                                 |                                                      | 39,738  |                   |          
|                                               |                                                                                                                                                                                                                 |                                                      |         |                   |          
|                                               |                                                                                                                                                                                                                 | Total assets                                         |         | $                 | 1,349,050
|                                               |                                                                                                                                                                                                                 |                                                      |         |                   |          
|LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) |                                                                                                                                                                                                                
|Current Liabilities:                           |                                                                                                                                                                                                                 |                                                      |         |                   |          
|                                               | Accounts payable                                                                                                                                                                                                |                                                      | $       | 68,422            |          
|                                               | Accrued liabilities and other current liabilities                                                                                                                                                               |                                                      |         | 138,251           |          
|                                               | Current portion of long-term debt                                                                                                                                                                               |                                                      |         | 564,977           |          
|                                               |                                                                                                                                                                                                                 |                                                      |         |                   |          
|                                               |                                                                                                                                                                                                                 | Total current liabilities                            |         |                   | 771,650  
|Long-term debt                                 |                                                                                                                                                                                                                 |                                                      | 640,070 |                   |          
|Other long-term liabilities                    |                                                                                                                                                                                                                 |                                                      | 12,705  |                   |          
|Commitments and contingencies (see Note 11)    |                                                                                                                                                                                                                 |                                                      |         |                   |          
|Stockholders' Equity (Deficit):                |                                                                                                                                                                                                                 |                                                      |         |                   |          
|                                               | Preferred stock, $.01 par value, 1,000,000 shares authorized, no shares issued or outstanding at March 31, 2003 and December 31, 2002                                                                           |                                                      |         |                  |          
|                                               | Common stock, $.01 par value, 750,000,000 shares authorized, 125,264,444 and 125,157,605 shares issued and 124,778,137 and 124,830,110 shares outstanding at March 31, 2003 and December 31, 2002, respectively |                                                      |         | 1,252             |          
|                                               | Additional paid-in capital                                                                                                                                                                                      |                                                      |         | 1,808,569         |          
|                                               | Common stock in treasury, at cost, 486,307 and 327,495 shares at
March 31, 2003 and December 31, 2002, respectively                                                                                             |                                                      |         | (45               | )        
|                                               | Common stock warrants                                                                                                                                                                                           |                                                      |         | 1,857             |          
|                                               | Deferred compensation                                                                                                                                                                                           |                                                      |         | (4,043            | )        
|                                               | Accumulated deficit                                                                                                                                                                                             |                                                      |         | (1,882,965        | )        
|                                               |                                                                                                                                                                                                                 |                                                      |         |                   |          
|                                               |                                                                                                                                                                                                                 | Total stockholders' equity (deficit)                 |         |                   | (75,375  
|                                               |                                                                                                                                                                                                                 |                                                      |         |                   |          
|                                               |                                                                                                                                                                                                                 | Total liabilities and stockholders' equity (deficit) |         | $                 | 1,349,050
|                                               |                                                                                                                                                                                                                 |                                                      |         |                   |          

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

3

---



ALLEGIANCE TELECOM, INC. AND SUBSIDIARIES  CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS  (in thousands, except share and per share data)  (unaudited)

|                                                                 |                                     | Three Months Ended
March 31, |            
|---------------------------------------------------------------- | ----------------------------------- | ---------------------------- | -----------
|
|Revenues                                                         |                                     | $                            | 204,577    
|Operating Expenses:                                              |                                     |                              |            
|                                                                 | Network                             |                              |            
|                                                                 | Selling, general and administrative |                              |            
|                                                                 | Depreciation and amortization       |                              |            
|                                                                 | Non-cash deferred compensation      |                              |            
|                                                                 |                                     |                              |            
|                                                                 |                                     | Total operating expenses     |            
|                                                                 |                                     |                              |            
|                                                                 | Loss from operations                |                              |            
|Other Income (Expense):                                          |                                     |                              |            
|                                                                 | Interest income                     |                              |            
|                                                                 | Interest expense                    |                              |            
|                                                                 |                                     |                              |            
|                                                                 |                                     | Total other income (expense) |            
|                                                                 |                                     |                              |            
|Net Loss                                                         |                                     | $                            | (120,084   
|                                                                 |                                     |                              |            
|Net loss per share, basic and diluted                            |                                     | $                            | (1.00      
|                                                                 |                                     |                              |            
|Weighted average number of shares outstanding, basic and diluted |                                     |                              | 120,440,391

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

4

---



ALLEGIANCE TELECOM, INC. AND SUBSIDIARIES  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS  (in thousands, except share and per share data)  (unaudited)

|                                                                        |                                                                                       | Three Months Ended
March 31,                                     |        
|----------------------------------------------------------------------- | ------------------------------------------------------------------------------------- | ---------------------------------------------------------------- | -------
|
|Cash flows from operating activities:                                   |                                                                                       |                                                                  |        
|                                                                        | Net loss                                                                              |                                                                  | $      
|                                                                        | Adjustments to reconcile net loss to cash (used in) provided by operating activities |                                                                  |        
|                                                                        |                                                                                       | Depreciation and amortization                                    |        
|                                                                        |                                                                                       | Provision for uncollectible accounts receivable                  |        
|                                                                        |                                                                                       | Accretion of investments                                         |        
|                                                                        |                                                                                       | Accretion of Series B and 127/8% notes                           |        
|                                                                        |                                                                                       | Amortization of deferred debt issuance costs                     |        
|                                                                        |                                                                                       | Amortization of deferred compensation                            |        
|                                                                        | Changes in assets and liabilities, net of effects of acquisitions                    |                                                                  |        
|                                                                        |                                                                                       | Decrease (increase) in accounts receivable                       |        
|                                                                        |                                                                                       | Decrease (increase) in prepaid expenses and other current assets |        
|                                                                        |                                                                                       | Decrease (increase) in other assets                              |        
|                                                                        |                                                                                       | Increase in accounts payable                                     |        
|                                                                        |                                                                                       | Increase in accrued liabilities and other current liabilities    |        
|                                                                        |                                                                                       |                                                                  |        
|                                                                        | Net cash (used in) provided by operating activities                                   |                                                                  |        
|Cash flows from investing activities:                                   |                                                                                       |                                                                  |        
|                                                                        | Purchases of property and equipment                                                   |                                                                  |        
|                                                                        | Capitalized interest                                                                  |                                                                  |        
|                                                                        | Purchases of investments                                                              |                                                                  |        
|                                                                        | Proceeds from sale of investments                                                     |                                                                  |        
|                                                                        |                                                                                       |                                                                  |        
|                                                                        |                                                                                       | Net cash provided by (used in) investing activities              |        
|Cash flows from financing activities:                                   |                                                                                       |                                                                  |        
|                                                                        | Proceeds from issuance of common stock, net                                           |                                                                  |        
|                                                                        | Payments on capital lease obligations                                                 |                                                                  |        
|                                                                        | Other                                                                                 |                                                                  |        
|                                                                        |                                                                                       |                                                                  |        
|                                                                        |                                                                                       | Net cash used in financing activities                            |        
|                                                                        |                                                                                       |                                                                  |        
|Increase (decrease) in cash and cash equivalents                        |                                                                                       |                                                                  | 4,330  
|Cash and cash equivalents, beginning of period                          |                                                                                       |                                                                  | 253,311
|                                                                        |                                                                                       |                                                                  |        
|Cash and cash equivalents, end of period                                |                                                                                       | $                                                                | 257,641
|                                                                        |                                                                                       |                                                                  |        
|Supplemental disclosure of cash flow information:                       |                                                                                       |                                                                  |        
|                                                                        | Cash paid for interest                                                                |                                                                  | $      
|Supplemental disclosure of non-cash investing and financing activities: |                                                                                       |                                                                  |        
|                                                                        | Assets acquired under capital lease obligations                                       |                                                                  | $      
|                                                                        | Common stock issued for business acquisitions (242,968 shares at March 31, 2002)      |                                                                  |        

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

5

---



ALLEGIANCE TELECOM, INC. AND SUBSIDIARIES  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  Three Months Ended March 31, 2003 and 2002  (dollars in thousands, except share and per share data)
(unaudited)

1. General:

Allegiance Telecom, Inc. is a facilities-based national local exchange carrier that provides integrated telecommunications services to business, government
and other institutional users in major metropolitan areas across the United States of America. Allegiance Telecom, Inc. was incorporated on April 22, 1997, as a Delaware corporation, and
it and its subsidiaries are generally referred to herein as the "Company."

The
Company offers services in 36 of the largest metropolitan areas in the United States of America as follows: Atlanta, Austin, Baltimore, Boston, Chicago, Cleveland, Dallas, Denver,
Detroit, Fort Lauderdale, Fort Worth, Houston, Long Island, Los Angeles, Miami, Minneapolis/St. Paul, New York City, Northern New Jersey, Oakland, Ontario/Riverside, Orange County, Philadelphia,
Phoenix, Pittsburgh, Portland, Sacramento, St. Louis, San Antonio, San Diego, San Francisco, San Jose, Seattle, Tampa, Washington, D.C., West Palm Beach/Boca Raton and White Plains.

The
Company has prepared the accompanying unaudited condensed consolidated financial statements in accordance with accounting principles generally accepted in the United States of
America for interim financial information and are in the form prescribed by the Securities and Exchange Commission in instructions to Form 10-Q and Article 10 of
Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for
complete financial statements. The interim unaudited condensed consolidated financial statements should be read in conjunction with the Company's audited consolidated financial statements as of and
for the year ended December 31, 2002. In the opinion of management, all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair presentation have been
included. Operating results for the three months ended March 31, 2003
are not necessarily indicative of the results that may be expected for the year ending December 31, 2003.

Certain
amounts in the prior period's condensed consolidated financial statements have been reclassified to conform to current period presentation.

2. Reorganization and Going Concern:

Voluntary Bankruptcy Filing.On May 14, 2003, Allegiance Telecom, Inc. and all of its
direct and indirect wholly owned subsidiaries filed voluntary petitions for relief under Chapter 11 of the United States Bankruptcy Code in the United States Bankruptcy Court for the Southern District
of New York (the Bankruptcy Court). The Company is currently operating as a "debtor-in-possession" under the jurisdiction of the Bankruptcy Court and in accordance with the
applicable provisions of the Bankruptcy Code, the Federal Rules of Bankruptcy Procedure and applicable court orders. In general, as a debtor-in-possession, the Company is
authorized under Chapter 11 to continue to operate as an ongoing business, but may not engage in transactions outside the ordinary course of business without the prior approval of the Bankruptcy
Court.

Under
Section 362 of the Bankruptcy Code, the filing of a bankruptcy petition automatically stays most actions against the Company, including most actions to collect
pre-petition indebtedness or to exercise control of the property of the Company's estate. Absent an order of the Bankruptcy Court, substantially all pre-petition liabilities
will be subject to settlement under a plan of reorganization.

6

---

Under
Section 365 of the Bankruptcy Code, the Company may assume or reject certain executory contracts and unexpired leases, including leases of real property, subject to the approval of the
Bankruptcy Court and certain other conditions. In general, rejection of an unexpired lease or executory contract is treated as a pre-petition breach of the lease or contract in question.
Counterparties to these rejected contracts or leases may file proofs of claim against the Company's estate for damages relating to such breaches. The United States Trustee for the Southern District of
New York will appoint an official committee of unsecured creditors (the "Creditors' Committee"). The Creditors' Committee and its legal representatives have a right to be heard on all matters that
come before the Bankruptcy Court. The rights and claims of various creditors and security holders will be determined by a plan of reorganization that is confirmed by the Bankruptcy Court. Under the
priority rules established by the Bankruptcy Code, certain post-petition liabilities and pre-petition liabilities are given priority over pre-petition indebtedness
and need to be satisfied before unsecured creditors or stockholders are entitled to any distribution. Any Chapter 11 plan filed by the Company may provide that unsecured creditors of
subsidiaries of Allegiance Telecom, Inc. will need to be satisfied before any distribution to the unsecured creditors or stockholders of Allegiance Telecom, Inc. As a result, a plan of
reorganization could result in holders of the Company's common stock and bonds receiving little or no value as part of the plan of reorganization.

In
order to exit Chapter 11 successfully, the Company will need to propose, and obtain confirmation by the Bankruptcy Court of a plan of reorganization that satisfies the requirements of
the Bankruptcy Code. As provided by the Bankruptcy Code, the Company initially has the exclusive right to solicit a plan of reorganization for 120 days from the date of filing its petition for
relief. At this time, it is not possible to predict accurately the effect of the Chapter 11 reorganization process on the Company's business, creditors or stockholders or when the Company may emerge
from Chapter 11. The Company's future results depend on the timely and successful confirmation and implementation of a plan of reorganization.

Accounting Impact.The Company will be required to follow the provisions of Statement of Position
90-7 "Financial Reporting by Entities in Reorganization Under the Bankruptcy Code" ("SOP 90-7"). Pursuant to SOP 90-7, the Company's pre-petition
liabilities that are subject to compromise will be reported separately on the balance sheet as an estimate of the amount that will ultimately be allowed by the Bankruptcy Court. SOP 90-7
also requires separate reporting of certain expenses, realized gains and losses and provisions for losses related to the bankruptcy filing as reorganization items. At March 31, 2003, no
adjustments have been made in the condensed consolidated financial statements to reflect the provisions of SOP 90-7.

Going Concern.Our independent auditors have issued their Independent Auditors' Report on the
Company's consolidated financial statements for the fiscal year ended December 31, 2002 with an explanatory paragraph regarding the Company's ability to continue as a going concern. The
condensed consolidated financial statements have been prepared on a going concern basis, which contemplates continuity of operations, realization of assets and satisfaction of liabilities in the
ordinary course of business. However, as a result of recurring operating losses and debt reduction requirements as stipulated by an interim amendment to the Company's senior secured credit facilities,
such realization of assets and satisfaction of liabilities are subject to uncertainty, which raises substantial doubt about the Company's ability to continue as a going concern. The condensed
consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

7

---

3. Stock Based Compensation:

At March 31, 2003, the Company had three stock-based compensation plans, the 1997 Nonqualified Stock Option Plan, the 1998 Stock Incentive Plan and the
Employee Stock Discount Purchase Plan. The Company applies the provisions of Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" (APB No. 25) and the
related interpretations in accounting for the Company's plans. Fixed stock option awards with pro-rata vesting are recognized as expense using the straight-line method over the
vesting period.

