SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   ----------

                                    FORM 10-Q

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

                  For the quarterly period ended June 30, 2006

                                       OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934
               For the transition period from          to

                          Commission File Number 1-5721

                          LEUCADIA NATIONAL CORPORATION
             (Exact name of registrant as specified in its Charter)

                 New York                                   13-2615557
      (State or other jurisdiction of                   (I.R.S. Employer
       incorporation or organization)                Identification Number)

    315 Park Avenue South, New York, New York            10010-3607
     (Address of principal executive offices)            (Zip Code)

                                 (212) 460-1900
              (Registrant's telephone number, including area code)

                                       N/A
              (Former name, former address and former fiscal year,
                          if changed since last report)

                             ----------------------

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                   YES   X              NO
                       -------             ------

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

Large accelerated filer  X    Accelerated filer       Non-accelerated filer
                       -----                    ----                       ----


Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).

                   YES                  NO    X
                       -------             ------


APPLICABLE ONLY TO CORPORATE ISSUERS:  Indicate the number of shares outstanding
of each of the issuer's classes of common stock, at August 1, 2006: 216,287,442.








                         PART I - FINANCIAL INFORMATION

Item 1.    Financial Statements.

LEUCADIA NATIONAL CORPORATION AND SUBSIDIARIES
Consolidated Balance Sheets
June 30, 2006 and December 31, 2005
(Dollars in thousands, except par value)



                                                                                         June 30,              December 31,
                                                                                           2006                     2005
                                                                                      -------------            -----------
                                                                                        (Unaudited)

                                                                                                            

ASSETS
Current assets:
   Cash and cash equivalents                                                          $    356,942             $   386,957
   Investments                                                                           1,306,672               1,323,562
   Trade, notes and other receivables, net                                                 272,334                 377,216
   Prepaids and other current assets                                                       154,420                 140,880
                                                                                      ------------             -----------
       Total current assets                                                              2,090,368               2,228,615
Restricted cash                                                                            133,388                  27,018
Non-current investments                                                                  1,064,040                 977,327
Notes and other receivables, net                                                            33,854                  22,747
Intangible assets, net and goodwill                                                         94,649                  85,083
Deferred tax assets, net                                                                 1,009,645               1,094,017
Other assets                                                                               157,656                 213,583
Property, equipment and leasehold improvements, net                                        405,928                 237,021
Investments in associated companies                                                        554,293                 375,473
                                                                                      ------------             -----------
           Total                                                                      $  5,543,821             $ 5,260,884
                                                                                      ============             ===========

LIABILITIES
Current liabilities:
   Trade payables and expense accruals                                                $    156,741             $   259,778
   Other current liabilities                                                                14,645                  23,783
   Debt due within one year                                                                410,668                 175,664
   Income taxes payable                                                                     16,348                  15,171
                                                                                      ------------             -----------
       Total current liabilities                                                           598,402                 474,396
Other non-current liabilities                                                              110,424                 121,893
Long-term debt                                                                           1,026,579                 986,718
                                                                                      ------------             -----------
       Total liabilities                                                                 1,735,405               1,583,007
                                                                                      ------------             -----------

Commitments and contingencies

Minority interest                                                                           16,653                  15,963
                                                                                      ------------             -----------

SHAREHOLDERS' EQUITY
Common shares, par value $1 per share, authorized 300,000,000 shares;
   216,225,442 and 216,058,016 shares issued and outstanding, after deducting
   56,875,963 and 56,874,929 shares held in treasury                                       216,225                 216,058
Additional paid-in capital                                                                 512,797                 501,914
Accumulated other comprehensive loss                                                       (80,416)                (81,502)
Retained earnings                                                                        3,143,157               3,025,444
                                                                                      ------------             -----------
       Total shareholders' equity                                                        3,791,763               3,661,914
                                                                                      ------------             -----------
           Total                                                                      $  5,543,821             $ 5,260,884
                                                                                      ============             ===========



             See notes to interim consolidated financial statements.

                                       2




LEUCADIA NATIONAL CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
For the periods ended June 30, 2006 and 2005
(In thousands, except per share amounts)
(Unaudited)




                                                                               For the Three Month              For the Six Month
                                                                              Period Ended June 30,           Period Ended June 30,
                                                                              ---------------------           ---------------------
                                                                               2006            2005            2006           2005
                                                                               ----            ----            ----           ----
                                                                                                                   

Revenues and Other Income:
   Manufacturing                                                          $   118,414     $   88,051      $   237,805   $   108,925
   Telecommunications                                                          40,145         30,593           79,610        30,593
   Investment and other income                                                 63,303         31,992          197,490        64,458
   Net securities gains                                                        44,418         46,949           83,132        47,026
                                                                          -----------     ----------      -----------   -----------
                                                                              266,280        197,585          598,037       251,002
                                                                          -----------     ----------      -----------   -----------
Expenses:
   Cost of sales:
      Manufacturing                                                           100,276         76,412          198,789        91,121
      Telecommunications                                                       23,411         18,851           47,224        18,851
   Interest                                                                    21,601         16,429           38,786        33,066
   Salaries and incentive compensation                                         34,033         16,924           55,057        25,043
   Depreciation and amortization                                                9,356          7,159           17,419        11,146
   Selling, general and other expenses                                         36,578         32,198           88,290        60,736
                                                                          -----------     ----------      -----------   -----------
                                                                              225,255        167,973          445,565       239,963
                                                                          -----------     ----------      -----------   -----------
       Income from continuing operations before income taxes
        and equity in income of associated companies                           41,025         29,612          152,472        11,039
Income taxes                                                                   14,952     (1,107,452)          58,058    (1,106,828)
                                                                         ------------     ----------      -----------   -----------
       Income from continuing operations before equity in
        income of associated companies                                         26,073      1,137,064           94,414     1,117,867
Equity in income of associated companies, net of taxes                          9,534         67,345           23,263        78,493
                                                                          -----------     ----------      -----------   -----------

       Income from continuing operations                                       35,607      1,204,409          117,677     1,196,360
Income from discontinued operations, net of taxes                               1,048         12,124              134        22,786
Gain (loss) on disposal of discontinued operations, net of taxes                  365         54,578              (98)       54,578
                                                                          -----------     ----------      -----------   -----------

       Net income                                                         $    37,020     $1,271,111      $   117,713   $ 1,273,724
                                                                          ===========     ==========      ===========   ===========

Basic earnings (loss) per common share:
   Income from continuing operations                                            $ .16         $ 5.59            $ .54         $5.56
   Income from discontinued operations                                            .01            .06              --            .11
   Gain (loss) on disposal of discontinued operations                             --             .25              --            .25
                                                                                -----         ------            -----         -----
       Net income                                                               $ .17         $ 5.90            $ .54         $5.92
                                                                                =====         ======            =====         =====

Diluted earnings (loss) per common share:
   Income from continuing operations                                            $ .16         $ 5.23            $ .53         $5.21
   Income from discontinued operations                                            .01            .05              --            .10
   Gain (loss) on disposal of discontinued operations                             --             .24              --            .23
                                                                                -----         ------            -----         -----
       Net income                                                               $ .17         $ 5.52            $ .53         $5.54
                                                                                =====         ======            =====         =====







             See notes to interim consolidated financial statements.