Had
compensation cost for the Company's plans been determined based on the fair value of the stock options as of the grant dates for awards under the plans consistent with the method
prescribed in Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation," the Company's net loss applicable to common stock and net loss per share would have
increased to the pro forma amounts indicated below. The Company utilized the following assumptions in calculating the estimated fair value of each stock option on the date of grant using the
Black-Scholes option-pricing model with the following weighted-average assumptions for grants:

March 31,
2003

March 31,
2002Dividend yield


%

%Expected volatility

123.0
%
123.0
%Expected life

3.0

3.0Risk-free interest rate

2.03
%
2.03
%


March 31, 2003

March 31, 2002Reported net loss

$
(120,084
)
$
(112,590
)Add: stock-based employee compensation expense included in reported net income


953


454Deduct: stock-based employee compensation expense determined under fair value method for all awards


(15,367
)

(40,386
)Pro forma net loss

$
(134,498
)
$
(152,522
)Net loss per share, basic and dilutedas reported

$
(1.00
)
$
(0.97
)Net loss per share, basic and dilutedpro forma

$
(1.12
)
$
(1.32
)


4. Business Acquisitions:

On June 17, 2002, the Company purchased substantially all of the assets of WorldCom's customer premise equipment sales and WorldCom's customer premise
equipment maintenance businesses, known in the industry as "Shared Technologies Fairchild" or "Shared Technologies." The acquisition was accounted for using the purchase method, and accordingly, the
net assets and results of operations of
Shared Technologies have been included in the Company's consolidated financial statements since the date of acquisition. Included in the Company's financial statements were $35,139 of revenues and
$20,201 of network expenses related to the Shared Technologies businesses for the quarter ended March 31, 2003.

The
following presents the unaudited pro forma results of the Company for the quarter ended March 31, 2002, as if the acquisition of the Shared Technologies businesses had been
consummated at the beginning of the period presented. The pro forma results are prepared for comparative purposes

8

---

only
and do not necessarily reflect the results that would have occurred had the acquisitions occurred at the beginning of the periods presented or the results which may occur in the future.

Three Months Ended
March 31, 2002(unaudited)Revenue

$
208,691Net loss


(114,655
)Net loss per share, basic and diluted


(0.99
)


The
purchase price of the Shared Technologies businesses was allocated to assets acquired and liabilities assumed, based on their respective estimated fair values at acquisition. The
Company's purchase price allocation is preliminary, subject to post-acquisition due diligence of the acquired entity, and may be adjusted as additional information is obtained. During the
quarter ended March 31, 2003, immaterial adjustments were made to the purchase price allocation of the Shared Technologies businesses.

5. Property and Equipment:

Property and equipment includes network equipment, land, leasehold improvements, software, office equipment, furniture and fixtures and
construction-in-progress. These assets are stated at cost, which includes direct costs and capitalized interest and are depreciated over their respective useful lives using the
straight-line method. During the three months ended March 31, 2003 and 2002, $225 and $2,811, respectively, of interest expense was capitalized related to network
construction-in-progress. Repair and maintenance costs are expensed as incurred.

Property
and equipment at March 31, 2003 and December 31, 2002, consisted of the following:

March 31,
2003

December 31,
2002

Useful Lives
(in years)Network equipment

$
1,149,490

$
1,148,583

2-20Land


9,365


9,365

Leasehold improvements


145,924


145,713

7-10Software


128,016


125,229

3Office equipment and other


47,108


46,991

2-5Furniture and fixtures


21,385


21,334

7Property and equipment, in service


1,501,288


1,497,215Less: Accumulated depreciation


(654,714
)

(592,069
)Property and equipment, in service, net


846,574


905,146Construction-in-progress


21,608


18,960Property and equipment, net

$
868,182

$
924,106


9

---

6. Other Assets:

Other assets at March 31, 2003 and December 31, 2002, consisted of the following:

March 31,
2003

December 31,
2002Acquired customer lists

$
62,800

$
62,800Long-term deposits


16,538


17,030Equipment pending deployment


8,009


8,688Other


5,688


5,645Total other assets


93,035


94,163Less: Accumulated amortization


(53,297
)

(50,189
)Other assets, net

$
39,738

$
43,974


The
acquired intangibles are being amortized over their estimated useful life of three years using the straight-line method. Amortization expense related to intangible assets
totaled $3,108 and $10,258 during the quarters ended March 31, 2003 and 2002, respectively. The estimated aggregate future amortization expense for intangible assets remaining as of
March 31, 2003 is as follows:

Remainder of 2003

$
7,1922004


2,311Total

$
9,503


Long-term
deposits include a $10,397 prepayment to AT&T for long-distance services. Equipment pending deployment consists of equipment purchased and being staged
for deployment in the Company's network. This equipment will be classified as property and equipment when it is deployed.

7. Accrued Liabilities and Other Current Liabilities:

Accrued liabilities and other current liabilities at March 31, 2003 and December 31, 2002, consisted of the following:

March 31,
2003

December 31,
2002Accrued employee compensation and benefits

$
16,362

$
11,824Accrued network expenses


43,365


52,643Business acquisition costs


8,568


10,502Accrued taxes


9,827


10,051Accrued interest expense


17,281


4,154Deferred revenue


36,205


29,009Other


6,643


6,261Accrued liabilities and other current liabilities

$
138,251

$
124,444


Included
in business acquisition costs at March 31, 2003 and December 31, 2002, are $5,515 and $6,684, respectively, of reserves primarily for termination of acquired
redundant network elements and closure of acquired duplicate facilities. These reserves will generally be utilized over the remaining contractual periods as the related costs are incurred. The
reserves will be fully utilized by March 31, 2007.

10

---

8. Long-Term Debt:

Long-term debt at March 31, 2003 and December 31, 2002, consisted of the following:

March 31,
2003

December 31,
2002Series B 113/4% notes, face amount $445,000 due February 15, 2008; effective interest rate of 12.21%; at accreted value

$
440,377

$
433,974127/8% senior notes, face amount $205,000 due May 15, 2008; effective interest rate of 13.24%; at accreted value


202,307


202,210Senior secured credit facilities, variable interest rate


470,300


470,300Capital lease obligations (see Note 9)


92,063


94,739Total debt


1,205,047


1,201,223Less: current portion of long-term debt


564,977


561,532Long-term debt

$
640,070

$
639,691


Current
portion of long-term debt includes a reduction in debt as required by the Company's interim agreement with its senior bank creditors, as discussed below. As a result
of the bankruptcy filing on May 14, 2003, there is an event of default under the senior secured credit facilities and notes, which caused all amounts to become immediately due and payable but
which is not reflected as current portion in the table above.

Senior Secured Credit Facilities.In February 2000, the Company closed on $500,000 of senior
secured credit facilities (Credit Facilities). The Credit Facilities consist of a $350,000 seven-year revolving credit facility and a $150,000 two-year delayed draw term loan
facility. Interest is generally the London Interbank Offered Rate (LIBOR) plus 4.50%. The blended borrowing rate on outstanding borrowings at March 31, 2003, is 5.77% and will remain fixed
until June 26, 2003.

The
Credit Facilities are secured by (1) the capital stock of Allegiance Telecom Company Worldwide (which stock is owned by the Company's parent holding company, Allegiance
Telecom, Inc.) and (2) substantially all of the assets of Allegiance Telecom Company Worldwide, including the capital stock owned by that entity in each of its subsidiaries.

As
of March 31, 2003, there were $324,800 and $145,500 of borrowings outstanding under the seven-year revolving credit facility and the two-year delayed
draw term loan facility, respectively. The revolving credit facility will be permanently reduced in accordance with its amortization schedule as follows: 20% in 2004 (a pro-rata amount
each quarter), 30% in 2005 (a pro-rata amount each quarter) and 50% in 2006 (a pro-rata amount each quarter). Principal amounts of the delayed draw term loan are to be repaid
as follows: 20% in 2004 (pro-rata payments to be made quarterly), 30% in 2005 (pro-rata payments to be made quarterly) and 50% in 2006 (pro-rata payments to be made
quarterly).

The
Credit Facilities carry certain restrictive and financial covenants that, among other things, limit the Company's ability to incur indebtedness, create liens, engage in
sale-leaseback transactions, pay dividends or make distributions in respect of capital stock, redeem capital stock, make investments or certain other restricted payments, sell assets,
issue or sell stock of certain subsidiaries, engage in transactions with stockholders or affiliates, effect a consolidation or merger and require the Company to maintain certain operating and
financial performance measures.

On
November 27, 2002, the Company reached an agreement with its senior bank creditors regarding modifications to the Credit Facilities. Under this agreement, the Company obtained
a waiver of all existing financial covenants through April 30, 2003 and replaced those covenants during this

11

---

period
with a free cash flow from operations covenant and a total leverage covenant. Under this interim amendment, the Company could not permit its consolidated total debt to exceed at any time
(i) $1,275,000 from November 27, 2002 through April 29, 2003 and (ii) $645,000 thereafter. Under the terms of the interim amendment, the Company repaid $15,000 of the
Credit Facilities, which was applied to the initial amortization of the facility scheduled to begin in 2004.

From
November 27, 2002 to April 29, 2003, the Company negotiated with its senior bank creditors to develop a mutually acceptable plan of restructuring. On April 29,
2003, in anticipation of our breach of
various covenants in the senior credit agreement, the Company and its senior bank creditors entered into a forbearance agreement. The Company received a forbearance from its senior bank creditors
until May 15, 2003 to allow the various parties to continue negotiations. In exchange, the Company made a $5 million principal payment and agreed to certain other covenants. On
May 14, 2003, the Company filed for bankruptcy under Chapter 11 as discussed above.

9. Leases:

The Company has entered into various capital lease agreements, with expirations through 2022, covering dedicated optical fiber capacity and certain equipment.
Assets and future obligations related to capital leases are included in the accompanying consolidated balance sheet in property and equipment and long-term debt, respectively. Depreciation
of assets held under capital leases is included in depreciation and amortization expense.

The
Company has entered into various operating lease agreements, with expirations through 2015, for network facilities, office space and equipment. Rent expense on operating leases for
the quarters ended March 31, 2003 and 2002, was $8,346 and $8,578, respectively.

Future
minimum lease obligations for all non-cancelable capital and operating lease agreements with initial or remaining terms of one year or more at March 31, 2003,
are as follows:

Years ending December 31,

Capital
Leases

Operating
Leases2003

$
10,095

$
22,9022004


12,588


28,6932005


12,601


27,5332006


12,658


25,3002007


10,353


23,299Thereafter


108,652


68,322Total minimum future lease payments

$
166,947

$
196,049Amount representing interest


(74,884
)Present value of minimum lease payments


92,063Current portion


(4,930
)Long-term capital lease obligations

$
87,133


Certain
operating and capital lease agreements contain renewal and purchase options at the end of the initial lease terms.

12

---

10. Capitalization:

During the three months ended March 31, 2003, 56,839 shares of common stock were issued under the Company's Employee Stock Discount Purchase Plan for
proceeds of $32. There are no more shares available for issuance under this Employee Stock Discount Purchase Plan.

11.   Commitments and Contingencies:

In April 2000, the Company executed a master procurement agreement with Lucent Technologies Inc. for a broad range of advanced telecommunications
equipment, software and services. This agreement contained a three-year $350 million purchase commitment. On March 31, 2003, Allegiance and Lucent mutually agreed to
terminate the master procurement agreement, including the minimum revenue commitment, and replace it with a general purchase agreement governing the Company's future purchases from Lucent. The general
purchase agreement does not contain a minimum revenue commitment.

13

---



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

The following discussion and analysis relates to our financial condition and results of operations and should be read in conjunction with the accompanying
consolidated financial statements and notes to those financial statements contained in this report, as well as the section captioned "Risk Factors" in this report. Additionally, the following
discussion and analysis should be read in conjunction with our audited consolidated financial statements and notes to those financial statements included in our Annual Report on
Form 10-K for the year ended December 31, 2002. Allegiance Telecom, Inc. is generally referred to in this Management's Discussion and Analysis of Financial Condition
and Results of Operations as "we," "our company" or "Allegiance".

OVERVIEW

We are a facilities-based national local exchange carrier that provides telecommunications services to business, government and other institutional users in major
metropolitan areas across the United States and we are focused primarily on small to medium-sized businesses. We offer an integrated set of telecommunications products and services including local,
long distance, Internet, data colocation, web hosting and customer premise equipment sales and maintenance services. Our principal competitors are the incumbent local exchange carriers (also known in
the industry as the "ILECs"), as well as long distance carriers and other integrated communications providers.

We
began operations in late 1997 with an objective to grow rapidly and establish our company as a national communications provider covering the major metropolitan areas across the United
States. By the end of 2001, we had completed the network rollout in our 36 targeted markets: Atlanta, Austin, Baltimore, Boston, Chicago, Cleveland, Dallas, Denver, Detroit, Fort Lauderdale, Fort
Worth, Houston, Long Island, Los Angeles, Miami, Minneapolis/St. Paul, New York, Northern New Jersey, Oakland, Ontario/Riverside, CA, Orange County, Philadelphia, Phoenix, Pittsburgh, Portland,
Sacramento, St. Louis, San Antonio, San Diego, San Francisco, San Jose, Seattle, Tampa, Washington, D.C., West Palm Beach/Boca Raton and White Plains, NY.

We
use multiple technologies in our network and a mixture of leased and owned facilities at the edge of the communications network in order to most effectively serve our customer base
where it is physically located. Management's focus is on providing facilities-based services, and we generally provide services via resale on a limited basis. We do not use what is known as the
unbundled network element platform ("UNE-P") to deliver services, except in a small number of sales where our facilities-based services would not be practicable or as an interim measure
until the resold services can be converted to facilities-based services. UNE-P is a method where a carrier can lease all elements of a service from an incumbent local carrier, including
switching. As of March 31, 2003, over 95% of our lines in service were provided over our own network facilities. The services that we provide over our own network generate higher margins than
services provided by other carriers that are resold by us. Consistent with our facilities-based approach, we install voice and data aggregation and switching equipment in our own premises. We also
install voice and data aggregation equipment in the central offices or "hubs" of the existing local incumbent carrier's networks, also known as colocation. This voice and data aggregation equipment
connects directly to customers through the "local loop," which consists of the existing copper wire and fiber running from the central offices to each customer location. The local loop is owned by the
incumbent carriers but can be leased by competitive carriers under the terms of the Telecommunications Act of 1996. Our local loop presence provides us with a flexible platform for delivering
traditional voice and data access services to end-user customers. We connect our colocations to our main switching center in each market by either leasing additional network elements from
the incumbent carriers and other providers on a short-term basis or by using dedicated fiber on a long-term basis. We have increasingly focused on dedicated fiber because of
the growth of our customer base and traffic volume as well as its reliability.

14

---

As
we have developed our local networks to service end-user customers, we have also attempted to capitalize on our expertise and investment at the edge of the network and in
our intercity Internet backbone. We have leveraged our network assets by providing network solutions to other service providers, primarily the leading national and regional Internet providers. These
national network providers have end-user customers but do not generally have the facilities and expertise to directly access these customers in all relevant geographic areas through the
local loop. Many of these providers focus on the residential Internet access market.

BANKRUPTCY PROCEEDINGS

On May 14, 2003 (the "Petition Date"), Allegiance Telecom, Inc. and its direct and indirect owned subsidiaries filed voluntary petitions for relief
under Chapter 11 of the United States Bankruptcy Code in the United States Bankruptcy Court for the Southern District of New York (the "Bankruptcy Court"). The reorganization is being jointly
administered under the caption "In re Allegiance Telecom, Inc. et al. Case No. 03-13057(RDD)" (the "Chapter 11 cases"). We are currently operating our business as
"debtors-in-possession" under the jurisdiction of the Bankruptcy Court and in accordance with the applicable provisions of the Bankruptcy Code, the Federal Rules of Bankruptcy
Procedure and applicable court orders. In general, as debtors-in-possession, we are authorized under Chapter 11 to continue to
operate as an ongoing business, but may not engage in transactions outside the ordinary course of business without the prior approval of the Bankruptcy Court. We plan to continue operating our
business in the ordinary course. As of the Petition Date, we had approximately $250 million of cash on hand to fund our operations.

The
distressed economic environment and the general malaise in the telecommunications industry has adversely impacted our business. Specifically, (a) many of our existing and
potential customers have experienced their own financial difficulties, thereby decreasing customer demand for existing and new services, (b) the financial difficulties of our customers has led
to non-payment, partial payment, or slow payment of bills for services provided by us, (c) the financial instability of other companies in the telecommunications industry has
adversely affected the willingness of potential customers to move their telecommunications services to us, (d) certain of our suppliers have requested deposits, letters of credit, or other
types of security, resulting in an unanticipated use of cash, (e) telecommunications carriers who owe reciprocal, access charge and/or other intercarrier compensation to us have either refused
to pay or failed to pay in a timely manner for the services provided by us and (f) many of our competitors have undergone financial and operational restructurings in which, among other things,
they have substantially reduced their level of debt and overall cost structure. As a consequence of the foregoing, the continued poor economic environment and the need for us to focus on profitability
instead of high revenue growth, we determined that our current level of indebtedness needed to be significantly reduced.

As
a result, we and our senior lenders amended our senior credit agreement on November 27, 2002. Under the terms of that amendment, we agreed among other things: (a) to a
total leverage covenant which provided that an event of default would occur on April 30, 2003 unless we reduced our long term debt to a level not to exceed $645 million, (b) that
an event of default would occur on April 30, 2003 unless we had entered into a permanent amendment to our senior secured credit agreement by such date, (c) to repay $15 million of
principal to our senior lenders and (d) that our free cash flow covenant would not be greater than negative $34 million for the quarter ended December 31, 2002 and negative
$19 million for the quarter ended March 31, 2003. During the latter part of 2002 and to meet the covenants in this amendment, we significantly lowered our capital expenditures, reduced
headcount, substantially decreased growth, eliminated less profitable products and services and continued to optimize our existing network assets. From November 27, 2002 to April 29,
2003, we negotiated with our lenders to develop a mutually acceptable plan of restructuring. On April 29, 2003, in order to avoid the occurrence of certain events of default under the senior
credit

15

---

agreement,
we and our senior lenders entered into a forbearance agreement. We received a forbearance from our senior lenders until May 15, 2003 to allow the various parties to continue
negotiations. During the forbearance period, these lenders agreed not to accelerate Allegiance's senior debt and agreed not to exercise any of their other rights under the senior credit agreement. In
exchange, we made a $5 million principal payment to our senior lenders and agreed to certain other covenants. The forbearance agreement prohibited us from making any payment to the Allegiance
Telecom, Inc. bondholders, including the interest payment on the 127/8% senior notes due on May 15, 2003. After entering into the forbearance agreement, we continued to
negotiate with our lenders. However, the parties were unable to reach a mutually acceptable agreement prior to the expiration of the term of the forbearance agreement. Consequently, we, in the
exercise of our prudent business judgment, determined that it was in the best interests of all of our stakeholders and for the maximization of the value of our businesses to commence the Chapter 11
cases and consummate a restructuring of our indebtedness through the Bankruptcy Court.

In
order to exit Chapter 11 successfully, we will need to propose, and obtain confirmation by the Bankruptcy Court, a plan of reorganization that satisfies the requirements of the
Bankruptcy Code. As provided by the Bankruptcy Code, we initially have the exclusive right to file a plan of reorganization for 120 days. If we fail to file a plan of reorganization
during this period (or any extended period approved by the Bankruptcy Court) or if such plan is not accepted by the required number of creditors within 180 days after the Petition Date, any
party in interest may subsequently file its own plan of reorganization. A plan of reorganization would resolve, among other things, our pre-petition obligations, set forth the revised
capital structure of the newly reorganized entity and provide for our corporate governance subsequent to exit from bankruptcy. There can be no assurance at this time that a plan of reorganization will
be confirmed by the Bankruptcy Court or that any such plan will be implemented successfully.

Under
Section 362 of the Bankruptcy Code, the filing of a bankruptcy petition automatically stays most actions against a debtor, including most actions to collect
pre-petition indebtedness or to exercise control over the property of the debtor's estate. Absent an order of the Bankruptcy Court, substantially all pre-petition liabilities
are subject to payment, if any, under the plan of reorganization.

Under
Section 365 of the Bankruptcy Code, we may assume or reject certain executory contracts and unexpired leases, including leases of real property, subject to the approval of
the Bankruptcy Court and certain other conditions. In general, rejection of an unexpired lease or executory contract is treated as a pre-petition breach of the lease or contract. Subject
to certain exceptions, this rejection relieves us of performing our future obligations under that lease or contract but entitles the counterparty to a pre-petition general unsecured claim,
if any, for damages against our estate caused by the deemed breach. Counterparties to these rejected contracts or leases may file proofs of claim against our estate for such damages. Due to the
uncertain nature of many of the potential rejection and abandonment related claims, we are unable to project the magnitude of these claims with any degree of certainty at this time. Generally, the
assumption of an executory contract or unexpired lease requires a debtor to cure most existing defaults, including payment of any pre-petition amounts outstanding, under such executory
contract or unexpired lease.

The
United States Trustee for the Southern District of New York will appoint an official committee of unsecured creditors (the "Creditors' Committee"). The Creditors' Committee and its
legal representatives have a right to be heard on all matters relating to our Chapter 11 cases that come before the Bankruptcy Court. There can be no assurance that the Creditors' Committee will
support our positions or our ultimate plan of reorganization, once proposed, and disagreements between the Creditors' Committee and Allegiance could protract the Chapter 11 cases and could negatively
impact Allegiance's ability to operate during the Chapter 11 cases.

16

---

The
rights and claims of various creditors and security holders will be determined by a plan of reorganization that is confirmed by the Bankruptcy Court; under the priority rules
established by the Bankruptcy Code, certain post-petition liabilities and pre-petition liabilities (i.e., our senior secured debt) need to be satisfied before unsecured
creditors or stockholders are entitled to any distribution. Any Chapter 11 plan filed by us may provide that unsecured creditors of subsidiaries of Allegiance Telecom, Inc. will need to
be satisfied before any distribution to the unsecured creditors or stockholders of Allegiance Telecom, Inc. As a result, a plan of reorganization could result in holders of our common stock and
bonds receiving little or no value as part of the plan of reorganization. In light of the foregoing, we consider our common stock and our bonds to be highly speculative and we caution the holders of
such securities that such securities may ultimately be determined to have no value. Accordingly, we urge that appropriate caution be exercised with respect to existing and future investments in any of
such securities and claims.

At
this time, it is not possible to predict accurately the effect of the Chapter 11 reorganization process on our business, our creditors or our stockholders or when we may emerge from
Chapter 11. Our future results depend on the timely and successful confirmation and implementation of a plan of reorganization.

RESULTS OF OPERATIONS

Revenues

Three Months Ended March 31, 2003 Compared With Three Months Ended March 31, 2002

During the first quarter of 2003 and 2002, we generated revenues of approximately $204.6 million and $162.1 million, respectively. This 26% increase
in revenues is attributable to an increase in the number of customers and services and products sold; specifically, our revenue growth during the quarter ended March 31, 2003 was enhanced by
our acquisition of the customer premise equipment sales and customer premise equipment maintenance businesses, also known as Shared Technologies Fairchild, in June 2002, which contributed
$35.2 million to first quarter 2003 revenue. Our revenue is lower than our projected revenue and has been negatively impacted by:



In
addition, in the latter part of 2002, we internally developed an integrated territory and sales management system. This system was created to meet the objectives of (a) selling
into our existing network bandwidth and transmission equipment capacity and (b) methodically identifying opportunities within our network footprint. This system identifies attractive prospects
and existing customer up-sell/cross-sell opportunities for colocations where we have capacity, generates the associated leads, and manages the sales process. This system also
provides an updated database for customers and prospects

17

---

which
facilitates a smooth transition of a customer account if an account executive leaves our company. Central to the execution of this new system is the routine distribution of updated network
capacity and marketing intelligence to our sales force. We rolled this system out across all of our markets during the first quarter of 2003. This negatively impacted our first quarter 2003 sales
results, as sales teams transitioned to this new system. Our focus has shifted from high revenue growth to profitability and we do not anticipate the level of revenue growth that we have experienced
in the past. Future revenue growth will depend on our ability to add new customers, retain existing customers and manage churn, increase customer usage and sell additional services to our existing
customers. We believe that managing our churn is one of our biggest challenges. The amount of churn directly impacts our revenues. See the discussion of line churn under the caption "Liquidity and
Capital Resources" below.

Local
voice service revenues for the quarters ended March 31, 2003 and 2002 were $85.2 million and $89.2 million, respectively. Local voice service revenues as a
percent of total revenues has decreased from approximately 55% for the quarter ended March 31, 2002 to approximately 42% for the quarter ended March 31, 2003. Local voice service
revenues consisted of:



We
expect local voice service revenues to continue to decrease from period to period as a percent of total revenues, as a result of our increasing focus on integrated voice, data and
customer premise equipment sales and services, the resolution of certain regulatory disputes and uncertainties and lower rates for interconnection revenues as mandated by our negotiated agreements
with carriers, the FCC and certain states. Specifically, we expect that switched access revenues and reciprocal compensation revenues will continue to decrease. See the discussion under "Risk
Factors," which contains a detailed discussion of the risks and uncertainties associated with our local voice revenues.

Long
distance service revenues for the quarters ended March 31, 2003 and 2002 were $11.5 million and $10.7 million, respectively. Long distance service revenues as a
percent of total revenues has remained consistent at approximately 6% for the quarters ended March 31, 2003 and 2002. We expect that our long distance revenues will increase in absolute dollars
over time.

Data
revenues, including revenues generated from Internet access, web hosting and high-speed data services, for the quarters ended March 31, 2003 and 2002 were
$72.7 million and $62.2 million, respectively. Data revenues as a percent of total revenues has decreased from approximately 38% for the quarter ended March 31, 2002 to
approximately 35% for the year ended March 31, 2003. We expect data revenues to continue to increase on an absolute basis despite the negative trends discussed below, (a) as we expand
our data offerings to existing local and long distance voice customers and to customers of our equipment sales and maintenance businesses, (b) as we increase our offerings of integrated
services that combine voice and data services and (c) as more small and medium-sized businesses turn to the Internet to enhance their productivity. We also believe that
the continuing evolution of communications networks will promote the integration of voice and data services over the same facilities, thereby further increasing the availability of
cost-effective data offerings.

The
rate of growth in our data revenues has been affected by negative trends. We believe that the demand for high-end web hosting services has decreased in response to a
general economic slowdown. Moreover, an over capacity of data center space has decreased prices for these high-end services. High-end services include dedicated hosting
services where we provide the customer with a dedicated

18

---

computer
server in our data centers and colocation services where we provide data center space and services for a customer who locates its own computer server on our premises. We believe that the
general economic slowdown has caused a deterioration in our shared hosting business as well.

Similarly,
the demand for services we offer to network service providers who provide dial-up Internet access services is also experiencing the effects of over capacity and
decreased demand. The resulting financial hardship has lessened the number of these types of network service providers. During 2000, we signed a long-term contract to provide an integrated
network solution and certain services to Genuity Solutions Inc., a network services provider and operator of a nationwide Internet network. Our contract was established specifically to support
Genuity's customer contracts, including that with America Online, and expires on December 31, 2006. Under this contract, Genuity committed to pay us an aggregate of $563.0 million over
the term of the contract, subject to our performance under and the other terms and conditions of the contract. Our Integrated Network Solution Purchase Agreement with Genuity has recently been
assigned by Genuity to Level 3 Communications, Inc. We anticipate that Level 3 will continue to be our largest customer for the foreseeable future. For the quarters ended March 31, 2003
and 2002, revenues from this contract were $30.0 million and $14.4 million, respectively. The revenues from this contract accounted for 15% and 9% of our total revenues for the quarters
ended March 31, 2003 and 2002, respectively, and 41% and 23% of our data revenues for the same periods. The contract contains specific provisions that allows Level 3 to decrease its purchase
commitment, including but not limited to, Level 3 experiencing a business downturn. The agreement also provides that if we receive a going concern qualification or experience an event of default as
defined under our senior credit agreement, (a) Level 3 may exercise an option to purchase all of the dedicated assets and infrastructure used by us to provide the integrated network solution to
Level 3 and (b) Level 3 would still be required to continue to purchase certain services from us for the remainder of the term of the agreement. If Level 3 exercises its option, it would be
required to pay (1) for the dedicated assets, the remaining undepreciated value of the dedicated assets (as reflected on our books at the time of exercise of the option) and (2) for the
certain services, the remaining overall value of the agreement less the amounts paid to purchase the dedicated assets and infrastructure. Any such purchase transaction would require Bankruptcy Court
approval. We have recently received letters from Level 3 claiming, among other things, that we failed to meet certain performance warranties; that such failures were continuing; that Level 3 was
offsetting its next purchase price payment by approximately $18.8 million; and that if such alleged failures continued, Level 3 could terminate the contract. We do not believe that we failed to
meet the performance warranties alleged by Level 3 and have asked Level 3 to investigate the facts surrounding these issues. Level 3 has since withdrawn these letters and acknowledges that additional
investigation is necessary to determine whether we failed to meet those performance warranties, but Level 3, however, reserved its rights to pursue any claims under our contract. Our failure to meet
the performance warranties under this contract may allow Level 3 to offset future payments to us and, if such failure continued for an extended period of time, Level 3 could terminate the contract.
The resulting reduction in revenue and/or loss of this customer contract would have a material adverse effect on our business. We are negotiating with Level 3 to change certain service level
warranties, remedies and penalties under this contract that would increase our performance requirements in exchange for less punitive remedies and penalties and a relinquishment of all claims for
prior penalties and credits relating to our performance. We can provide no assurances that these negotiations will be successfully concluded. On May 1, 2003, Level 3 and Allegiance entered into
a letter agreement that provided that Level 3 could make the quarterly payment due in May 2003 of $25 million subject to Level 3 offsetting against the amount paid, approximately
$738,000 for certain claims that Level 3 has alleged with respect to certain backhaul services provided by Level 3, alleged non-delivery of certain ports and alleged failures by Allegiance
to meet certain performance warranties. Both parties have reserved all rights with respect to the claims and Allegiance vigorously denies that Level 3 is entitled to all of the offsets claimed by
Level 3. On

19

---

May 2,
2003, Level 3 made a quarterly payment under the Integrated Network Solution Purchase Agreement in the amount of $24.3 million.