                                       3



LEUCADIA NATIONAL CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows
For the six months ended June 30, 2006 and 2005
(In thousands)
(Unaudited)




                                                                                                  2006             2005
                                                                                                  ----             ----
                                                                                                              
Net cash flows from operating activities:
Net income                                                                                   $   117,713     $ 1,273,724
Adjustments to reconcile net income to net cash provided by operations:
   Deferred income tax provision (benefit)                                                        66,665      (1,110,000)
   Depreciation and amortization of property, equipment and leasehold improvements                19,422          97,416
   Other amortization                                                                             (8,155)          1,392
   Share-based compensation                                                                        9,363             --
   Excess tax benefit from exercise of stock options                                                (197)            --
   Provision for doubtful accounts                                                                 1,029           3,605
   Net securities gains                                                                          (83,132)        (47,004)
   Equity in income of associated companies                                                      (37,567)        (79,223)
   Distributions from associated companies                                                        24,849          89,245
   Net gains related to real estate, property and equipment, and other assets                   (100,460)        (21,614)
   (Gain) loss on disposal of discontinued operations                                                158         (56,578)
   Investments classified as trading, net                                                         (2,541)         18,537
   Net change in:
      Restricted cash                                                                               8,574        (15,422)
      Trade, notes and other receivables                                                         199,614          77,463
      Prepaids and other assets                                                                    2,519         (16,968)
      Trade payables and expense accruals                                                       (139,163)        (11,882)
      Other liabilities                                                                           (9,401)        (19,321)
      Income taxes payable                                                                         1,188             674
   Other                                                                                          15,701          (2,011)
                                                                                             -----------     -----------
      Net cash provided by operating activities                                                   86,179        182,033
                                                                                             -----------     -----------

Net cash flows from investing activities:
Acquisition of property, equipment and leasehold improvements                                    (39,754)        (65,596)
Acquisitions of and capital expenditures for real estate investments                             (28,051)         (6,855)
Proceeds from disposals of real estate, property and equipment, and other assets                 177,020          29,079
Proceeds from sale of discontinued operations                                                        558          95,160
Acquisitions, net of cash acquired                                                              (105,059)       (177,947)
Net change in restricted cash                                                                    (56,515)            --
Advances on notes receivables                                                                       (251)           (100)
Collections on notes and loan receivables                                                          4,211           2,483
Investments in associated companies                                                             (226,709)         (4,180)
Distributions from associated companies                                                           20,480             130
Purchases of investments (other than short-term)                                              (2,172,760)     (1,587,206)
Proceeds from maturities of investments                                                          689,494         607,759
Proceeds from sales of investments                                                             1,517,961         994,387
                                                                                             -----------     -----------
      Net cash used for investing activities                                                    (219,375)       (112,886)
                                                                                             -----------     -----------

Net cash flows from financing activities:
Net change in customer banking deposits                                                            --             (8,658)
Issuance of long-term debt                                                                       133,524          21,612
Reduction of long-term debt                                                                      (33,360)        (51,814)
Issuance of common shares                                                                          1,523           1,387
Purchase of common shares for treasury                                                               (33)            --
Excess tax benefit from exercise of stock options                                                    197             --
Other                                                                                              1,277           1,914
                                                                                             -----------     -----------
      Net cash provided by (used for) financing activities                                       103,128         (35,559)
                                                                                             -----------     -----------
Effect of foreign exchange rate changes on cash                                                       53          (3,007)
                                                                                             -----------     -----------
      Net increase (decrease) in cash and cash equivalents                                       (30,015)         30,581
Cash and cash equivalents at January 1,                                                          386,957         486,948
                                                                                             -----------     -----------
Cash and cash equivalents at June 30,                                                        $   356,942     $   517,529
                                                                                             ===========     ===========


             See notes to interim consolidated financial statements.

                                       4



LEUCADIA NATIONAL CORPORATION AND SUBSIDIARIES
Consolidated Statements of Changes in Shareholders' Equity
For the six months ended June 30, 2006 and 2005
(In thousands, except par value)
(Unaudited)




                                                      Common                      Accumulated
                                                      Shares        Additional      Other
                                                      $1 Par         Paid-In     Comprehensive       Retained
                                                      Value          Capital     Income (Loss)       Earnings           Total
                                                      -----          -------     -------------       --------           -----
                                                                                                         

Balance, January 1, 2005                            $ 215,201        $490,903     $  136,138       $ 1,416,411      $2,258,653
                                                                                                                    ----------
Comprehensive income:
   Net change in unrealized gain (loss) on
      investments, net of taxes of $0                                                (29,639)                          (29,639)
   Net change in unrealized foreign exchange
      gain (loss), net of taxes of $0                                                (13,136)                          (13,136)
   Net change in unrealized gain (loss) on
      derivative instruments, net of taxes of $0                                       2,127                             2,127
   Net income                                                                                        1,273,724       1,273,724
                                                                                                                    ----------
     Comprehensive income                                                                                            1,233,076
                                                                                                                    ----------
Exercise of options to purchase common shares             170           1,217                                            1,387
                                                    ---------        --------     ----------       -----------      ----------

Balance, June 30, 2005                              $ 215,371        $492,120     $   95,490       $ 2,690,135      $3,493,116
                                                    =========        ========     ==========       ===========      ==========

Balance, January 1, 2006                            $ 216,058        $501,914     $  (81,502)      $ 3,025,444      $3,661,914
                                                                                                                    ----------
Comprehensive income:
   Net change in unrealized gain (loss) on
     investments, net of taxes $1,455                                                 (2,564)                           (2,564)
   Net change in unrealized foreign exchange
     gain (loss), net of taxes of $2,268                                               3,999                             3,999
   Net change in unrealized gain (loss) on
     derivative instruments, net of taxes of $198                                       (349)                             (349)
   Net income                                                                                          117,713         117,713
                                                                                                                    ----------
     Comprehensive income                                                                                              118,799
                                                                                                                    ----------
Share-based compensation expense                                        9,363                                            9,363
Exercise of options to purchase common shares,
   including excess tax benefit                           168           1,552                                            1,720
Purchase of common shares for treasury                     (1)            (32)                                             (33)
                                                    ---------        --------     ----------       -----------      ----------

Balance, June 30, 2006                              $ 216,225        $512,797     $  (80,416)      $ 3,143,157      $3,791,763
                                                    =========        ========     ==========       ===========      ==========










             See notes to interim consolidated financial statements.

                                       5




LEUCADIA NATIONAL CORPORATION AND SUBSIDIARIES
Notes to Interim Consolidated Financial Statements

1.   The unaudited interim consolidated financial statements,  which reflect all
     adjustments  (consisting  of  normal  recurring  items or  items  discussed
     herein) that  management  believes  necessary to present  fairly results of
     interim  operations,  should  be read in  conjunction  with  the  Notes  to
     Consolidated  Financial  Statements  (including  the Summary of Significant
     Accounting   Policies)  included  in  the  Company's  audited  consolidated
     financial  statements  for the year  ended  December  31,  2005,  which are
     included in the  Company's  Annual Report filed on Form 10-K, as amended by
     Form 10-K/A,  for such year (the "2005 10-K").  Results of  operations  for
     interim  periods  are not  necessarily  indicative  of  annual  results  of
     operations.  The  consolidated  balance  sheet  at  December  31,  2005 was
     extracted from the audited annual financial statements and does not include
     all disclosures required by accounting principles generally accepted in the
     United States of America ("GAAP") for annual financial statements.

     On June 14, 2006, a  two-for-one  stock split was effected in the form of a
     100%  stock  dividend  that was paid to  shareholders  of record on May 30,
     2006. The financial  statements (and notes thereto) give retroactive effect
     to the stock split for all periods presented.

     In June 2006, the Financial Accounting Standards Board ("FASB") issued FASB
     Interpretation  No. 48,  "Accounting  for  Uncertainty in Income Taxes - an
     Interpretation  of FASB Statement No. 109" ("FIN 48"), which prescribes the
     accounting  for and  disclosure of  uncertainty  in tax  positions.  FIN 48
     defines the criteria that must be met for the benefits of a tax position to
     be  recognized  in the  financial  statements  and the  measurement  of tax
     benefits  recognized.  FIN 48 is effective for fiscal years beginning after
     December 15, 2006,  with the cumulative  effect of the change in accounting
     principle  recorded as an  adjustment  to opening  retained  earnings.  The
     Company  is  currently  evaluating  the  impact of  adopting  FIN 48 on its
     consolidated financial statements.

     In July 2006 the Company  completed the sale of Symphony  Health  Services,
     LLC ("Symphony") and has reclassified Symphony as a discontinued  operation
     in the Company's  consolidated  financial statements.  For more information
     concerning the sale, see Note 9.

     Certain  amounts  for  prior  periods  have also  been  reclassified  to be
     consistent  with the 2006  presentation,  and to  reflect  as  discontinued
     operations  WilTel  Communications  Group,  LLC ("WilTel"),  which was sold
     during the fourth quarter of 2005.

2.   Results of  operations  for the Company's  segments are reflected  from the
     date of acquisition.  The primary measure of segment  operating results and
     profitability  used  by  the  Company  is  income  (loss)  from  continuing
     operations  before income taxes and equity in income (losses) of associated
     companies.  As a result of the classification of Symphony as a discontinued
     operation,  the Company no longer has a Healthcare  Services  segment;  for
     information about the Company's new Gaming Entertainment  segment, see Note
     17.

     Certain information concerning the Company's segments for the three and six
     month  periods  ended June 30, 2006 and 2005 is presented in the  following
     table.


                                       6



Notes to Interim Consolidated Financial Statements, continued




                                                                               For the Three Month            For the Six Month
                                                                              Period Ended June 30,         Period Ended June 30,
                                                                              ---------------------         ---------------------
                                                                               2006           2005           2006            2005
                                                                               ----           ----           ----            ----
                                                                                               (In thousands)

                                                                                                                  

     Revenues and other income (a):
        Manufacturing:
           Idaho Timber                                                      $  91,743      $  63,532      $ 184,281      $  63,532
           Plastics                                                             27,069         24,624         54,231         45,443
        Telecommunications                                                      41,032         30,655         80,713         30,655
        Gaming Entertainment                                                       842            --             842           --
        Domestic Real Estate                                                     9,748          7,838         71,796         17,292
        Other Operations                                                         9,536         10,095         19,056         18,193
        Corporate                                                               86,310         60,841        187,118         75,887
                                                                             ---------      ---------      ---------      ---------
            Total consolidated revenues and other income                     $ 266,280      $ 197,585      $ 598,037      $ 251,002
                                                                             =========      =========      =========      =========

     Income (loss) from continuing operations before income taxes
      and equity in income of associated companies:
        Manufacturing:
           Idaho Timber                                                      $   4,309      $    (351)     $  11,536      $    (351)
           Plastics                                                              4,997          4,677         10,224          7,945
        Telecommunications                                                       2,097           (719)         2,021           (719)
        Gaming Entertainment                                                       613            --             613            --
        Domestic Real Estate                                                     3,162          1,130         50,983            542
        Other Operations                                                       (10,078)          (931)       (16,816)        (4,571)
        Corporate                                                               35,925         25,316         93,911          7,703
        Elimination (b)                                                            --             490           --              490
                                                                             ---------      ---------      ---------      ---------
            Total consolidated income from continuing
              operations before income taxes and equity in income
              of associated companies                                        $  41,025      $  29,612      $ 152,472      $  11,039
                                                                             =========      =========      =========      =========



(a)  Revenues  and other income for each  segment  include  amounts for services
     rendered and products sold, as well as segment reported amounts  classified
     as investment  and other income and net  securities  gains on the Company's
     consolidated statements of operations.
(b)  Eliminates  services  purchased by ATX  Communications,  Inc.  ("ATX") from
     WilTel and recorded as a cost of sales by ATX.

For the three month periods ended June 30, 2006 and 2005, income from continuing
operations  has been  reduced  by  depreciation  and  amortization  expenses  of
$13,900,000 and $10,800,000,  respectively; such amounts are primarily comprised
of  Corporate   ($3,000,000   and   $2,700,000,   respectively),   manufacturing
($4,400,000  and $4,200,000,  respectively),  other  operations  ($3,100,000 and
$1,500,000,  respectively)  and  telecommunications  ($2,300,000 and $1,800,000,
respectively).  For the six month periods  ended June 30, 2006 and 2005,  income
from  continuing  operations has been reduced by depreciation  and  amortization
expenses  of  $25,900,000  and  $17,500,000,   respectively;  such  amounts  are
primarily  comprised of Corporate  ($5,900,000  and  $5,300,000,  respectively),
manufacturing  ($8,600,000  and  $5,900,000,   respectively),  other  operations
($4,500,000 and $3,000,000, respectively) and telecommunications ($5,100,000 and
$1,800,000,  respectively).  Depreciation  and  amortization  expenses for other
segments are not material.

For the three month periods ended June 30, 2006 and 2005, income from continuing
operations has been reduced by interest  expense of $21,600,000 and $16,400,000,
respectively; such amounts are primarily comprised of Corporate ($18,100,000 and
$15,600,000, respectively), gaming entertainment ($3,400,000 in 2006), and other
operations ($400,000 in 2005). For the six month periods ended June 30, 2006 and
2005, income from continuing  operations has been reduced by interest expense of
$38,800,000 and $33,100,000,  respectively; such amounts are primarily comprised
of Corporate ($35,100,000 and $31,200,000,  respectively),  gaming entertainment
($3,400,000 in 2006) and other operations ($1,000,000 in 2005). Interest expense
for other segments is not material.


                                       7


Notes to Interim Consolidated Financial Statements, continued

3.   The following  tables provide  summarized  data with respect to significant
     investments in associated  companies  accounted for under the equity method
     of accounting  for the periods the  investments  were owned by the Company.
     The   information  is  provided  for  those   investments   whose  relative
     significance to the Company could result in the Company including  separate
     audited  financial  statements for such investments in its Annual Report on
     Form 10-K for the year ended December 31, 2006 (in thousands).




                                                                                                    June 30,        June 30,
                                                                                                        2006             2005
                                                                                                   ------------     ---------
                                                                                                                  

     EagleRock Capital Partners (QP), LP ("EagleRock"):
         Total revenues                                                                           $    17,100      $   (25,300)
         Income (loss) from continuing operations before extraordinary items                           16,600          (26,100)
         Net income (loss)                                                                             16,600          (26,100)
         The Company's equity in net income (loss)                                                     12,000          (19,500)

     Jefferies Partners Opportunity Fund II, LLC ("JPOF II"):
         Total revenues                                                                           $    31,400      $    17,600
         Income from continuing operations before extraordinary items                                  30,200           16,400
         Net income                                                                                    30,200           16,400
         The Company's equity in net income                                                            19,700           11,100


4.   A summary of  investments  at June 30,  2006 and  December  31,  2005 is as
     follows (in thousands):





                                                                          June 30, 2006                   December 31, 2005
                                                                ------------------------------      -----------------------------
                                                                                Carrying Value                      Carrying Value
                                                                  Amortized     and Estimated       Amortized       and Estimated
                                                                    Cost          Fair Value          Cost            Fair Value
                                                                    ----          ----------          ----            ----------

                                                                                                             

     Current Investments:
        Investments available for sale                           $1,192,167       $1,189,507         $1,206,973       $1,206,195
        Trading securities                                          103,858          103,395            103,978          105,541
        Other investments, including accrued interest income         13,770           13,770             11,826           11,826
                                                                 ----------       ----------         ----------       ----------
            Total current investments                            $1,309,795       $1,306,672         $1,322,777       $1,323,562
                                                                 ==========       ==========         ==========       ==========

     Non-current Investments:
        Investments available for sale                           $  840,967       $  905,713         $  762,178       $  825,716
        Other investments                                           158,327          158,327            151,611          151,611
                                                                 ----------       ----------         ----------       ----------
            Total non-current investments                        $  999,294       $1,064,040         $  913,789       $  977,327
                                                                 ==========       ==========         ==========       ==========



During the first quarter of 2006, the Company sold all of its 115,000,000 shares
of Level 3 Communications,  Inc. common stock that it had received in connection
with the sale of WilTel  for total  proceeds  of  $376,600,000  and  recorded  a
pre-tax gain of $37,400,000.

                                       8



Notes to Interim Consolidated Financial Statements, continued

5.   A summary of  intangible  assets,  net and  goodwill  at June 30,  2006 and
     December 31, 2005 is as follows (in thousands):





                                                                                                       June 30,      December 31,
                                                                                                         2006           2005
                                                                                                    -----------      ----------
                                                                                                                   

     Intangibles:
        Customer relationships, net of accumulated amortization of $11,216 and $6,686                  $ 57,827       $ 58,911
        Licenses, net of accumulated amortization of $5 and $0                                           11,867           --
        Trademarks and tradename, net of accumulated amortization of $466 and $268                        3,983          4,140
        Software, net of accumulated amortization of $1,211 and $701                                      3,889          4,399
        Patents, net of accumulated amortization of $220 and $142                                         2,110          2,188
        Other, net of accumulated amortization of $1,960 and $1,488                                         974          1,446
     Goodwill                                                                                            13,999         13,999
                                                                                                       --------       --------
                                                                                                       $ 94,649       $ 85,083
                                                                                                       ========       ========


     As a  result  of the  acquisition  of  Premier  Entertainment  Biloxi,  LLC
     ("Premier")  during the second quarter of 2006, the net carrying  amount of
     intangible  assets  increased  by  $11,900,000;  see  Note  17 for  further
     information.  In addition,  the net carrying  amount of intangible  assets,
     principally  customer   relationships,   increased  by  $3,500,000  due  to
     acquisitions  by the  plastics  manufacturing  segment and within the other
     operations segment.