Notwithstanding
these trends and uncertainties, we expect continued demand by small and medium sized business customers for dedicated access to the Internet and integrated services.
Indeed, our Integrated Access Service which delivers high-speed, "always on" Internet access and allows multiple voice, data and Internet combinations over a single access loop remains our
fastest growing product offering. During the quarter ended March 31, 2003, Integrated Access Service including one or more voice or data services represented approximately 48% of our gross
lines sold for the quarter. We believe that line churn rates (the rate at which customers disconnect their lines) for this type of service when voice and data are bundled is lower than that of our
local voice service. One of the challenges we face in this area is ongoing network efficiency and service delivery improvements to retain the competitive advantages of this service offering.

In
June 2002, we acquired substantially all of the assets and assumed certain liabilities of the customer premise equipment sales and customer premise equipment maintenance
businesses, also known as Shared Technologies Fairchild, from WorldCom. We believe the acquisition of these businesses enhances our ability to offer additional services to our customers. Further, we
believe this acquisition presents an opportunity to cross-sell our other integrated telecommunications services to the customers of these acquired businesses. Customer premise equipment
sales and maintenance revenues were $35.2 million for the quarter ended March 31, 2003. Customer premise equipment sales and maintenance revenues as a percent of total revenues is
approximately 17% for the quarter ended March 31, 2003.

Network Expenses

Three Months Ended March 31, 2003 Compared With Three Months Ended March 31, 2002

For the quarters ended March 31, 2003 and 2002, network expenses were $111.5 million and $82.1 million, respectively; network expenses
related to the Shared Technologies business, acquired in June 2002, included in the quarter ended March 31, 2003 were $20.2 million. Network expenses as a percentage of total
revenues increased from 51% for the quarter ended March 31, 2002 to 54% for the year ended March 31, 2003. The increase in network expense is consistent with the deployment of our
networks and initiation and growth of our services during 2002 and first quarter 2003. While there can be no assurance that we will be successful in creating operating efficiencies, we expect to
continue to control costs and that network expenses as a percentage of total revenues will reduce over time.

Gross
margin has decreased from 49% for the quarter ended March 31, 2002 to 46% for the quarter ended March 31, 2003. This decrease in gross margin is related, among other
things, to the lower margin contributed by our customer premise equipment sales and maintenance businesses, decreased margins of certain web hosting and bundled products, and FCC-mandated
decreases in interconnection revenues. Gross margin is calculated as revenues less network expenses, divided by
revenues. We expect our gross margins to improve as our revenues increase and as we realize cost efficiencies in our network expenses over time.

Network
expenses include:



20

---



Network
expenses do not include an allocation of our depreciation or amortization expenses.

The
costs to lease local loop lines, high-capacity digital T-1 loop lines, and high-capacity digital interoffice facilities from the incumbent local
exchange carriers vary by carrier and by state and are regulated under the Telecommunications Act of 1996. In virtually all areas, we lease local loop lines and high-capacity digital
T-1 loop lines from the incumbent local exchange carriers to connect our customers' premises to our transmission equipment colocated in the central offices of the incumbent carriers. In
the areas of low density and traffic in the metropolitan areas that we serve, we also depend on the incumbent local exchange carriers to provide us high-capacity digital interoffice
facilities to connect our switch to our transmission equipment colocated in the incumbents' central offices. In the areas of high density and traffic in our markets, in addition to the incumbent
carriers, there are other carriers from whom we lease high-capacity digital interoffice facilities; we can generally lease those interoffice facilities at lower or comparable prices and
with higher network reliability than those interoffice facilities provided by the incumbent local exchange carriers. We have increasingly focused on obtaining these high capacity digital interoffice
facilities on dedicated fiber. Even in areas of high density and traffic in our markets, however, the incumbent local exchange carriers are sometimes the only available source of
high-capacity digital interoffice facilities.

We
expect that our network costs will increase with customer volume and sales of our products and services and will be a significant part of our ongoing cost of services.

In
accounting for the costs of constructing switching and transmission equipment for a new market, we capitalized as a component of property and equipment only the initial
non-recurring charges associated with our network facilities.

We
incur "reciprocal compensation" costs in providing both voice and data services and expect reciprocal compensation costs to be a major portion of our cost of services. We must enter
into an interconnection agreement with the incumbent local exchange carrier in each market we provide service to make widespread calling available to our customers and these agreements are approved by
the state regulatory agency. These agreements typically set the cost per minute to be charged by each party for the calls that are exchanged between the two carriers' networks. Generally, a carrier
must compensate another carrier when a local call by the first carrier's customer terminates on the other carrier's network. These reciprocal compensation costs are a variable cost that will grow as
our customers' outbound calling volume grows. Over time, the rates for reciprocal compensation have decreased and in some of our markets, we exchange local traffic with the incumbent local carrier on
a bill-and-keep basis (which generally means that neither carrier pays for the traffic that moves across the other carrier's network). We also incur switched access charges for
intrastate toll traffic we exchange with other carriers. The rates for intrastate access traffic are regulated by state authorities and are usually contained in carriers' access tariffs.

21

---

The
cost of securing long distance service capacity is a variable cost that increases in direct relationship to increases in our customer base and increases in long distance calling
volumes. We believe that these costs, measured as a percentage of long distance revenues, will be relatively consistent from period to period. However, we do expect
period-over-period growth in the absolute cost of such capacity, and that the cost of long distance capacity will be a significant portion of our cost of long distance
services.

We
install voice and data aggregation and switching equipment in space owned or leased by other parties, including locating our equipment in central offices of local incumbent exchange
carriers' networks. We incur rent and utility charges in leasing this space. We expect these costs to generally remain constant in the near future as we do not plan to expand to additional colocation
sites.

We
sell and install telecommunications customer premise equipment and provide maintenance services on such equipment. Our costs to provide these products and services include both time
and material costs. These costs will increase or decrease in relation to the demand for these products and services.

We
have developed a national Internet data network by connecting our markets with leased high-capacity digital lines. The costs of these lines will increase as we increase
capacity to address customer demand.

We
currently have a number of settlement-free peering arrangements with other Internet backbone providers. Most of these arrangements are
month-to-month and generally can be terminated by either party upon notice. If we lose any of these arrangements or if the
other Internet backbone provider requires payment by us for the exchange of traffic, our network costs may materially increase.

Selling, General and Administrative Expenses

Three Months Ended March 31, 2003 Compared With Three Months Ended March 31, 2002

Selling, general and administrative expenses increased to $116.6 million for the quarter ended March 31, 2003 from $101.8 million for the
quarter ended March 31, 2002, primarily due to $12.8 million of selling, general and administrative expenses relating to the Shared Technologies business that we purchased in
June 2002. Additionally, selling, general and administrative expenses for the quarter ended March 31, 2003 include $8.6 million paid to employees under a key employee retention
program and $0.8 million in professional fees related to our reorganization. Selling, general and administrative expenses as a percentage of total revenues decreased from 63% for the three
months ended March 31, 2002 to 57% for the three months ended March 31, 2003. This decrease is partially due to an increase in our total revenues, our cost containment efforts (including
a decrease in our headcount) and the achievement of certain economies of scale as we have grown the business. Selling, general and administrative expenses include salaries and related personnel costs,
administration and facilities costs, sales and marketing costs, customer care and billing costs, investor and media relations, insurance, professional fees and bad debt expense. As a result of our
transition from rapid revenue growth to a plan geared towards reducing cash used in operations and achieving positive cash flow, we reduced headcount, including the number of sales teams during the
second half of 2002. Our total headcount decreased from 4,096 at March 31, 2002 to 3,622 at March 31, 2003. As of March 31, 2003, the sales force, including sales managers and
sales administrators, had decreased to 1,027 from 1,632 as of March 31, 2002. We expect selling, general and administrative expenses to decrease as a percentage of revenues as we focus on
reducing cash used, integrating our operations and achieving economies of scale in our business. We have incurred and will continue to incur, significant costs associated with our reorganization.

22

---

Depreciation

Three Months Ended March 31, 2003 Compared With Three Months Ended March 31, 2002

During the quarters ended March 31, 2003 and 2002, depreciation expense was $63.5 million and $57.8 million, respectively. The increase is
primarily the result of capital expenditures and assets placed in service between March 31, 2002 and March 31, 2003.

Amortization of Purchased Intangibles

Three Months Ended March 31, 2003 Compared With Three Months Ended March 31, 2002

In connection with the acquisitions completed since inception, we assigned an aggregate of $62.8 million of the purchase price to customer lists. These
intangible assets are being amortized over their estimated useful lives of one to three years. For the quarters ended March 31, 2003 and 2002, we recorded $3.1 million and
$10.3 million of amortization of customer lists, respectively.

Our
purchase price allocation for certain acquisitions made in 2002 is subject to post acquisition due diligence of the acquired entities and may be adjusted as additional information is
obtained.

Deferred Compensation Expenses

Three Months Ended March 31, 2003 Compared With Three Months Ended March 31, 2002

For the quarters ended March 31, 2003 and 2002, we recognized $1.0 million and $0.5 million, respectively, of amortization of deferred
compensation expense. Such deferred compensation was recorded in connection with membership units of Allegiance Telecom, LLC sold to certain management employees and grants of stock options and
restricted common shares to certain employees under our 1997 stock option plan and 1998 stock incentive plan.

Interest Expense and Interest Income

Three Months Ended March 31, 2003 Compared With Three Months Ended March 31, 2002

For the quarters ended March 31, 2003 and 2002, interest expense was $30.1 million and $24.1 million, respectively. The increase in interest
expense is primarily due to the interest expense associated with the draw down of $135.3 million of our senior secured credit facilities in June 2002. Interest expense reflects the
accretion of the 113/4% notes and related amortization of the original issue discount, the amortization of the original issue discount on the 127/8% notes, and the
interest charges and amortization of deferred debt issuance costs related to our $500 million senior secured credit facilities. The amount of interest capitalized for the quarters ended
March 31, 2003 and 2002 was $0.2 million and $2.8 million, respectively.

Interest
income for quarters ended March 31, 2003 and 2002 was $1.0 million and $1.7 million, respectively. Interest income results from short-term
investments, cash and cash equivalents. Interest income during the three months ended March 31, 2002 is greater than for the three months ended March 31, 2003 because we had additional
cash invested in interest-bearing instruments and because of higher average interest rates.

Operating Losses

Three Months Ended March 31, 2003 Compared With Three Months Ended March 31, 2002

Our loss from operations for the quarters ended March 31, 2003 and 2002 was $91.0 million and $90.2 million, respectively.

23

---

LIQUIDITY AND CAPITAL RESOURCES

As of March 31, 2003, we had approximately $263.6 million of unrestricted cash and short-term investments, compared with
$284.3 million of unrestricted cash and short-term investments as of December 31, 2002. The 7% decrease during the quarter is primarily due to the funding of our operating
losses, interest payments on debt, capital expenditures, and working capital requirements, partially offset by cash generated from investments. We do not have any off-balance sheet
financing arrangements, special purpose entities or asset securitizations.

As
of March 31, 2003 and December 31, 2002, we had approximately $1,205.0 million and $1,201.2 million of total indebtedness (including debt under our senior
credit facilities, two series of bonds, and capital lease obligations). We are party to a senior secured credit agreement and two indentures. As of March 31, 2003, approximately
$470 million of our indebtedness was borrowed under our senior secured credit agreement, as described in more detail below. As of that same date, approximately $643 million of our
indebtedness was borrowed under our two indentures, and $92 million of our indebtedness was obligations under capital leases. See the discussion below about our senior credit agreement, the
interim November 27, 2002 amendment and the forbearance agreement dated April 29, 2003. During the bankruptcy proceedings and in accordance with an Interim Order Authorizing the Use of
Cash Collateral by Consent dated May 15, 2003, we will be paying the interest (at the applicable non-default rate of interest) on the debt under the senior secured credit agreement.
Under this Order, our use of cash will be limited to a specified budget. As a result of the bankruptcy filing, there is an event of default under our senior credit agreement and both indentures; as a
result of such events of default, the amounts owing under such agreements become accelerated.

Our
existing cash and short-term investment balances will decline further during fiscal 2003. Historically, our financing plan has been predicated on the
pre-funding of each market's expansion to positive free cash flow. Given our bankruptcy filing, the continued poor economic environment as well as the instability and bankruptcies of
customers and others in the telecom industry and their subsequent negative impact on our performance in 2002, however, we no longer believe that we have raised the capital necessary to build and
operate our network in each of our 36 markets to the point at which operating cash flow from the market is sufficient to fund its ongoing operating costs and capital expenditures. We expect to reduce
our debt in the bankruptcy reorganization process; however, at this time, we cannot predict the levels of debt that we will maintain after the reorganization process is complete. It is possible that
if the debt reduction is not enough, because of operating performance or other factors, we still may not be able to fully fund our operations, planned capital investments and debt service. One result
of our recapitalization would be a substantial reduction in the value of our high yield debt securities and common stock, potentially to zero. Please see the discussion below under the caption "Senior
Secured Credit Agreement" and above under the caption "Risk Factors."

We
cannot assure you that our current estimates for required funding are accurate. We may need to seek additional capital in the future to refinance some of our existing debt and/or
expand our business. Sources of additional financing may include debtor in possession financing, vendor financing, bank financing and/or the private or public sale of our equity or debt securities. We
cannot assure you, however, that such financing will be available at all or on terms acceptable to us, or that our estimate of additional funds required is accurate. Our common stock closed at $0.14
on May 15, 2003; with the commencement of our Chapter 11 cases and our stock trading at these levels, it is unlikely that we will be able to seek funding from the public equity markets. In
addition, in light of the commencement of our Chapter 11 cases and adverse developments in the general economy and specifically the telecommunications industry, it may be extremely difficult to obtain
debtor in possession financing, vendor financing, bank financing or other public/private funding necessary to continue funding our

24

---

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



Our
cost of rolling out our networks and operating our business, as well as our revenues, will depend on a variety of factors, including:



As
such, actual costs and revenues may vary from expected amounts, possibly to a material degree, and such variations are likely to affect our future capital requirements. Decreased
demand for our services or high customer churn, as noted above, could adversely impact our liquidity. Customer demand for our services depends in part on our ability to efficiently and timely switch
customers from their prior carrier to our service, respond to customer service and billing issues and provide quality service.

Our
financial projections are based on forecasts of, among other things, customer demand and line churn, i.e. the rate at which customers discontinue their lines. Customers leave our
service for a variety of reasons, including but not limited to, the customer: (a) leaving our service area, (b) going out of business or downsizing its business, (c) being unhappy
with our service, (d) general market conditions, (e) leaving for better pricing, (f) needing a different telecom solution that we do not provide and (g) concern regarding
our financial condition and the need for debt restructuring.