     Amortization  expense on intangible  assets was $3,000,000 and  $2,700,000,
     respectively, for the three month periods ended June 30, 2006 and 2005, and
     $5,800,000 and  $3,000,000,  respectively,  for the six month periods ended
     June 30, 2006 and 2005. The estimated aggregate future amortization expense
     for the  intangible  assets for each of the next five years is as  follows:
     2006 (for the remaining six months) - $6,000,000; 2007 - $10,800,000;  2008
     - $10,300,000; 2009 - $9,200,000; and 2010 - $7,600,000.

     At June  30,  2006  and  December  31,  2005,  goodwill  was  comprised  of
     $5,800,000 within the telecommunications  segment and $8,200,000 within the
     plastics manufacturing segment.

6.   A summary of accumulated other comprehensive income (loss), net of taxes at
     June 30, 2006 and December 31, 2005 is as follows (in thousands):




                                                                              June 30,         December 31,
                                                                                2006               2005
                                                                           -----------         -----------

                                                                                              

          Net unrealized losses on investments                              $  (24,945)        $  (22,381)
          Net unrealized foreign exchange gains (losses)                         1,109             (2,890)
          Net unrealized losses on derivative instruments                       (1,357)            (1,008)
          Net minimum pension liability                                        (55,223)           (55,223)
                                                                            ----------         ----------
                                                                            $  (80,416)        $  (81,502)
                                                                            ==========         ==========


7.   Investment  and  other  income  includes  changes  in the  fair  values  of
     derivative financial instruments of $800,000 and $(1,300,000) for the three
     month periods ended June 30, 2006 and 2005,  respectively,  and  $1,800,000
     and  $(200,000),  for the six month  periods  ended June 30, 2006 and 2005,
     respectively.

8.   In February 2006, 711 Developer, LLC ("Square 711"), a 90% owned subsidiary
     of the  Company,  completed  the  sale of 8  acres  of  unimproved  land in
     Washington, D.C. for aggregate cash consideration of $121,900,000. The land
     was  acquired by Square 711 in  September  2003 for cash  consideration  of
     $53,800,000. After satisfaction of mortgage indebtedness on the property of
     $32,000,000  and other  closing  payments,  the Company  received  net cash
     proceeds  of  approximately  $75,700,000,  and  recorded a pre-tax  gain of
     $48,900,000.

                                       9



Notes to Interim Consolidated Financial Statements, continued

9.   In July 2006,  the Company sold  Symphony to  RehabCare  Group,  Inc.,  for
     aggregate cash  consideration  of  approximately  $101,500,000,  subject to
     working   capital   adjustments.   Including   estimated   working  capital
     adjustments  and  after  satisfaction  of  Symphony's   outstanding  credit
     agreement   ($31,700,000   at  June  30,   2006)  and  other  sale  related
     obligations,   the  Company   expects  to  realize  net  cash  proceeds  of
     approximately  $62,300,000  and expects to record a pre-tax gain on sale of
     discontinued operations of approximately $53,300,000. Results of operations
     for  Symphony for the three and six month  periods  ended June 30, 2006 and
     2005 are as follows:





                                                                           For the Three Month          For the Six Month
                                                                          Period Ended June 30,       Period Ended June 30,
                                                                          ---------------------       ---------------------
                                                                            2006         2005          2006           2005
                                                                            ----         ----          ----           ----
                                                                                             (In thousands)

                                                                                                             

     Revenues and other income:
        Healthcare revenues                                                $  55,650   $  60,977       $ 110,370   $  128,415
        Investment and other income                                              206         103             225          543
                                                                           ---------   ---------       ---------   ----------
                                                                              55,856      61,080         110,595      128,958
                                                                           ---------   ---------       ---------   ----------

     Expenses:
        Healthcare cost of sales                                              46,978      51,328          95,628      107,792
        Interest                                                                 590         741           1,195        1,469
        Salaries                                                               2,974       3,125           5,835        6,485
        Depreciation and amortization                                            356         314             708          615
        Selling, general and other expenses                                    3,237       4,723           7,013       10,394
                                                                           ---------   ---------       ---------   ----------
                                                                              54,135      60,231         110,379      126,755
                                                                           ---------   ---------       ---------   ----------

     Income from discontinued operations before income taxes                   1,721         849             216        2,203
        Income taxes                                                              21          (8)             31           (8)
                                                                           ---------   ---------       ---------   ----------
     Income from discontinued operations                                   $   1,700         857       $     185   $    2,211
                                                                           =========   =========       =========   ==========



     The  Company  has not  classified  Symphony's  assets  and  liabilities  as
     discontinued  operations because the balances are not material.  Summarized
     information  for  Symphony's  assets  and  liabilities  is as  follows  (in
     thousands):




                                                                                June 30,             December 31,
                                                                                  2006                   2005
                                                                               ---------             -----------
                                                                                                     

     Current assets                                                            $  54,219               $  52,470
     Non-current assets                                                            3,839                   3,165
                                                                               ---------               ---------
        Total assets                                                           $  58,058               $  55,635
                                                                               =========               =========

     Current liabilities                                                       $  17,014               $  45,262
     Non-current liabilities                                                      32,057                     280
                                                                               ---------               ---------
        Total liabilities                                                      $  49,071               $  45,542
                                                                               =========               =========



     Gain (loss) on disposal of  discontinued  operations  principally  reflects
     working  capital  adjustments  and the  resolution of certain  sale-related
     obligations  and  contingencies  related to  WilTel,  which was sold in the
     fourth quarter of 2005.

                                       10



Notes to Interim Consolidated Financial Statements, continued

10.  Pension  expense  charged to operations for the three and six month periods
     ended June 30, 2006 and 2005  related to the defined  benefit  pension plan
     (other  than  WilTel's   plan)   included  the  following   components  (in
     thousands):




                                                                           For the Three Month          For the Six Month
                                                                          Period Ended June 30,       Period Ended June 30,
                                                                          ---------------------       ---------------------
                                                                            2006         2005          2006           2005
                                                                            ----         ----          ----           ----
                                                                                                              

     Interest cost                                                           $   483      $  512      $     967      $ 1,023
     Expected return on plan assets                                             (266)       (229)          (532)        (457)
     Actuarial loss                                                              236         208            471          416
     Amortization of prior service cost                                            1           1              1            2
                                                                             -------      ------      ---------      -------
        Net pension expense                                                  $   454      $  492      $     907      $   984
                                                                             =======      ======      =========      =======


     WilTel's  defined  benefit  pension  plan  expense  charged  to  operations
     (classified as discontinued operations in 2005) for the three and six month
     periods ended June 30, 2006 and 2005 included the following  components (in
     thousands):




                                                                 For the Three Month                 For the Six Month
                                                                 Period Ended June 30,              Period Ended June 30,
                                                                 ---------------------             ---------------------
                                                               2006             2005               2006             2005
                                                               ----             ----               ----             ----
                                                                                                          

     Interest cost                                           $   2,487        $  2,052           $  4,975         $ 4,103
     Service cost                                                 --               966              --              1,931
     Expected return on plan assets                             (1,766)         (1,327)            (3,532)         (2,653)
     Actuarial loss                                                397              11                793              23
                                                             ---------        --------           --------         -------
        Net pension expense                                  $   1,118        $  1,702           $  2,236         $ 3,404
                                                             =========        ========           ========         =======



     Employer  contributions  to  WilTel's  defined  benefit  pension  plan were
     $42,800,000  during  the first  six  months of 2006;  as  disclosed  in the
     Company's  2005  10-K  such   contributions  were  estimated  to  aggregate
     $29,100,000 for all of 2006. The Company is currently evaluating whether it
     will make additional contributions during the remainder of 2006.

     Several  subsidiaries  provide  certain  healthcare  and other  benefits to
     certain  retired  employees under plans which are currently  unfunded.  The
     Company  pays the cost of  postretirement  benefits  as they are  incurred.
     Amounts  charged to expense  were not material in each of the three and six
     month periods ended June 30, 2006 and 2005.

11.  Effective  January 1, 2006,  the Company  adopted  Statement  of  Financial
     Accounting Standards No. 123R,  "Share-Based  Payment" ("SFAS 123R"), using
     the modified  prospective  method.  SFAS 123R requires that the cost of all
     share-based  payments to  employees,  including  grants of  employee  stock
     options and warrants,  be recognized in the financial  statements  based on
     their fair values.  The cost is  recognized  as an expense over the vesting
     period of the award.  Prior to adoption of SFAS 123R, no compensation  cost
     was   recognized  in  the   statements  of  operations  for  the  Company's
     share-based  compensation  plans; the Company  disclosed  certain pro forma
     amounts as required.

                                       11



Notes to Interim Consolidated Financial Statements, continued

     The fair value of each award is  estimated  at the date of grant  using the
     Black-Scholes  option  pricing  model.  As a result of the adoption of SFAS
     123R,   compensation   cost   increased  by  $9,000,000   and   $9,400,000,
     respectively,  for the three  and six month  2006  periods  and net  income
     decreased by $5,800,000 and $6,100,000, respectively, for the three and six
     month 2006  periods.  Had the Company used the fair value based  accounting
     method for the three and six month 2005  periods,  compensation  cost would
     have been higher by $500,000 and $1,000,000,  respectively, and primary and
     diluted  earnings  per share would not have  changed.  As of June 30, 2006,
     total  unrecognized  compensation  cost  related to  nonvested  share-based
     compensation plans was $32,400,000;  this cost is expected to be recognized
     over a weighted-average period of 3.5 years.

     As of June 30, 2006, the Company has two  share-based  plans: a fixed stock
     option plan and a senior  executive  warrant  plan.  The fixed stock option
     plan provides for grants of options or rights to non-employee directors and
     certain employees up to a maximum grant of 450,000 shares to any individual
     in a given  taxable year.  The maximum  number of common shares that may be
     acquired  through the  exercise of options or rights under this plan cannot
     exceed  2,519,150.  The plan provides for the issuance of stock options and
     stock  appreciation  rights at not less than the fair  market  value of the
     underlying  stock at the date of grant.  Options granted to employees under
     this plan are intended to qualify as incentive  stock options to the extent
     permitted  under the Internal  Revenue Code and become  exercisable in five
     equal  annual  instalments  starting  one year from date of grant.  Options
     granted to non-employee  directors become  exercisable in four equal annual
     instalments  starting  one year from date of grant.  No stock  appreciation
     rights  have been  granted.  As of June 30,  2006,  2,495,150  shares  were
     available  for grant  under the plan.  During  the three and six month 2006
     periods,  24,000 options at $30.78 per share were granted; during the three
     and six  month  2005  periods,  12,000  options  at $18.03  per share  were
     granted.

     The senior  executive  warrant plan provides for the  issuance,  subject to
     shareholder approval, of warrants to purchase up to 2,000,000 common shares
     to each of the Company's  Chairman and President at an exercise price equal
     to 105% of the  closing  price per  share of a common  share on the date of
     grant. On March 6, 2006, the Company's Board of Directors approved, subject
     to shareholder approval, the grant of warrants to purchase 2,000,000 common
     shares to each of the Company's Chairman and President at an exercise price
     equal to $28.515 per share (105% of the closing price per share of a common
     share on that date). In May 2006, shareholder approval was received and the
     warrants  were issued.  The warrants  expire in 2011 and vest in five equal
     tranches with 20% vesting on the date shareholder approval was received and
     an additional 20% vesting in each subsequent year.

     The following  summary presents the  weighted-average  assumptions used for
     grants made during the 2006 and 2005 periods:





                                                                      2006                            2005
                                                          --------------------------------          --------
                                                            Options             Warrants            Options
                                                            -------             --------            -------
                                                                                               

     Risk free interest rate                                  4.92%               4.95%               3.77%
     Expected volatility                                     22.78%              23.05%              23.58%
     Expected dividend yield                                   .81%                .41%                .69%
     Expected life                                            4.3 years           4.3 years           4.3 years
     Weighted average fair value per grant                   $7.75               $9.39               $4.29




     The  expected  life  assumptions  were  based on  historical  behavior  and
     incorporated post-vesting forfeitures for each type of award and population
     identified.

                                       12



Notes to Interim Consolidated Financial Statements, continued

     The following table summarizes  information about outstanding stock options
     at June 30, 2006 and changes during the six months then ended:





                                                                              Weighted-Average
                                                                                 Remaining
                                                        Weighted-Average      Contractual Term       Aggregate Intrinsic
                                          Shares         Exercise Price           (in years)                Value
                                          ------         --------------           ----------         -------------------

                                                                                                  

Outstanding at January 1, 2006          1,955,260           $17.60
Granted                                    24,000           $30.78
Exercised                                (168,460)          $ 9.04                                       $  3,100,000
                                                                                                          ============
Forfeited                                   --              $ --
                                        ---------
Outstanding at June 30, 2006            1,810,800           $18.57                       3.8              $ 19,200,000
                                        =========           ======                ==========              ============
Exercisable at June 30, 2006              459,600           $16.51                       3.3              $  5,800,000
                                        =========           ======                ==========              ============


     At June 30, 2006,  4,000,000  warrants  were  outstanding  and 800,000 were
     exercisable;  outstanding  warrants  had an  aggregate  intrinsic  value of
     $2,700,000 and  exercisable  warrants had an aggregate  intrinsic  value of
     $500,000.   Both  the   outstanding   and   exercisable   warrants   had  a
     weighted-average  remaining contractual term of 4.7 years. No warrants were
     exercised or forfeited during the six month 2006 period.

12.  For the 2006  periods,  the Company's  effective  income tax rate is higher
     than the federal  statutory rate due to state income taxes.  The income tax
     provision  for the 2005 periods  reflects a credit of  $1,110,000,000  as a
     result of the  reversal  of a portion of the  valuation  allowance  for the
     deferred tax asset. The Company  adjusted the valuation  allowance since it
     believed  it was more  likely  than not that it will  have  future  taxable
     income sufficient to realize that portion of the net deferred tax asset.

13.  Basic  earnings  (loss) per share  amounts are  calculated  by dividing net
     income  (loss) by the sum of the weighted  average  number of common shares
     outstanding.  To determine  diluted earnings (loss) per share, the weighted
     average  number of common shares is adjusted for the  incremental  weighted
     average number of shares issuable upon exercise of outstanding  options and
     warrants, unless the effect is antidilutive.  In addition, the calculations
     of diluted  earnings (loss) per share assume the 3 3/4%  Convertible  Notes
     are converted into common shares and earnings increased for the interest on
     such  notes,   net  of  the  income  tax  effect,   unless  the  effect  is
     antidilutive.  The number of shares used to calculate basic earnings (loss)
     per share  amounts  was  216,201,000  and  215,303,000  for the three month
     periods ended June 30, 2006 and 2005,  respectively,  and  216,154,000  and
     215,265,000  for the six  month  periods  ended  June 30,  2006  and  2005,
     respectively.  The  number of shares  used to  calculate  diluted  earnings
     (loss) per share  amounts was  231,777,000  and  231,026,000  for the three
     month periods ended June 30, 2006 and 2005,  respectively,  and 231,482,000
     and  231,017,000  for the six month  periods  ended June 30, 2006 and 2005,
     respectively.

14.  Cash paid for interest  and income  taxes (net of refunds) was  $34,600,000
     and $4,500,000,  respectively, for the six month period ended June 30, 2006
     and  $52,000,000  and  $1,400,000,  respectively,  for the six month period
     ended June 30, 2005.

15.  Debt due within one year includes  $221,400,000  and $92,100,000 as of June
     30, 2006 and  December  31,  2005,  respectively,  relating  to  repurchase
     agreements.  These fixed rate repurchase agreements have a weighted average
     interest rate of approximately 5%, mature at various dates through November
     2006 and are secured by investments with a carrying value of $229,900,000.

                                       13



Notes to Interim Consolidated Financial Statements, continued

16.  In April  2006,  the  Company  acquired  a 30%  limited  liability  company
     interest  in  Goober  Drilling,  LLC,  ("Goober  Drilling")  for  aggregate
     consideration  of $60,000,000,  excluding  expenses,  and agreed to lend to
     Goober  Drilling,  on a secured  basis,  up to  $80,000,000  to finance new
     equipment  purchases and construction costs, and to repay existing debt. In
     June 2006,  the Company  agreed to increase  the secured  loan amount to an
     aggregate of $126,000,000  to finance  additional  equipment  purchases and
     construction  costs. As of June 30, 2006, the  outstanding  loan amount was
     $53,100,000.  Goober Drilling is an on-shore  contract oil and gas drilling
     company based in Stillwater,  Oklahoma that provides  drilling  services to
     exploration and production  companies.  The Company's  investment in Goober
     Drilling is classified as an investment in an associated company.