25

---

In
the first quarter 2003, the average retail line churn was 2.8% and including wholesale, our average line churn was 1.8%. Line churn is the number of voice grade equivalent lines (for
example, a fully-utilized data T-1 counts as 24 lines) that are disconnected each month divided by the total number of voice grade equivalent lines that we have in service at the beginning
of that month. The line churn is difficult to forecast and remains one of the specific challenges on which we are. We expect that retail line churn as well as retail and wholesale line churn will
range between 2% to 3% in 2003. We expect retail and wholesale line churn to improve in 2004 and beyond. We have responded to high line churn with many customer retention initiatives including, back
office improvements, roll out of Singl.eView billing system, proactive contact with customers, and root cause resolutions. The above churn metrics do not include churn related to businesses such as
Shared Technologies, Allegiance Business Internet access services, or web hosting. We can provide no assurances that we will be able to effectively manage or reduce our line churn. If we are unable to
do so, this will materially affect our business, revenues and liquidity.

Decreased
customer demand may also stem from uncertainty of our bankruptcy filing, the industry in which we compete and the general economy. Many of our competitors have also declared
bankruptcy, de-listed from the public securities markets and/or identified financing problems. Some of our potential customers as well as current customers have expressed concerns about
our financial stability in light of our bankruptcy filing, the general economy and the telecommunications industry in general. We believe customer perception will continue to have an impact on our
ability to attract and retain customers. Moreover, our customers may not purchase additional services and may cancel existing services as a result of our bankruptcy filing, our specific financial
condition, including the independent auditors' report for 2002 that cites conditions which raise substantial doubt about our ability to continue as a going concern, and general economic conditions.

For
the quarters ended March 31, 2003 and 2002, we made capital expenditures of $9.2 million and $39.8 million, respectively. As of March 31, 2003, we had
transmission equipment colocated in 851 central offices. Pursuant to our business plan, we expect to use approximately $50 million to $60 million for capital expenditures in 2003. We
expect to fund our capital expenditures with available cash and future cash flow.

In
April 2000, we executed a master procurement agreement with Lucent Technologies Inc. for a broad range of advanced telecommunications equipment, software and services.
This agreement contained a three-year $350 million purchase commitment. On March 31, 2003, Allegiance and Lucent mutually agreed to terminate the master procurement
agreement, including the minimum revenue commitment, and replace it with a general purchase agreement governing our future purchases from Lucent. The general purchase agreement does not contain a
minimum revenue commitment.

We
have purchased dedicated fiber rings in 24 of our markets. As of March 31, 2003, we had dedicated fiber rings in operation in 24 markets including Austin, Baltimore, Boston,
Chicago, Dallas, Denver, Detroit, Ft. Worth, Houston, Long Island, Los Angeles, New York City, Northern New Jersey, Philadelphia, Phoenix, Pittsburgh, Portland, San Antonio, San Diego, San Francisco,
St. Louis, Seattle, Washington, D.C., and White Plains. We have also acquired long-haul point to point fiber connectivity between several markets in the northeast corridor. Our cost of
fiber includes both the amounts we pay to the fiber provider as well as the cost of the electronic equipment that we purchase and install to make the fiber operational. As of March 31, 2003,
our total costs have been $188.5 million, and we are committed to spend an additional $147.9 million for this fiber, which will be incurred over the life of these existing fiber supply
arrangements ending in 2023. We plan to fund this cost with our available cash and future cash flow.

26

---

Contractual Obligations

The following summarizes some of our future financial commitments at March 31, 2003 and the effect such obligations are expected to have on our liquidity
and cash flow in future periods:

|                                                    |                    |   |       | Payments due by Period
|--------------------------------------------------- | ------------------ | - | ----- | ----------------------
|
|
|Long-term debt(1)(2):                               |                    |   |       |                       
|                                                    | Principal payments |   | $     | 1,120                 
|                                                    | Interest payments  |   |       | 472                   
|Capital lease obligations, including interest(3)(4) |                    |   | 166   |                       
|Operating leases(3)                                 |                    |   | 196   |                       
|Other material long-term obligations(4)             |                    |   | 26    |                       
|                                                    |                    |   |       |                       
|Total contractual cash obligations                  |                    | $ | 1,980 |                       
|                                                    |                    |   |       |                       

---

Senior Secured Credit Agreement

In February 2000, we closed on $500.0 million of new senior secured credit facilities, which replaced our prior $225 million revolving credit
facility. These new senior secured credit facilities consist of a
$350.0 million revolving credit facility and a $150.0 million delayed draw term loan facility. Interest on amounts drawn is generally the 6-month London Interbank Offered
Rate plus 4.50% per annum. Our senior lenders have a security interest in (1) the capital stock of Allegiance Telecom Company Worldwide (which stock is owned by our parent holding company,
Allegiance Telecom, Inc.) and (2) all of the assets of Allegiance Telecom Company Worldwide, including the capital stock owned by that entity in each of its subsidiaries.

During
the third quarter of 2001, we drew $200.0 million under the revolving credit facility and $150.0 million under the delayed draw term loan. The interest rate
applicable to this draw is 5.72% per annum and will remain fixed until September 18, 2003, then it will be adjusted based on the London Interbank Offered Rate in effect at that time. In
June 2002, we requested a draw of the remaining $150 million under the revolving credit facility. As of March 31, 2003, we had received $135.3 million of the
$150 million, with 3 of the 26 banks in the bank syndicate refusing to fund our request. We believe that these 3 banks are in default of the credit agreement and have notified them accordingly.

27

---

We
have worked with these 3 banks to resolve this dispute amicably by providing additional information, but we can provide no assurances that we will be able to resolve this dispute. Thus, we may need
to pursue our claims against them in court in an effort to obtain the additional $14.7 million that we believe should have been funded in June 2002 under the terms of our credit
agreement. The interest rate applicable to this draw is 5.90% per annum and will remain fixed until June 26, 2003, then it will be adjusted based on the London Interbank Offered Rate in effect
at that time.

Our
credit agreement contains certain representations, warranties and covenants, including many financial covenants. The revolving credit facility must be permanently repaid in
accordance with its amortization schedule as follows: 20% in 2004 (a pro-rata amount each quarter), 30% in 2005 (a pro-rata amount each quarter) and 50% in 2006 (a
pro-rata amount each quarter). Principal amounts of the delayed draw term loan are to be repaid as follows: 20% in 2004 (pro-rata payments to be made quarterly), 30% in 2005
(pro-rata payments to be made quarterly) and 50% in 2006 (pro-rata payments to be made quarterly). Our credit agreement (including our financial covenant schedules), as amended
and indentures are publicly available in our filings with the Securities and Exchange Commission and should be reviewed in their entirety to gain a full understanding of the covenants and other
requirements applicable to us under those documents.

On
November 27, 2002, we announced that we had entered into an interim amendment with our senior bank creditors regarding modifications to our $500 million senior secured
credit facility. Under this interim amendment, we obtained a waiver of all existing financial covenants through April 30, 2003 and replaced those covenants during this period with a free cash
flow from operations covenant and a total leverage covenant. Under this interim amendment, we could not permit our consolidated total debt to exceed at any time (i) $1.275 billion from
November 27, 2002 through April 29, 2003 and (ii) $645 million thereafter. Under the terms of the interim amendment, we repaid $15 million of the credit facility,
which was applied to the 2004 amortization. According to the terms of this amendment, we could not permit free cash flow from operations to be less than $(34) million in the fourth quarter of 2002 or
less
than $(19) million in the first quarter of 2003. We met this covenant with respect to the fourth quarter of 2002; we did not meet this covenant with respect to the first quarter of 2003.

In
anticipation of certain events of default under our senior credit agreement, we and our lenders entered into a forbearance agreement on April 29, 2003. We received a
forbearance from our lenders until May 15, 2003 to allow us to continue our negotiations with our lenders concerning the debt reduction as required under our interim amendment to the senior
credit agreement. On May 14, 2003, we filed for Chapter 11 bankruptcy to, among other things, facilitate the discussions with our lenders. See the discussion above under "Bankruptcy
Proceedings."

CRITICAL ACCOUNTING POLICIES

Our discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in
accordance with accounting principles generally accepted in the United States of America. The preparation of these consolidated financial statements requires us to make estimates and assumptions about
the effect of matters that are inherently uncertain. These estimates and assumptions affect the reported amounts of assets, liabilities, revenues and expenses and disclosure of contingent assets and
liabilities that exist at the date of our consolidated financial statements. While we believe our estimates are appropriate, actual results can, and often do, differ from those estimates.

Our
critical accounting policies are discussed below. Each of these areas involves complex situations and a high degree of judgment either in the application and interpretation of
existing literature or in the development of estimates that impact our financial statements.

Revenue Recognition.We recognize revenues as we provide services to our customers. Our revenue recognition policies are
designed to comply with all applicable accounting principles generally

28

---

accepted
in the United States of America, including SEC Staff Accounting Bulletin No. 101, "Revenue Recognition in Financial Statements" ("SAB 101"), which provides additional guidance on
revenue recognition as well as criteria for when revenue is realized and earned and related costs are incurred. The application of SAB 101 requires management's judgment on the amount and timing of
revenue recognition. Should changes in conditions cause management to determine the revenue recognition criteria are not met for certain future transactions, revenue recognized for any reporting
period could be adversely affected.

The
assessment of collectibility is particularly critical in determining whether or not revenue should be recognized. A portion of our revenues is for reciprocal compensation generated
by calls placed to
Internet service providers who are our customers. In addition, a portion of our revenues is switched access charge revenue for connecting our voice customers to their selected toll or long distance
carriers for outbound calls or for delivering inbound toll and long distance traffic to our voice customers. Our ability to earn reciprocal compensation revenues and switched access revenues as well
as the rates is the subject of numerous regulatory and legal challenges. Until these issues are ultimately resolved, our policy is to recognize these revenues only when realization is probable.

Accounts Receivable.A considerable amount of judgment is required in assessing the ultimate realization of our accounts
receivable. We evaluate the collectibility of our accounts receivable based on a combination of factors. We recognize allowances for doubtful accounts based on the length of time the receivables are
past due, the current business environment and our historical experience. In circumstances where we are aware of a specific customer's or carrier's inability to meet its financial obligations to us,
we record a specific allowance against amounts due, to reduce the net recognized receivable to the amount we reasonably believe will be collected.

Some
of our customers and interconnection carriers have sought bankruptcy protection, which has resulted in an increase in our allowance for doubtful accounts. For customers who have
filed for bankruptcy, our policy is to fully reserve outstanding receivables for services provided in periods prior to their bankruptcy filing. If the financial condition of our customers and/or
interconnection carriers were to deteriorate further or if economic conditions worsened, additional allowances may be required in the future.

Network Expenses.We recognize network expenses as the products and services are provided to us by our vendors. The
recognition of network expense and the related liabilities for network expense requires certain estimates and assumptions to be made by management. Our accruals for unbilled leased network facilities,
network access charges, and equipment colocation charges are based on line counts, estimated usage, and active colocation sites. Additionally, our accrual includes charges invoiced by network
providers which are probable network expenses but have not yet been paid due to disputes with these carriers. Should changes in conditions or facts cause us to revise our estimates, our financial
condition and results of operations could be significantly impacted.

Impairment of Long-Lived Assets.We review the carrying values of property and equipment and intangible assets
for impairment in accordance with Statement of Financial Accounting Standards No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets" ("SFAS 144"). Under
SFAS 144, we are required to identify current events or changes in circumstances which indicate that the carrying amount of an asset may not be recoverable. If impairment indicators are
present, we analyze the projected undiscounted cash flows associated with our property and equipment and intangible assets to determine the fair value of these assets. Considerable management judgment
is necessary in establishing the assumptions used as a basis for this analysis.

Our
continuing losses from operations is one potential indicator that the carrying value of certain of our assets may not represent their fair value. We performed an analysis comparing
estimated future cash flows to the carrying value of our property and equipment and intangible assets at March 31, 2003.

29

---

This
analysis did not indicate that an impairment exists as of March 31, 2003. Although we believe our estimates and assumptions used in this calculation are reasonable, actual results could
vary significantly from these estimates. Should changes in conditions or facts cause us to revise our estimates, we could be required to record impairment charges in future periods, which may have a
significant impact on our results of operations.

Other Matters.We do not have any of the following:



Management
has discussed the development and selection of these critical accounting estimates with the audit committee of our board of directors, and the audit committee has reviewed our
disclosure relating to them.

NEW ACCOUNTING PRONOUNCEMENTS

We continually monitor and revise our accounting policies as developments occur. The following recently issued accounting pronouncements may impact the future
presentation of our financial condition and results of operations.

In
June 2001, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 143, "Accounting for Asset Retirement Obligations." This statement addresses
financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs. Our adoption of this statement did not have a
material effect on our financial position or results of operations.

In
June 2002, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 146, "Accounting for Costs Associated with Exit or Disposal
Activities." This statement addresses financial accounting and reporting for costs associated with exit or disposal activities. Adoption of this statement is required for exit or disposal activities
initiated after December 31, 2002, with early application encouraged. Our adoption of this statement is not expected to have a material effect on our financial position or results of
operations.

In
November 2002, the FASB's Emerging Issues Task Force ("EITF") reached a consensus on Issue No. 00-21, "Revenue Arrangements with Multiple Deliverables." EITF
Issue No. 00-21 provides guidance on how to account for arrangements that involve the delivery or performance of multiple products, services and/or rights to use assets. The
provisions of EITF Issue No. 00-21 will apply to revenue arrangements entered into in fiscal periods beginning after June 15, 2003. We do not expect EITF Issue
No. 00-21 to have a material effect on our financial condition or results of operations.

CERTAIN RELATED PARTY TRANSACTIONS

On April 4, 2001, Anthony Parella, a Director and our President of Telecom and Retail Services, borrowed $3.0 million from us. Mr. Parella
issued a promissory note payable to us, which note was payable on April 4, 2004. In September 2001, Mr. Parella borrowed an additional $1.2 million from us.
Mr. Parella issued a full recourse promissory note (the "Full Recourse Note") payable to us for a total amount of $4.2 million plus previously accrued interest of $81,564 on the
April 4, 2001 note. The Full Recourse Note is payable on April 4, 2004. This note accrues interest at 2.73% per annum, which was the November 2001 applicable federal rate, and
interest is payable when this note is due. In the event Mr. Parella resigns or is terminated by us for cause (as defined in the Full Recourse Note), then this note will become immediately due
and payable. Under the Full Recourse Note, we have the right to enforce the repayment obligation of Mr. Parella by looking to his personal assets. The Full Recourse Note is also secured by a
pledge of Mr. Parella's Allegiance stock options, as well as 350,000 shares of

30

---

Allegiance
common stock. The $4.2 million was used by Mr. Parella to repay certain debt that he incurred in connection with the purchase of land. That debt was secured by
Mr. Parella's Allegiance stock and he would have been forced to sell such stock to satisfy the debt if he did not obtain another means of repaying the debt. We determined that making the loan
to Mr. Parella was in the best interests of our stockholders because it allowed him to avoid a forced sale of his shares and instead be able to take the time necessary to sell his land.

The
loan to Mr. Parella is reflected in "other long-term assets" in our financial statements. If Mr. Parella does not repay his loan under the terms of his
note, we will have recourse to his Allegiance stock options, shares of Allegiance common stock and personal recourse.