17.  During  the second  quarter  of 2006,  the  Company  indirectly  acquired a
     controlling  voting interest in Premier for an aggregate  purchase price of
     $90,800,000, excluding expenses. The Company effectively owns approximately
     46% of the fully  diluted  common  units of  Premier  and all of  Premier's
     preferred  units,  which  accrue an  annual  preferred  return of 17%.  The
     Company also acquired  Premier's junior  subordinated note due August 2012,
     with an outstanding balance at acquisition of $13,400,000,  and has made an
     $8,000,000  12% loan to Premier  that  matures in May 2007.  Premier is the
     owner of the Hard Rock Hotel & Casino Biloxi ("Hard Rock Biloxi"),  located
     in Biloxi,  Mississippi,  which was  severely  damaged  prior to opening by
     Hurricane Katrina and which,  pending receipt of insurance proceeds,  is to
     be  rebuilt.  All of  Premier's  equity  interests  are  pledged  to secure
     repayment of Premier's outstanding $160,000,000 principal amount of 10 3/4%
     First  Mortgage  Notes  due  February  1, 2012 (the  "Premier  Notes").  In
     addition,  the Company agreed to provide up to $40,000,000 of  construction
     financing to Premier's  general  contractor by purchasing the  contractor's
     receivables  from  Premier if the  receivables  are more than ten days past
     due.

     The Company has  consolidated  Premier from the date of acquisition.  Based
     upon the Company's  preliminary  allocation of the purchase  price,  it has
     recorded  intangible  assets of  $11,900,000,  principally  related  to the
     license to use the Hard Rock  name.  The  license  will be  amortized  on a
     straight-line basis over its initial term of 20 years, which term commences
     upon the opening of the Hard Rock Biloxi. The Company has not completed all
     of the  analyses  and studies to finalize  its  allocation  of the purchase
     price for Premier;  it expects to complete its  allocation  of the purchase
     price by the end of 2006, and any changes from its initial allocation could
     affect the values assigned to property and equipment and intangible assets.
     However,  the Company does not expect that the impact of these changes will
     be  material.  Unaudited  pro forma data is not included for Premier as the
     amounts were not material.

     Prior to  Hurricane  Katrina,  Premier  purchased a  comprehensive  blanket
     insurance  policy  providing up to  $181,100,000  in coverage for damage to
     real and  personal  property,  including  business  interruption  coverage.
     Premier has reached settlements with various insurance carriers aggregating
     $159,800,000  with respect to  $167,100,000  face amount of  coverage;  the
     remaining  $14,000,000  face amount of coverage has not been settled and is
     currently in litigation.  As of June 30, 2006,  paid insurance  settlements
     aggregating  $111,900,000  ($121,500,000  as of August 7,  2006)  have been
     placed on deposit into restricted accounts held by the indenture trustee of
     the Premier Notes; proceeds from the remaining insurance policies that have
     been  settled are  expected to be  received  before the end of August.  The
     restricted  accounts held by the trustee are classified as restricted  cash
     in the Company's consolidated balance sheet.

     Hurricane Katrina completely destroyed the Hard Rock Biloxi's casino, which
     was a facility built on floating barges,  and caused  significant damage to
     the hotel and  related  structures.  The  threat  of  hurricanes  remains a
     significant  risk to the existing  facilities and to the new casino,  which
     will be  constructed  over water on concrete  pilings  that are expected to
     greatly  improve the  structural  integrity of the facility.  In July 2006,
     Premier  purchased a new insurance  policy  providing up to $149,300,000 in
     coverage for damage to real and  personal  property and up to the lesser of
     six months or  $30,000,000  of business  interruption  and delayed  opening
     coverage.  The coverage is syndicated  through several insurance  carriers,
     each with an A.M.  Best  Rating of A-  (Excellent)  or  better.  The policy
     provides  coverage for the existing  structures,  as well as for the repair
     and rebuild of the hotel,  low rise  building  and  parking  garage and the
     construction of the new

                                       14



     Notes to Interim Consolidated Financial Statements, continued

     casino.  Although the  insurance  policy is an "all risk"  policy,  weather
     catastrophe  occurrence ("WCO"),  which is defined to include damage caused
     by a named storm, is limited to $50,000,000  with a deductible equal to the
     greater of $7,000,000 or 5% of total insured  values at risk.  WCO coverage
     is  subject  to  mandatory  reinstatement  of  coverage  for an  additional
     pre-determined premium.

     Since the WCO coverage  purchased by Premier is substantially less than the
     coverage in place prior to Hurricane Katrina,  Premier has more exposure to
     property  damage  resulting  from  similar  catastrophic  storms.  However,
     Premier's assessment of the probability of a similar type of loss occurring
     during  the  remainder  of this  year's  hurricane  season  is  remote,  an
     assessment  based in large part on the less severe damage  sustained to the
     non-casino  facilities from Hurricane  Katrina last year, and the amount of
     new construction  that will be at risk during the balance of this hurricane
     season.  Premiums for WCO policies have increased  dramatically as a result
     of Hurricane Katrina,  and the amount of coverage that can be purchased has
     also been reduced as insurance  companies  seek to reduce their exposure to
     such events.

     On May 5, 2006,  a subsidiary  of the Company  commenced a tender offer for
     all of the  Premier  Notes  at a price  equal  to 101% of par  value,  plus
     accrued  and unpaid  interest  to the date of  purchase.  The tender  offer
     satisfied  Premier's  obligation  under the indenture to make such an offer
     upon a change of  control;  the offer  expired on June 9, 2006  without any
     Premier Notes being tendered.  On June 30, 2006, Premier commenced a tender
     offer to  purchase  up to  $94,000,000  aggregate  principal  amount of the
     Premier  Notes at a price  equal to 100% of par  value,  plus  accrued  and
     unpaid  interest to the date of purchase,  as required  under the indenture
     for the Premier  Notes as a result of the payment of a specified  amount of
     insurance  proceeds.  Contemporaneous  with the  commencement  of Premier's
     offer, the Company commenced a tender offer for all of the Premier Notes at
     a price equal to 101% of the par value of the Premier  Notes,  plus accrued
     and  unpaid  interest  to the date of  purchase.  The  Company's  offer was
     intended to enable Premier to have the maximum amount of insurance proceeds
     available  to it to finance the opening of the Hard Rock Biloxi while still
     providing the holders of the Premier Notes with the opportunity to sell all
     of their Premier Notes without  commission or expense  associated  with any
     such sale. Both tender offers expired on August 2, 2006 without any Premier
     Notes  being  tendered.  Upon the payment of certain  additional  insurance
     proceeds expected during the third quarter of 2006, Premier may be required
     to make  another  tender  offer for the Premier  Notes up to the  aggregate
     amount of  additional  insurance  proceeds  paid.  In the event  Premier is
     required to make another tender offer,  the Company has also agreed,  under
     certain conditions,  to make a tender offer for all of the Premier Notes at
     a price equal to 101% of par value.  The Company has classified the Premier
     Notes as a current payable as of June 30, 2006.

     Premier has made a proposal to the trustee of the Premier Notes to exercise
     its  discretion,  subject to court  approval,  to allow  Premier to use the
     insurance proceeds held by the trustee to repair, rebuild and open the Hard
     Rock Biloxi and to pay certain  claims.  The  proposal  assumes  that funds
     would not be needed to purchase  the Premier  Notes  pursuant to  Premier's
     tender offer  described  above,  and included a revised plan and budget for
     the reconstruction and repair of the Hard Rock Biloxi, along with financial
     and other  information to assist the trustee in its evaluation of Premier's
     proposal, and certain other information as required under the indenture and
     related  documents  governing  the Premier  Notes.  On June 30,  2006,  the
     trustee filed a petition with the State of Minnesota District Court, Second
     Judicial District,  Ramsey County, seeking to authorize the trustee to take
     all actions  reasonable or necessary to consummate  Premier's  proposal.  A
     hearing on this matter is expected to take place in August 2006.

                                       15



Notes to Interim Consolidated Financial Statements, continued

18.  In June  2006,  the  Company  entered  into  an  agreement  to sell  ATX to
     Broadview Networks Holdings,  Inc. Closing of the transaction is subject to
     receipt  of  required   regulatory   approvals,   purchaser  financing  and
     satisfaction  of certain  closing  conditions.  After  payment of estimated
     closing costs,  amounts due to minority interests and estimated net working
     capital adjustments, at closing the Company would receive net cash proceeds
     of  approximately  $85,000,000,  and would record a pre-tax gain on sale of
     discontinued operations of approximately $30,000,000.