During
the first quarter of 2003, Swidler Berlin Shereff Friedman, LLP performed legal services for us. Andrew Lipman, a member of our board of directors, is a senior partner at this law
firm. We incurred approximately $43,000 in legal fees by this firm in the quarter ending March 31, 2003. We intend to continue using this law firm in fiscal 2003 for advice on legal matters.

FORWARD-LOOKING STATEMENTS

Certain statements in this report constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, and we
intend that such forward-looking statements be subject to the safe harbors created by this law. You generally can identify these statements by our use of forward-looking words such as "plans,"
"estimates," "believes," "expects," "may," "will," "should" or "anticipates" or the negative or other variations of such terms or comparable terminology, or by discussion of strategy that involve
risks and uncertainties. We often use these types of statements when discussing our plans and strategies, our anticipation of revenues from designated markets, and statements regarding the development
of our businesses, possible impact of our bankruptcy filing on our business, the markets for our services and products, our anticipated capital expenditures, operations support systems or changes in
regulatory requirements and other statements contained in this report regarding matters that are not historical facts.

We
caution you that these forward-looking statements are only predictions and estimates regarding future events and circumstances. We cannot assure you that we will achieve the future
results reflected in these statements. The risks we face that could cause us not to achieve these results are many and include, but are not limited to, the risks discussed in this report as well as
our ability to do the following in a timely manner, at reasonable costs and on satisfactory terms and conditions:



31

---



You
should consider all of our subsequent written and oral forward-looking statements only in light of such cautionary statements. You should not place undue reliance on these
forward-looking statements and you should understand that they represent management's view only as of the dates we make them.

32

---



RISK FACTORS

Our businesses are subject to a number of risks including: (i) bankruptcy related risk factors; and (ii) general business and financial risk
factors. Any or all of such factors, which are enumerated below, could have a material adverse effect on the business, financial condition or results of operations of our company.

Bankruptcy Related Risk Factors

Our operations may be disrupted due to the filing of the Chapter 11 proceeding.On May 14, 2003, we filed voluntary
petitions for relief under Chapter 11 of the Bankruptcy Code. The impact that the Chapter 11 cases may have on our operations cannot be accurately predicted or quantified. Since the announcement of
the amendment to our senior credit agreement in November 2002, the challenges of selling our telecommunications services to new and existing customers has increased. In particular, since the
announcement of our receipt of a going concern qualification from our independent public accountants in March 2003, customers have in some cases declined to conduct business with our company
and certain vendors have either declined to conduct business with us or have asked for deposits, letters of credit and other forms of security prior to providing services to us. We have also
experienced the loss of talented key employees and could experience more losses of key talent in the future attributable to our reorganization efforts. The continuation of the Chapter 11 cases could
further adversely affect our operations and our current and potential relationships with our customers, employees, suppliers, and other representatives.

Any plan of reorganization that we propose may not be acceptable to our creditors and other stakeholders and/or may not be confirmed by the Bankruptcy
Court.If our plan is not confirmed and/or an alternative reorganization cannot be agreed upon, it is possible that we may try to sell our company under
Section 363 of Chapter 11 of the Bankruptcy Code.

Our common stock and high-yield bonds are unsecured and located at our holding company and as a result, a restructuring of our debt may substantially
reduce the value of our bonds and common stock, potentially to zero.We operate our business through subsidiaries and have no material assets at our holding
company, Allegiance Telecom, Inc., other than the common stock of our
main operating company, Allegiance Telecom Company Worldwide. Our holding company is the issuer of our common stock and our high-yield bonds. These securities are not guaranteed by any of
our operating subsidiaries and therefore have no claims against our assets. As such, all of our assets are subject to the claims of our senior secured creditors and our unsecured creditors at our
subsidiary operating companies. Moreover, the only material asset of our holding company, the common stock of our main operating company, Allegiance Telecom Company Worldwide, is pledged as collateral
to our senior secured creditors. The rights and claims of various creditors and security holders will be determined by a plan of reorganization that is confirmed by the Bankruptcy Court. Under the
priority rules established by the Bankruptcy Code, certain post-petition liabilities and pre-petition liabilities (i.e., our senior secured debt) of a debtor need to be
satisfied before unsecured creditors or stockholders are entitled to any distribution. Any Chapter 11 plan filed by us may provide that unsecured creditors of subsidiaries of Allegiance
Telecom, Inc. will need to be satisfied before any distribution to the unsecured creditors or stockholders of Allegiance Telecom, Inc. We have proposed material reductions in our level
of senior secured debt and believe that this is required to have feasible reorganization plan. As a result, a plan of reorganization could result in holders of our common stock and bonds receiving
little or no value as part of the plan of reorganization.

General Business, Financial and Other Risk Factors

We anticipate having future operating and net losses.We have incurred operating and net losses every year since we began
operations. We have invested significant amounts of capital and other

33

---

expenditures
in developing our business and deploying our networks, systems and services and we will continue to invest capital for the operation of our business. We will continue to have significant
operating and net losses in our business until we establish a sufficient revenue-generating customer base to cover our costs. For the quarter ended March 31, 2003, we had net operating losses
of $91.0 million and net losses applicable to common stock of $120.1 million. Even if we emerge from bankruptcy, we can make no assurances that we will achieve or sustain profitability
or generate sufficient operating income to meet our working capital, capital expenditure and debt service requirements.

Our customer contract with Level 3 Communications represented 15% of our total revenues for the quarter ended March 31, 2003 and the loss of this customer
would materially and adversely impact our business.Our largest customer is Level 3 Communications, Inc., who is the assignee of Genuity
Solutions Inc.'s interest in the Genuity/Allegiance Integrated Network Solution Purchase Agreement. Revenues from this contract were $30.0 million and $14.4 million for the
quarters ended March 31, 2003 and 2002, respectively. This represented 15% and 9% of our total revenues for those quarters, respectively, and 41% and 23% of our data revenues for the same
periods. We anticipate that Level 3 will continue to be our largest customer for the foreseeable future. Our failure to meet the performance warranties under this contract or fulfill certain other
obligations under this contract may
allow Level 3 to offset future payments to us and, if such failure continues for an extended period of time, Level 3 could terminate this contract. The resulting reduction in revenue and/or loss of
this contract would have a material adverse effect on us. Please see the discussion of this customer contract under "Management's Discussion and Analysis of Financial Condition and Results of
Operations."

If we are delisted from Nasdaq, the liquidity and market price of our common stock may be adversely affected.Our common
stock is currently traded on The Nasdaq National Market. On May 15, 2003, we received a letter from Nasdaq informing us that our stock would be delisted from The Nasdaq National Market at the
opening of business on May 27, 2003, unless we request a hearing in accordance with the Marketplace Rule 4800 Series. We have not yet determined whether we will request a hearing. In
addition, the May 15, 2003 letter from Nasdaq stated that if we do not appeal the Nasdaq Staff's determination to the Nasdaq Listing Qualifications Panel, our securities will not be immediately
eligible to trade on the OTC Bulletin Board since we are the subject of bankruptcy proceedings. The Nasdaq letter also states that although our securities are not immediately eligible for quotation on
the OTC Bulletin Board, our stock may become eligible if a market maker makes application to register in and quote the security in accordance with SEC Rule 15c2-11, and such
application is cleared. Only a market maker, not Allegiance, may file this application. If our common stock is delisted from Nasdaq, this will likely result in decreased liquidity of our common stock.
The delisting of our common stock could also deter broker-dealers from making a market in or otherwise generating interest in our common stock and could adversely affect our ability to attract
investors in our common stock and raise additional capital. As a result of these factors, the value of our common stock could decline significantly, and our stockholders could lose some or all of
their investment.

The regulation of interconnection with incumbent local carriers involves uncertainties, and the resolution of these uncertainties could adversely affect our
business.Although the incumbent local carriers are required under the Telecommunications Act of 1996 to unbundle and make available elements of their network and
permit us to purchase only the origination and termination services that we need, thereby decreasing our capital and operating expenses, such unbundling may not be done as quickly as we require and
may be priced higher than we expect. This is important because we rely on the facilities of these other carriers to provide services to our customers. Our ability to obtain these interconnection
agreements on favorable terms, and the time and expense involved in negotiating them, can be adversely affected by legal and regulatory developments.

34

---

The
United States Supreme Court vacated a FCC rule determining which network elements the incumbent local carriers must provide to competitors on an unbundled basis. On
November 5, 1999, the FCC released an order revising its unbundled network element rules to conform to the Supreme Court's interpretation of the law, and reaffirmed the availability of the
unbundled network elements, including local loops and dedicated transport, the principal elements used by us. We use unbundled local loops and unbundled high capacity digital loops to connect our
customer locations to our voice and data transmission equipment colocated in the incumbent local carriers' central offices, and dedicated transport to connect our transmission equipment to our
switches and data equipment which are generally located at our central offices. The FCC also stated its intention to review every three years the unbundling obligations of incumbent local exchange
carriers. The U.S. Court of Appeals for
the District of Columbia Circuit remanded, but did not vacate, the FCC's Order on May 24, 2002. The FCC's request for rehearing of that decision was denied, but the Court agreed to delay until
February 20, 2003 the issuance of the mandate. On February 20, 2003, the FCC announced its decision in the triennial review as briefly discussed below. While these court and FCC
proceedings were pending, we entered into interconnection agreements with a number of incumbent local carriers through negotiations or, in some cases, adoption of another competitive local carrier's
approved agreement. These agreements remain in effect, although in some cases one or both parties may be entitled to demand renegotiation of particular provisions or of the entire agreement based on
intervening changes in the law. However, it is uncertain whether any of these agreements will be so renegotiated or whether we will be able to obtain renewal of these agreements on as favorable terms
when they expire.

Our
facilities-based strategy allows us to control much of our network but we are still dependent on certain essential network elements that we lease from incumbent carriers. On
December 20, 2001, the FCC released a Notice of Proposed Rulemaking as part of its comprehensive "triennial review" of the unbundling rules it implemented on November 5, 1999. In this
review, the FCC examined the circumstances under which incumbent local exchange carriers will be required to make parts of their networks available to carriers like Allegiance on an unbundled basis
under Section 251 of the Telecommunications Act of 1996. In particular, the FCC reviewed whether incumbents should be required to offer on an unbundled basis, among other things, local voice
grade loops, high capacity loops such as those we use for many of our data and integrated voice and data services, subloops, network interface devices, the high-frequency portion of the
loop, switching, and interoffice transmission facilities. The FCC announced its decision on February 20, 2003 in the triennial review proceeding. Although the text of the decision has not yet
been released, our understanding of the decision is as follows.



35

---



Any
limitation on the availability of unbundled network elements, especially unbundled local loops, network interface devices or interoffice transmission facilities, could increase our costs and
otherwise have a material adverse impact on our business.

On
February 15, 2002, the FCC released a Notice of Proposed Rulemaking requesting comment on the future regulatory treatment of wireline broadband Internet access services. The
FCC has tentatively
concluded that when an entity provides wireline broadband Internet access over its own transmission facilities, the service should be classified as an information service, rather than a
telecommunications service. If the FCC adopts this conclusion, wireline broadband Internet access services provided by local exchange carriers would be subject to substantially less regulation, and
this could result in the incumbent carriers not having to provide unbundled loops or unbundled high capacity digital loops over the lines used by us to provide broadband Internet access. We purchase
unbundled high capacity digital loops from incumbent carriers to provide our own broadband Internet access service and integrated access service. While we cannot predict the outcome of this
proceeding, any curtailment of the incumbent carriers' unbundling obligations for the loop component used by them to provide broadband Internet access services or changes in the cost basis therefore
could materially increase our costs and adversely affect our ability to compete effectively with the incumbent carriers' broadband Internet access products.

In
early May 2003, the Illinois legislature passed and the governor signed legislation that will significantly increase rates for unbundled local loops that SBC charges to
competitors including us in Illinois. We are currently evaluating the impact of the legislation on our business, but we expect that our network expenses for unbundled loops in certain local calling
zones of the Chicago metropolitan area may be increased to a level that will make our products and services less competitive with SBC's retail offerings. The legislation grandfathers up to 35,000
existing lines under the old rates for two years but applies to all new installations immediately. In addition, any lines that churn off of service may not

36

---

be
replaced by new lines at the grandfathered rate, but rather will be at the new rates. A lawsuit has been filed seeking to overturn the Illinois law in federal district court and seeking a stay of
the effectiveness of the law. If the law is not stayed or overturned in court or pre-empted by the FCC, we may have to significantly reduce or abandon our efforts to add new lines or
customers in certain calling areas of Illinois and evaluate the viability of continuing to operate in the Chicago market when the two year grandfathering period has expired. If the court challenge is
unsuccessful and other states in which we operate were to enact similar legislation, it could have a material adverse impact on our business.

The regulation of access charges involves uncertainties, and the resolution of these uncertainties could adversely affect our
business.We earn "access charge" revenue by connecting our voice service customers to their selected toll and long distance carriers for outbound calls or by
delivering inbound toll and long distance traffic to our voice service customers. Our interstate access charges were filed largely mirroring those used by the National Exchange Carrier Association
("NECA"), an association of independent local exchange carriers, and our state access charges were generally set at rates comparable to those set by state associations similar to NECA or of individual
incumbent carriers operating in other areas within the same state. These charges are generally higher than those charged by the larger carriers operating in the same areas because these large carriers
have many more customers and therefore have lower per unit costs. Access charges are intended to compensate the local exchange carrier for the costs incurred in originating and terminating toll and
long distance calls on its network and we believe our access charges are appropriately set at levels approximately the same as those of the smaller carriers, but we anticipate that these rates will
decline over time. Our switched access rates will have to be adjusted to comply with future decisions of the FCC or state commissions and these adjustments could have a material adverse effect on us.

On
April 27, 2001, the FCC issued a Report and Order in the Access Charge Reform docket addressing competitive local exchange carrier interstate access charge rates. The FCC
established safe harbor benchmark interstate rates that decrease over three years to the rates charged by incumbent local exchange carriers. The FCC stated that interexchange carriers must pay the
benchmark rates for the interstate access services they receive or face suit in federal court. AT&T has appealed the FCC's Report and Order to the U.S. Court of Appeals for the District of Columbia
Circuit. On April 27, 2001, the FCC also released a Notice of Proposed Rulemaking pursuant to which it is examining all forms of intercarrier compensation including access charges, and seeks
comment on the feasibility of adopting a bill-and-keep approach for all such compensation. Federally-mandated reductions in access charges or adoption of a
bill-and-keep approach could have a material adverse effect on us if we are unable to offset them with other revenues.

On
May 31, 2002, WorldCom Network Services, Inc. filed an informal complaint against us at the FCC claiming that it is entitled to a refund of a portion of the interstate
switched access charges paid by WorldCom to us prior to the effective date of the safe harbor benchmark rates that it alleges were unjust and unreasonable. We have since settled this matter, along
with other disputes that each party had against the other. The settlement was effective April 15, 2003, but either party may terminate the settlement anytime after May 30, 2003, if the
settlement is not approved by the bankruptcy court in the WorldCom Chapter 11 proceeding by May 30, 2003. The settlement automatically terminates if the settlement is rejected by the bankruptcy
court in WorldCom's Chapter 11 proceeding and the parties are unable to negotiate a mutually acceptable revised agreement by June 15, 2003.