19.  In June 2006, the Company entered into a new credit  agreement with various
     bank lenders for a $100,000,000  unsecured  credit facility that matures in
     five years and bears interest based on the  Eurocurrency  rate or the prime
     rate. The Company's  existing credit agreement was terminated.  At June 30,
     2006, no amounts were outstanding under this bank credit facility.

20.  In July 2006,  the  Company  entered  into a  subscription  agreement  with
     Fortescue Metals Group Ltd ("Fortescue") and its subsidiary, FMG Chichester
     Pty Ltd  ("FMG"),  pursuant  to which  the  Company  agreed  to  invest  an
     aggregate  of   $400,000,000   in  Fortescue   and  its  Pilbara  iron  ore
     infrastructure  project in Western Australia.  Pursuant to the subscription
     agreement,  the Company will acquire 26,400,000 common shares of Fortescue,
     representing  approximately  9.99% of the common stock of Fortescue to then
     be outstanding,  and a 13 year,  $100,000,000  note of FMG. Interest on the
     note is  calculated  as 4% of the  revenue,  net of  government  royalties,
     invoiced  from the iron ore  produced  from the  project.  The note will be
     unsecured  and will be  subordinate  to the  secured  debt to be  issued in
     respect  of  the  project.  The  Company's  obligation  to  consummate  the
     investment is subject to Fortescue obtaining  approximately  $2,000,000,000
     of  additional   financing  for  the  project,   including  senior  secured
     financing,  on terms  acceptable to the Company.  If this  condition is not
     satisfied  or waived by December  31,  2006,  either  party will be able to
     terminate the subscription agreement.

21.  Restricted  cash as of June 30,  2006  includes  $117,500,000  relating  to
     Premier's  restricted accounts held by the trustee; see Note 17 for further
     information.  The remaining balance of $15,900,000  principally  represents
     cash  collateral  requirements  for  letters  of credit  to secure  various
     obligations; substantially all of these obligations expire before 2008.


                                       16



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

The following should be read in conjunction with the Management's Discussion and
Analysis of Financial  Condition and Results of Operations  included in the 2005
10-K.

                         Liquidity and Capital Resources

For the six month period ended June 30, 2006, net cash was provided by operating
activities principally as a result of the collection of certain receivables from
AT&T Inc. (formerly SBC Communications, Inc.), distributions and collection of a
receivable  from associated  companies,  and receipt of proceeds from short-term
investments,  partially offset by payment of incentive  compensation and pension
plan  contributions.  For the six month period ended June 30, 2005, net cash was
provided by operating activities  principally as a result of the collection of a
receivable  related  to  a  former  partnership  interest,   distributions  from
associated  companies and a decrease in the Company's  investment in the trading
portfolio.

As of June 30, 2006, the Company's  readily available cash, cash equivalents and
marketable  securities,  excluding amounts held by subsidiaries that are parties
to agreements which restrict the payment of dividends,  totaled  $2,295,400,000.
This amount is  comprised of cash and  short-term  bonds and notes of the United
States   Government   and  its   agencies  of   $1,259,700,000   (54.9%),   U.S.
Government-Sponsored  Enterprises  of  $247,100,000  (10.8%) and other  publicly
traded debt and equity securities aggregating  $788,600,000 (34.3%). This amount
does  not  include  5,600,000  shares  of  Inmet  Mining  Corporation,  which is
restricted  and carried at cost of $78,000,000 as of June 30, 2006 (market value
of $209,600,000).

As of June 30,  2006,  the Company had  outstanding  $221,400,000  of fixed rate
repurchase  agreements  (an increase of  $129,300,000  from  December 31, 2005).
These  repurchase  agreements,  which are reflected in debt due within one year,
have a weighted  average  interest rate of  approximately  5%, mature at various
dates through November 2006 and are secured by investments with a carrying value
of $229,900,000.

In January,  April and July 2006, the Company received $16,600,000,  $20,100,000
and  $11,500,000,   respectively,   as  distributions  from  its  investment  in
EagleRock.  The amount received in January was included in current trade,  notes
and other  receivables,  net in the  Company's  December  31, 2005  consolidated
balance sheet.  As more fully  described in the 2005 10-K, the Company's  entire
interest in EagleRock is in the process of being redeemed.

In January  2006,  the Company  invested  $50,000,000  in Safe  Harbor  Domestic
Partners L.P. ("Safe  Harbor"),  a limited  partnership  which will  principally
invest in the  securities  of Japanese  public  companies.  Although the general
partner is  permitted  to invest  directly in  securities,  the general  partner
expects that  substantially  all funds will be invested in a master fund managed
by the general partner.

In February 2006, Square 711 completed the sale of 8 acres of unimproved land in
Washington, D.C. for aggregate cash consideration of $121,900,000.  The land was
acquired by Square 711 in September 2003 for cash  consideration of $53,800,000.
After  satisfaction of mortgage  indebtedness on the property of $32,000,000 and
other closing payments,  the Company received net cash proceeds of approximately
$75,700,000.

During the first quarter of 2006, the Company  received  aggregate cash proceeds
of $56,400,000 from the sale of its equity interest in and loan repayment by two
associated companies and recorded a pre-tax gain totaling $27,500,000,  which is
reflected in investment and other income for the six month period ended June 30,
2006.

In the second  quarter of 2006,  the Company  acquired a 30%  limited  liability
company interest in Goober Drilling for aggregate  consideration of $60,000,000,
excluding expenses,  and agreed to lend to Goober Drilling,  on a secured basis,
up to $126,000,000 to finance new equipment  purchases and  construction  costs,
and to repay existing debt. As of June 30, 2006, the outstanding loan amount was
$53,100,000.  Goober  Drilling  is an  on-shore  contract  oil and gas  drilling
company  based in  Stillwater,  Oklahoma  that  provides  drilling  services  to
exploration and production companies.

                                       17



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Interim Operations, continued.


As discussed  above,  during the second quarter of 2006, the Company  indirectly
acquired a  controlling  voting  interest in Premier for an  aggregate  purchase
price  of  $90,800,000,   excluding  expenses.   The  Company  effectively  owns
approximately  46% of the  fully  diluted  common  units of  Premier  and all of
Premier's  preferred units,  which accrue an annual preferred return of 17%. The
Company also acquired  Premier's junior  subordinated note due August 2012, with
an outstanding balance at acquisition of $13,400,000, and has made an $8,000,000
12% loan to Premier that matures in May 2007. All of Premier's  equity interests
are pledged to secure repayment of Premier's outstanding  $160,000,000 principal
amount of 10 3/4%  First  Mortgage  Notes  due  February  1, 2012 (the  "Premier
Notes").  In  addition,  the  Company  agreed to  provide up to  $40,000,000  of
construction  financing  to  Premier's  general  contractor  by  purchasing  the
contractor's  receivables from Premier if the receivables are more than ten days
past due.

Prior to Hurricane Katrina,  Premier purchased a comprehensive blanket insurance
policy  providing up to $181,100,000 in coverage for damage to real and personal
property,   including  business  interruption  coverage.   Premier  has  reached
settlements  with  various  insurance  carriers  aggregating  $159,800,000  with
respect to $167,100,000 face amount of coverage;  the remaining $14,000,000 face
amount of coverage has not been settled and is  currently in  litigation.  As of
June 30, 2006, paid insurance settlements aggregating $111,900,000 ($121,500,000
as of August 7, 2006) have been placed on deposit into restricted  accounts held
by the indenture  trustee of the Notes;  proceeds  from the remaining  insurance
policies  that have been settled are  expected to be received  before the end of
August. The restricted accounts held by the trustee are classified as restricted
cash in the Company's consolidated balance sheet.