On
May 31, 2000, the FCC approved a proposal made by a coalition of the largest incumbent local carriers, AT&T and Sprint, to restructure interstate access charges. Pursuant to
the proposal, certain incumbent carriers, designated as "price cap" incumbent local carriers, are required to reduce their interstate access rates to targeted levels approved by the FCC or submit cost
studies to justify different rates. We anticipate that implementation of the FCC's decision will lead to an industry-wide reduction in interstate access rates, even by those carriers that
are not bound by the decision, including smaller

37

---

carriers.
Reduction in interstate access rates will have a material adverse effect on us unless we are able to offset the access revenues with other revenues.

Several
states in which we offer intrastate access services, including Colorado, Maryland, Massachusetts, Missouri, New Jersey, New York, Texas, Virginia and Washington, have proposed or
required that access charges of competitive local carriers be capped at the rates charged by incumbent local carriers operating in the same area as the competitive local carriers with respect to calls
originating or terminating in such area, except where the competitive carrier can establish that its costs justify a higher access rate through a formal cost proceeding. We believe that it is possible
that other states will enact similar requirements. We also believe, however, that it is more likely that many states will use the same approach for intrastate long distance as the FCC ultimately
decides to use for interstate long distance. If these proposals are adopted, they could have a material adverse effect on our revenues.

We could lose revenues if calls to Internet service providers are treated as long distance interstate calls.We earn
"reciprocal compensation" revenue by terminating on our network, local calls that originate on another carrier's network. We believe that under the Telecommunications Act of 1996, other local exchange
carriers should have to compensate us when their customers place calls to our customers who are Internet service providers. Most incumbent local carriers disagree. A majority of our reciprocal
compensation revenues are a result from calls to our customers that are Internet service providers. Regulatory decisions providing that other carriers do not have to compensate us for these calls
could limit our ability to service this group of customers profitably and could have a material adverse effect on us. Given the uncertainty as to whether reciprocal compensation should be payable in
connection with calls to Internet service providers, we recognize such revenue only when realization of it is probable. In addition, the per minute compensation rates the FCC established for calls to
Internet service providers under new interconnection agreements are significantly lower than the reciprocal compensation rates under our previous agreements. These reductions in compensation will have
a material adverse effect on us if we are unable to offset them with other revenues.

The
obligation to pay reciprocal compensation does not extend to long distance interstate calls. The FCC in its Declaratory Ruling of February 26, 1999, determined that Internet
service provider traffic is interstate for jurisdictional purposes, but also determined that its current rules neither required nor prohibited the payment of reciprocal compensation for such calls. In
the absence of a federal rule, the FCC determined that state commissions had authority to interpret and enforce the reciprocal compensation provisions of existing interconnection agreements and to
determine the appropriate treatment of Internet service provider traffic in arbitrating new agreements. The Court of Appeals for the District of Columbia Circuit issued a decision on March 24,
2000, vacating the Declaratory Ruling. The court held that the FCC had not adequately explained its conclusion that calls to Internet service providers should not be treated as "local" traffic. On
April 27, 2001, the FCC issued its Order on remand from the Court of Appeals and concluded that it had erred in its analysis of Internet traffic in the Declaratory Ruling. In that Order, the
FCC categorized such traffic as "information access" and held that it is not subject to reciprocal compensation obligations. Nonetheless, it established an interim, transitional recovery mechanism
pursuant to which Internet service provider traffic will continue to be compensated, but at rates declining over a period of three years. In a decision issued May 3, 2002, the U.S. Court of
Appeals for the District of Columbia Circuit remanded for further proceedings, but did not vacate, the FCC's Order on remand, holding that the section of the Act on which the FCC relied did not
support its conclusion that Internet service provider traffic is not subject to reciprocal compensation. In a Notice of Proposed Rulemaking released April 27, 2001, the FCC initiated a
rulemaking to examine all forms of intercarrier compensation, including reciprocal compensation, and sought comment on the feasibility of adopting a bill-and-keep approach for
such compensation. Federally-mandated reductions in reciprocal compensation will have a

38

---

material
adverse effect on us if we are unable to offset them with other revenues. Additional disputes over the appropriate treatment of Internet service provider traffic are expected.

Our success depends on our key personnel and we may not be able to replace key employees who leave, especially during our reorganization under Chapter 11 of the
Bankruptcy Code.We are managed by a number of key employees, most notably Royce J. Holland, our Chairman and Chief Executive
Officer, who is widely recognized as one of the pioneers in managing providers of competitive local exchange services. The loss of services of one or more of these key individuals, particularly
Mr. Holland, could materially and adversely affect our business and our prospects. Most of our key employees do not have employment agreements, and we do not maintain key person life insurance
for any of our employees. We cannot assure you that we will be able to hire or retain necessary personnel during this process and if we are unable to do so, this could have a material effect on us.

We are dependent on effective billing, customer service and information systems and we may have difficulties in developing, maintaining and enhancing these
systems.Sophisticated back office information and processing systems are vital to our growth and our ability to control and monitor costs, bill and service
customers, initiate, implement and track customer orders and achieve operating efficiencies. We have introduced a new billing platform across our geographic markets. Although we are taking steps to
manage the implementation of the new billing system and we believe that the new billing system will enhance our ability to accurately and efficiently bill for our services, we cannot assure you that
the transition to the new billing system will not have any adverse impact on our business. We believe this new billing system will be more effective and accurate in delivering the quality billing
functions that we need. Since our inception, we have also been engaged in developing and integrating our essential information systems consisting of our billing system, our sales order entry system,
our customer implementation system, our electronic bonding systems and our switch information systems. In addition, we continue to integrate our acquired businesses. These are challenging projects
because all of these systems were developed by different vendors and must be coordinated through custom software and integration processes. Our sales, line count and other core operating and financial
data are generated by these systems and the accuracy of this data depends on the quality and progress of the system integration project. Although we have made significant progress in our system
integration efforts, we have not completed it and we may experience additional negative adjustments to our financial and operating data as we complete this effort. These adjustments have not had a
material adverse effect on our financial or operating data to date but until we complete the entire project we cannot assure you that any such adjustments arising out of our systems integration
efforts will not have a material adverse effect in the future. If we are unable to develop, acquire and integrate our operations and financial systems, our customers could experience delays in
connection of service, billing issues and/or lower levels of client service. We also cannot assure you that any of our systems will be successfully implemented on a timely basis or at all or will
perform as expected because:



39

---



Our
failure to successfully implement these systems would have a material adverse effect on our business and prospects.

We are dependent on many vendors and suppliers and their financial difficulties may adversely affect our business.We depend
on many vendors and suppliers to conduct our business. For example, we purchase our network assets and customer premise equipment from equipment manufacturers and other suppliers and we lease fiber
and other circuits from other carriers as well as from companies who construct these network elements for resale. Many of these third parties have experienced substantial financial difficulties in
recent months, in some cases leading to bankruptcies and liquidations. In particular, the providers of fiber for our metropolitan fiber rings as well as our long-haul fiber routes have
experienced financial difficulties, including difficulty in raising the necessary capital to complete fiber construction projects and in some cases filing for bankruptcy. The financial difficulties of
these companies could have a material adverse effect on our business and prospects.

On
February 14, 2003, Broadwing Communications Services, Inc., a supplier of long distance services to us, alleged that we were in material default of our Master Service
Agreement with Broadwing. Broadwing is demanding $6.6 million in disputed charges and is threatening to terminate service to our customers. Broadwing has also demanded an additional security
deposit from us. In response, we sought and received a temporary restraining order. An agreed preliminary injunction was signed on April 17, 2003, preventing Broadwing from terminating our
service and referring the dispute to arbitration. We have not included this dispute in network costs as of March 31, 2003, as we believe it is not probable that we will be required to pay this
disputed amount.

Our financial results could be adversely affected by churn and the financial difficulties of our customers.We expect retail
as well as retail and wholesale line churn to continue to average approximately 2% to 3% per month, which means that approximately 2% to 3% of our total number of
retail/retail and wholesale lines in service would discontinue our service each month. However, our ability to retain our customers and control our churn rate (including line churn) is dependent on a
number of factors, including (a) our ability to provide quality service, customer care and accurate and timely billing, (b) our ability to offer competitive pricing and overcome so
called "win-back" programs offered by our competitors, (c) our ability to timely meet the needs and demands of our customers, (d) our ability to properly incentivize our
sales force to build strong customer relationships, (e) the economic viability of our customers (see the discussion in the following paragraph), (f) the strength and recovery of the
United States economy and (g) an ability to overcome our customers' concerns regarding our bankruptcy. We can make no assurances that our churn rates (including line churn) will not increase.
If our churn rates (including line churn) increase or are higher than expected, this could have a material adverse effect on our business and prospects.

We
provide services to small and medium-sized businesses as well as network service providers. Many of these businesses have experienced substantial financial difficulties in recent
months, in some cases leading to bankruptcies and liquidations. The financial difficulties of these companies could have a material adverse effect on our financial results if we are unable to collect
revenues from these customers. In addition, among other things, we believe companies in financial difficulty are less likely to expand their operations and related demand for communications services
and to migrate from dial-up Internet connections to more advanced dedicated connections such as those that we offer.

The financial difficulties of other competitive communications providers could adversely affect our business.Many
competitive local exchange carriers, long distance carriers, and other emerging communications providers have experienced substantial financial difficulties over the past year, in some cases leading
to bankruptcies and liquidations. The financial difficulties of these companies could reflect poorly on our own financial stability, may diminish our ability to obtain further capital, may adversely
affect the willingness of potential customers to move their communications services to an emerging carrier like Allegiance and may result in losses or write-offs of reciprocal compensation
and

40

---

access
revenues from these carriers. Moreover, we have experienced efforts by established carriers to promote this problem by suggesting to their customers that they should not risk placing their
communications services in the hands of an emerging carrier including one that has filed for bankruptcy. Some of our competitors have emerged from bankruptcy and others currently in bankruptcy may do
so as well. Many of these companies have been able to reduce their debt and otherwise recapitalize their business and as a result, may be able to gain greater market share by reducing the prices for
their products and services. These companies may be able to reduce their prices to a point lower than our prices and yet still be able to make a profit because of their reduced debt. We may lose
business as a result of this price competition, and such loss of business may have a material adverse effect on us.

If we do not interconnect with and maintain efficient working relationships with our primary competitors, the incumbent local carriers, our business will be
adversely affected.Many new carriers, including us, have experienced difficulties in working with the incumbent local carriers with respect to
initiating, interconnecting, and implementing the systems used by these new carriers to order and receive unbundled network elements and wholesale services and locating the new carriers' equipment in
the offices of the incumbent local carriers. As a competitive carrier, we must coordinate with incumbent local carriers so that we can provide local service to customers on a timely and competitive
basis. The Telecommunications Act of 1996 created incentives for regional Bell operating companies to cooperate with competitive carriers and permit access to their facilities by denying such
companies the ability to provide in-region long distance services until they have satisfied statutory conditions designed to open their local markets to competition. The FCC has granted
approval to BellSouth and Verizon to provide in-region long distance service in every state where they operate. The FCC has granted approval to SBC Communications to provide
in-region long distance service in California, Texas, Oklahoma, Missouri, Arkansas, Kansas, and Nevada; and to Qwest to provide such service in Montana, Utah, Washington, Wyoming,
Colorado, Idaho, Iowa, Nebraska. North Dakota, South Dakota, New Mexico and Oregon. Once authorized to provide long distance service, the RBOCs may have less incentive to be accommodating to us. In
addition, these companies may limit the development of their systems that they were doing prior to being permitted to offer long distance services.

The
regional Bell operating companies have been fined numerous times by both federal and state authorities for their failure to comply with applicable telecommunications laws and
regulations. We do not believe these fines have had any meaningful impact on the anticompetitive practices of many of these companies and in fact believe that these practices are increasing in most of
our markets. We attempt to enforce our rights against these incumbent monopolies but often times the remedies are inadequate to change their anticompetitive practices and in any event provide us with
little or no recovery of the damages we have suffered as a result of these practices. Moreover, efforts by us to enforce our rights against these companies may further diminish the level of
cooperation we receive from them. If we cannot obtain the cooperation of a regional Bell operating company in a region, whether or not it has been authorized to offer long distance service or a
regional Bell operating company otherwise fails to meet our requirements, for example, because of (1) labor shortages, (2) work stoppages or (3) disruption caused by mergers or
other organizational changes or terrorist attacks, our ability to offer local services in such region on a timely and cost-effective basis will be materially adversely affected.

We
have experienced difficulties also with receiving payment from the incumbent local exchange carriers on reciprocal compensation, access charges, and other services provided by us to
them. These balances in some instances may be significant and material. We have generally been able to reach mutually acceptable settlements of these amounts, but there can be no assurance that we
will be able to do so in the future. If we are unable to reach settlement agreements for the incumbent local exchange companies to pay amounts owed to us, it could have a material adverse effect on
us. In addition, some of our interconnection agreements allow the incumbent local exchange carriers to increase the security

41

---

amount
held by them. In addition, some utilities may seek additional assurances in the form of deposits or other security in accordance with our bankruptcy filings and the bankruptcy rules. If we are
forced to increase any security provided to these carriers, this would reduce the amount of cash available for expenses of our business which could have a material adverse effect on our business.

Our principal competitors for local services, the incumbent local carriers, and potential additional competitors, have advantages that may materially adversely
affect our ability to compete with them.The telecommunications industry is highly competitive. In each of the markets targeted by us, we will compete principally
with the incumbent local carrier serving that area. Many of our current and potential competitors in the local market have financial, technical, marketing, personnel and other resources, including
brand name recognition, substantially greater than ours, as well as other competitive advantages over us. Incumbent local carriers also enjoy other advantages that may adversely affect our ability to
compete with them, such as our need to purchase critical elements of our network from them. Incumbent local carriers are established providers of local telephone services to all or virtually all
telephone subscribers within their respective service areas. Incumbent local carriers also have long-standing relationships with federal and state regulatory authorities. FCC and state
administrative decisions and initiatives provide the incumbent local carriers with pricing flexibility for their:



In
addition, with respect to competitive access services, such as special access services as opposed to switched access services, the FCC recently granted incumbent local carriers
increased pricing flexibility and deregulation for such access services after certain competitive levels are reached. If the incumbent local carriers are allowed by regulators to offer discounts to
large customers through contract tariffs, engage in aggressive volume and term discount pricing practices for their customers, and/or seek to charge competitors excessive fees for interconnection to
their networks or access to unbundled network elements, competitors such as us could be materially adversely affected. If future regulatory decisions afford the incumbent local carriers increased
pricing flexibility or other regulatory relief, such decisions could also have a material adverse effect on competitors such as us.

We
also face, and expect to continue to face, competition in the local market from other current and potential market entrants, including long distance carriers seeking to enter, reenter
or expand entry into the local exchange marketplace such as AT&T, WorldCom and Sprint, and from other competitive local carriers, wireless carriers, resellers, competitive access providers, cable
television companies, electric utilities, microwave carriers and private networks built by large end users. In addition, the development of new technologies could give rise to significant new
competitors in the local market.

Significant competition in providing long distance and Internet services could reduce the demand for and profitability of our
services.We also face significant competition in providing long distance and Internet services. Many of these competitors have greater financial, technological,
marketing, personnel and other resources than those available to us.

The
long distance telecommunications market has numerous entities competing for the same customers and a high average turnover rate, as customers frequently change long distance
providers in response to the offering of lower rates or promotional incentives. Prices in the long distance market have declined significantly in recent years and are expected to continue to decline.
We face competition from large carriers such as AT&T, WorldCom and Sprint, wireless carriers and many smaller long distance carriers. Other competitors include regional Bell operating companies
providing long distance

42

---

services
outside of their local service area and, with the removal of regulatory barriers, long distance services within such local service areas, other competitive local carriers, microwave and
satellite carriers and private networks owned by large end users. The FCC has granted approval to provide in-region long distance service to BellSouth and Verizon in all of their states;
to SBC Communications in California, Texas, Oklahoma, Missouri, Arkansas, Kansas and Nevada; and to Qwest in Montana, Utah, Washington, Wyoming, Colorado, Idaho, Iowa, Nebraska, North Dakota, South
Dakota, New Mexico and Oregon. We may also increasingly face competition from companies offering local and long distance data and voice services over the Internet. Such companies could enjoy a
significant cost advantage because they do not currently pay many of the charges or fees that we have to pay.

The
Internet services market is highly competitive and there are limited barriers to entry. We expect that competition will continue to intensify. Our competitors in this market include
Internet service providers, other telecommunications companies, online service providers, cable companies, and Internet software providers.

Our need to comply with extensive government regulation can increase our costs and slow our growth.Our networks and the
provision of telecommunications services are subject to significant regulation at the federal, state and local levels. Delays in receiving required regulatory approvals or the enactment of new adverse
regulation or regulatory requirements may slow our growth and have a material adverse effect upon us.

The
FCC exercises jurisdiction over us with respect to interstate and international services. We must obtain, and have obtained through our subsidiary, Allegiance Telecom
International, Inc., prior FCC authorization for installation and operation of international facilities and the provision, including by resale, of international long distance services.

State
regulatory commissions exercise jurisdiction over us because we provide intrastate services. We are required to obtain regulatory authorization and/or file tariffs at state
agencies in most of the states in which we operate. If and when we seek to build our own network segments, local authorities regulate our access to municipal rights-of-way.
Constructing a network and selling and maintaining telephone equipment is also subject to numerous local regulations such as building codes and licensing. Such regulations vary on a city by city and
county by county basis. In some states, we are required to obtain state contractor licenses. If we do not obtain such required licenses, we may be subject to fines and other penalties.

Regulators
at both the federal and state level require us to pay various fees and assessments, file periodic reports, and comply with various rules regarding the contents of our bills,
protection of subscriber privacy, service quality and similar matters on an ongoing basis.

We
cannot assure you that the FCC or state commissions will grant required authority or refrain from taking action against us if we are found to have provided services without obtaining
the necessary authorizations, or to have violated other requirements of their rules and orders. Regulators or others could challenge our compliance with applicable rules and orders. Such challenges
could cause us to incur substantial legal and administrative expenses and cause material adverse effects.

Deregulation of the telecommunications industry involves uncertainties, and the resolution of these uncertainties could materially adversely affect our
business.The Telecommunications Act of 1996 remains subject to judicial review and additional FCC rulemaking, and thus it is difficult to predict what effect the
legislation will have on us and our operations. There are currently many regulatory actions underway and being contemplated by federal and state authorities regarding interconnection pricing, access
to and pricing for unbundled network elements and other issues that could result in significant changes to the business conditions in the telecommunications industry. We cannot assure you that these
changes will not have a material adverse effect upon us. On February 20, 2003, the FCC announced its decision in its triennial review of the obligations of incumbent carriers to

43

---

provide
competitors access to unbundled network elements. A brief summary of that decision is provided under "The regulation of interconnection with incumbent local carriers involves uncertainties,
and the resolution of these uncertainties could adversely affect our business."

We continue to monitor our network from a performance and cost perspective and as a result, our network optimization routines may have an adverse effect on our
customers.Our engineering and operations organizations continually monitor and analyze the utilization of our network. As a result, they may develop projects to
modify or eliminate network circuits that are underutilized. This ongoing process may result in limited network outages for a subset of our customers, adversely affecting our relationship with them
and may increase our customer disputes and/or customer churn.

Our past and future acquisitions may be difficult to integrate, disrupt our business, dilute our stockholders and divert management
attention.We have acquired a number of companies as part of our business plan, especially companies that provide Internet and web hosting services. We may acquire
or invest in additional businesses that we believe could complement or expand our business, augment our market coverage, enhance our service offerings or that may otherwise offer other opportunities.
Acquisitions involve risks and present issues, including, among others:



We
can make no assurances that we will be able to successfully integrate acquired businesses or operations that we have acquired or that we may acquire in the future. In addition, we may
not achieve the anticipated benefits from our acquisitions. If we fail to achieve the anticipated benefits from such acquisitions, we may incur increased expenses and experience a shortfall in our
anticipated revenues and we may not obtain a satisfactory return on our investment.

ITEM 3.Quantitative and Qualitative Disclosures About Market Risk

Our investment policy is limited by our existing bond indentures and senior credit agreement. We are restricted to investing in financial instruments with a
maturity of one year or less. The indentures require investments in high quality instruments, such as obligations of the U.S. government or any agency thereof guaranteed by the United States of
America, money market deposits and commercial paper with a rating of A1/P1.

44

---

We
are thus exposed to market risk related to changes in short-term U.S. interest rates. We manage these risks by closely monitoring market rates and the duration of our
investments. We do not enter into financial or commodity investments for speculation or trading purposes and are not a party to any financial or commodity derivatives.

Interest
income earned on our investment portfolio is affected by changes in short-term interest rates. We believe that we are not exposed to significant changes in fair
value because of our conservative investment strategy. However, the estimated interest income for 2003, based on the estimated average 2002 earned rate on investments, is $3.1 million. Assuming
a 100-basis-point drop in the estimated average rate, we would be exposed to a $2.2 million reduction in interest income for the year. The following table illustrates this impact on
a quarterly basis:

|                                                                                                    |  | Quarter Ending
|--------------------------------------------------------------------------------------------------- |  | --------------
|
|
|Estimated average investments                                                                       |  | 274.0         
|Estimated average interest earned at the average rate of 1.44% for the year ended December 31, 2002 |  | 1.0           
|Estimated impact of interest rate drop                                                              |  | 0.7           

Our outstanding long-term debt consists both of long-term, fixed rate notes, not subject to interest rate fluctuations, and our senior
secured credit facilities. Borrowings under our senior secured credit facilities incur interest at a variable rate, based on leverage ratios, and is currently the London Interbank Offered Rate plus
4.50%. Our blended borrowing rate, taking new borrowings into account, is now 5.77% per annum and this interest rate will remain fixed until June 26, 2003. Therefore, we will not be exposed to
market risk related to rate fluctuations during the first two quarters of 2003.

Beginning
in June 2003, we will be exposed to market risk related to market changes in the London Interbank Offered Rate and other market indexes. Based on our current level of
debt, the impact of a 100-basis-point increase in our average interest rate would cause an increase in interest expense during 2003 of $1.7 million.

ITEM 4.Controls and Procedures

Within the 90 days prior to the date of this report, we carried out an evaluation, under the supervision and with the participation of management,
including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange Act
Rule 13a-14. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective in timely
alerting them to material information relating to the company required to be included in our periodic SEC filings. There have been no significant changes in internal controls or in other factors that
could significantly affect internal controls subsequent to the date of our most recent evaluation. We have not identified any significant deficiencies or material weaknesses in our internal controls,
and therefore there were no corrective actions taken.

The
company's management, including the CEO and CFO, does not expect that our disclosure controls or our internal controls will prevent all error and all fraud. A control system, no
matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the
fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls
can provide absolute assurance that all control issues and instances of fraud, if any, within the company have been detected. These inherent limitations include the realities that judgments in
decision-making can be faulty, and that

45

---

breakdowns
can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management
override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will
succeed in achieving its stated goals under all potential future conditions; over time, control may become inadequate because of changes in conditions, or the degree of compliance with the policies or
procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

46

---



PART II. OTHER INFORMATION

ITEM 1.Legal Proceedings

On May 14, 2003, Allegiance Telecom, Inc. and all of its direct and indirect wholly owned subsidiaries filed voluntary petitions for relief under
Chapter 11 of the United States Bankruptcy Code in the United States Bankruptcy Court for the Southern District of New York. The reorganization is being jointly administered under the caption "In re
Allegiance Telecom, Inc. et al. Case No. 03-13057 (RDD)." We are authorized under Chapter 11 to continue to operate as an ongoing business as "debtors in possession", but may
not engage in transactions outside the ordinary course of business without the prior approval of the Bankruptcy Court. As of the date of the bankruptcy filing, most pending litigation is stayed. The
rights and claims of various creditors and security holders will be determined by a plan of reorganization and under the priority rules established by the Bankruptcy Code, certain
post-petition liabilities and pre-petition liabilities (i.e., our senior secured debt) need to be satisfied before unsecured creditors or stockholders are entitled to any
distribution. Any Chapter 11 plan filed by us may provide that unsecured creditors of subsidiaries of Allegiance Telecom, Inc. will need to be satisfied before any distribution to the
unsecured creditors or stockholders of Allegiance Telecom, Inc. As a result, a plan of reorganization could result in holders of our common stock and bonds receiving little or no value as part
of the plan of reorganization. A plan of reorganization must be confirmed by the Bankruptcy Court. At this time, it is not possible to predict accurately the effect of the Chapter 11 reorganization
process on our business, our creditors or our stockholders or when we may emerge from Chapter 11. Our future results depend on the timely and successful confirmation and implementation of a plan of
reorganization.

ITEM 2.Changes in Securities and Use of Proceeds

Not applicable.

ITEM 3.Defaults Upon Senior Securities

On April 30, 2003, we publicly announced that we were in default under the terms of our senior credit agreement. We were in default under the senior credit
agreement because we failed to, among other things (1) comply with the total leverage covenant, which prohibited us from having more than $645 million in debt as of April 30,
2003, (2) comply with the free cash flow covenant, which required us to have no more than negative $19 million of free cash flow, (3) comply with the leverage, interest coverage
and debt service ratios, (4) deliver an unqualified audit opinion for the period ended December 31, 2002 and (5) enter into a permanent amendment to our senior credit agreement.
On April 29, 2003, we received a forbearance from our lenders until May 15, 2003. On May 1, 2003, we filed a Form 8-K describing and attaching this press
release and forbearance agreement. As a result of our bankruptcy filing, there is an event of default under our senior credit agreement as well as our two indentures.

ITEM 4.Submission of Matters to a Vote of Security Holders

We did not submit any matter to a vote of our stockholders during the quarter ended March 31, 2003.

ITEM 5.Other Information

None.

47

---

ITEM 6.Exhibits and Reports on Form 8-K



Exhibit
Number

Description10.1

Executive Retention Bonus Agreement, effective on or about March 12, 2003, between Allegiance Telecom Company Worldwide and Royce J. Holland10.2

Executive Retention Bonus Agreement, effective on or about March 12, 2003, between Allegiance Telecom Company Worldwide and C. Daniel Yost10.3

Executive Retention Bonus Agreement, effective on or about March 12, 2003, between Allegiance Telecom Company Worldwide and Thomas M. Lord10.4

Executive Retention Bonus Agreement, effective on or about March 12, 2003, between Allegiance Telecom Company Worldwide and Mark B. Tresnowski10.5

Executive Retention Bonus Agreement, effective on or about March 12, 2003, between Allegiance Telecom Company Worldwide and G. Clay Myers11.1

Statement regarding computation of per share loss for the three months ended March 31, 200311.2

Statement regarding computation of per share loss for the three months ended March 31, 200299.1

Certification of CEO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 200299.1

Certification of CFO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002




Allegiance
Telecom, Inc. filed a current report on Form 8-K on April 16, 2003 reporting the termination of its Master Procurement Agreement dated
April 28, 2000 with Lucent Technologies, Inc. and other matters.

Allegiance
Telecom, Inc. filed a current report on Form 8-K on May 1, 2003 reporting the forbearance that it received from its senior lenders relating to
Allegiance's default under its senior credit agreement.

Allegiance
Telecom, Inc. filed a current report on Form 8-K on May 15, 2003 reporting the voluntary filing by Allegiance Telecom, Inc. and all of
its direct and indirect subsidiaries, of bankruptcy under Chapter 11 of the Bankruptcy Code and reporting first quarter 2003 earnings and other financial results.

48

---



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.

|                    |  | ALLEGIANCE TELECOM, INC.
|------------------- |  | ------------------------
|                    |  | BY:                     
|                    |  | BY:                     
|Dated: May 20, 2003 |  |                         

49

---



CERTIFICATION

I,
Royce J. Holland, certify that:

|Date: May 20, 2003 |  | /s/ROYCE J. HOLLANDRoyce J. Holland,Chairman and Chief Executive
Officer
|------------------ |  | ------------------------------------------------------------------------

50

---

CERTIFICATION

I,
Thomas M. Lord, certify that:

|Date: May 20, 2003 |  | /s/THOMAS M. LORDThomas M. Lord,Executive Vice President of Corporate
Development and Chief Financial Officer
|------------------ |  | -------------------------------------------------------------------------------------------------------------

51

---



INDEX TO EXHIBITS

|Exhibit
Number |  | Description                                                                                                                                   
|-------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------
|10.1           |  | Executive Retention Bonus Agreement, effective on or about March 12, 2003, between Allegiance Telecom Company Worldwide and Royce J. Holland  
|10.2           |  | Executive Retention Bonus Agreement, effective on or about March 12, 2003, between Allegiance Telecom Company Worldwide and C. Daniel Yost    
|10.3           |  | Executive Retention Bonus Agreement, effective on or about March 12, 2003, between Allegiance Telecom Company Worldwide and Thomas M. Lord    
|10.4           |  | Executive Retention Bonus Agreement, effective on or about March 12, 2003, between Allegiance Telecom Company Worldwide and Mark B. Tresnowski
|10.5           |  | Executive Retention Bonus Agreement, effective on or about March 12, 2003, between Allegiance Telecom Company Worldwide and G. Clay Myers     
|11.1           |  | Statement regarding computation of per share loss for the three months ended March 31, 2003                                                   
|11.2           |  | Statement regarding computation of per share loss for the three months ended March 31, 2002                                                   
|99.1           |  | Certification of CEO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                 
|99.1           |  | Certification of CFO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                 

52

---

QuickLinks