Hurricane Katrina completely  destroyed the Hard Rock Biloxi's casino, which was
a facility built on floating barges,  and caused significant damage to the hotel
and related  structures.  The threat of hurricanes remains a significant risk to
the existing  facilities and to the new casino,  which will be constructed  over
water on concrete  pilings that are expected to greatly  improve the  structural
integrity  of the  facility.  In July 2006,  Premier  purchased a new  insurance
policy  providing up to $149,300,000 in coverage for damage to real and personal
property  and  up to the  lesser  of  six  months  or  $30,000,000  of  business
interruption and delayed opening  coverage.  The coverage is syndicated  through
several insurance  carriers,  each with an A.M. Best Rating of A- (Excellent) or
better. The policy provides coverage for the existing structures, as well as for
the repair and rebuild of the hotel,  low rise  building and parking  garage and
the  construction  of the new casino.  Although the insurance  policy is an "all
risk"  policy,  weather  catastrophe  occurrence  ("WCO"),  which is  defined to
include  damage  caused by a named  storm,  is  limited  to  $50,000,000  with a
deductible  equal to the greater of $7,000,000 or 5% of total insured  values at
risk.  WCO  coverage is subject to  mandatory  reinstatement  of coverage for an
additional pre-determined premium.

Since the WCO  coverage  purchased  by  Premier is  substantially  less than the
coverage  in place prior to  Hurricane  Katrina,  Premier  has more  exposure to
property damage resulting from similar catastrophic storms.  However,  Premier's
assessment of the  probability  of a similar type of loss  occurring  during the
remainder of this year's  hurricane  season is remote,  an  assessment  based in
large part on the less severe damage sustained to the non-casino facilities from
Hurricane  Katrina last year, and the amount of new construction that will be at
risk during the balance of this hurricane season. Premiums for WCO policies have
increased  dramatically  as a result of  Hurricane  Katrina,  and the  amount of
coverage that can be purchased has also been reduced as insurance companies seek
to reduce their exposure to such events.

On May 5, 2006, a subsidiary of the Company  commenced a tender offer for all of
the Premier Notes at a price equal to 101% of par value, plus accrued and unpaid
interest  to  the  date  of  purchase.  The  tender  offer  satisfied  Premier's
obligation  under the  indenture to make such an offer upon a change of control;
the offer expired on June 9, 2006 without any Premier Notes being  tendered.  On
June 30, 2006,  Premier  commenced a tender offer to purchase up to  $94,000,000
aggregate  principal amount of the Premier Notes at a price equal to 100% of par
value,  plus accrued and unpaid  interest to the date of  purchase,  as required
under  the  indenture  for the  Premier  Notes as a result of the  payment  of a
specified amount of insurance proceeds. Contemporaneous with the commencement of
Premier's  offer,  the Company  commenced a tender  offer for all of the Premier
Notes at a price

                                       18


Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Interim Operations, continued.

equal to 101% of the par value of the  Premier  Notes,  plus  accrued and unpaid
interest to the date of  purchase.  The  Company's  offer was intended to enable
Premier to have the maximum  amount of  insurance  proceeds  available  to it to
finance the opening of the Hard Rock Biloxi while still providing the holders of
the  Premier  Notes  with the  opportunity  to sell all of their  Premier  Notes
without  commission or expense associated with any such sale. Both tender offers
expired on August 2, 2006  without any Premier  Notes being  tendered.  Upon the
payment of  certain  additional  insurance  proceeds  expected  during the third
quarter of 2006,  Premier may be required to make  another  tender offer for the
Premier Notes up to the aggregate amount of additional  insurance proceeds paid.
In the event Premier is required to make another  tender offer,  the Company has
also agreed,  under  certain  conditions,  to make a tender offer for all of the
Premier Notes at a price equal to 101% of par value.  The Company has classified
the Premier Notes as a current payable as of June 30, 2006.

Premier believes that its insurance recoveries and permitted equipment financing
is  adequate  to  reconstruct  the Hard Rock  Biloxi  similar  to its  condition
immediately  preceding  Hurricane  Katrina,  and is  also  sufficient  to  cover
interest  and  expenses  through  the  reconstruction   period  and  settle  all
outstanding  payables arising both prior to and subsequent to Hurricane Katrina,
assuming the insurance  proceeds are received in a favorable and timely  manner.
However,  due to Premier's current  inability to access the insurance  proceeds,
together with the  litigation  with the remaining  insurance  carrier,  both the
amount and timing of receipt of the insurance proceeds is uncertain. Premier has
estimated  that the cost of  debris  removal  and  replacing  the  property  and
equipment destroyed by Hurricane Katrina will be approximately  $123,000,000 and
will take approximately  twelve months to complete.  Interest payments under the
Notes  during  this  reconstruction  period are  estimated  to be  approximately
$20,100,000   and  preopening   expenses  are  estimated  to  be   approximately
$17,000,000.

Premier has made a proposal to the trustee of the Premier  Notes to exercise its
discretion,  subject to court  approval,  to allow  Premier to use the insurance
proceeds  held by the  trustee to repair,  rebuild and open the Hard Rock Biloxi
and to pay certain claims.  The proposal  assumes that funds would not be needed
to purchase  the Premier  Notes  pursuant to Premier's  tender  offer  described
above, and included a revised plan and budget for the  reconstruction and repair
of the Hard Rock Biloxi,  along with  financial and other  information to assist
the  trustee  in  its  evaluation  of  Premier's  proposal,  and  certain  other
information as required under the indenture and related documents  governing the
Premier Notes.  On June 30, 2006, the trustee filed a petition with the State of
Minnesota District Court,  Second Judicial District,  Ramsey County,  seeking to
authorize the trustee to take all actions  reasonable or necessary to consummate
Premier's proposal. A hearing on this matter is expected to take place in August
2006.

In June 2006, the Company entered into a new credit  agreement with various bank
lenders for a $100,000,000  unsecured credit facility that matures in five years
and  bears  interest  based on the  Eurocurrency  rate or the  prime  rate.  The
Company's existing credit agreement was terminated. At June 30, 2006, no amounts
were outstanding under this bank credit facility.

In July 2006, the Company sold Symphony to RehabCare Group,  Inc., for aggregate
cash  consideration  of approximately  $101,500,000,  subject to working capital
adjustments.   Including   estimated  working  capital   adjustments  and  after
satisfaction of Symphony's outstanding credit agreement ($31,700,000 at June 30,
2006) and other sale  related  obligations,  the Company  expects to realize net
cash proceeds of approximately  $62,300,000 and expects to record a pre-tax gain
on sale of discontinued operations of approximately $53,300,000.

In July 2006, the Company  entered into a subscription  agreement with Fortescue
and its  subsidiary,  FMG,  pursuant  to which the  Company  agreed to invest an
aggregate of $400,000,000  in Fortescue and its Pilbara iron ore  infrastructure
project  in Western  Australia.  Pursuant  to the  subscription  agreement,  the
Company  will  acquire  26,400,000  common  shares  of  Fortescue,  representing
approximately 9.99% of the common stock of Fortescue to then be outstanding, and
a 13 year, $100,000,000 note of FMG. Interest on the note is calculated as 4% of
the revenue,  net of government  royalties,  invoiced from the iron ore produced
from the project. The note will be

                                       19




Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Interim Operations, continued.


unsecured and will be subordinate to the secured debt to be issued in respect of
the project. The Company's obligation to consummate the investment is subject to
Fortescue obtaining approximately $2,000,000,000 of additional financing for the
project, including senior secured financing, on terms acceptable to the Company.
If this condition is not satisfied or waived by December 31, 2006, either party
will be able to terminate the subscription agreement.

                          Critical Accounting Estimates

The Company's  discussion and analysis of its financial condition and results of
operations are based upon its consolidated financial statements, which have been
prepared in accordance with GAAP. The preparation of these financial  statements
requires the Company to make estimates and assumptions  that affect the reported
amounts in the financial  statements and  disclosures  of contingent  assets and
liabilities.  On an on-going basis, the Company evaluates all of these estimates
and assumptions. The following areas have been identified as critical accounting
estimates  because  they have the  potential  to have a  material  impact on the
Company's financial statements,  and because they are based on assumptions which
are used in the  accounting  records to  reflect,  at a specific  point in time,
events whose ultimate outcome won't be known until a later date.  Actual results
could differ from these estimates.

Income Taxes - The Company records a valuation  allowance to reduce its deferred
tax asset to the amount that is more likely than not to be  realized.  If in the
future  the  Company  were to  determine  that it would be able to  realize  its
deferred tax asset in excess of its net recorded  amount,  an  adjustment  would
increase income in such period.  Similarly, if in the future the Company were to
determine  that it would not be able to realize all or part of its  deferred tax
asset,  an  adjustment   would  be  charged  to  income  in  such  period.   The
determination  of the amount of the valuation  allowance  required is based,  in
significant part, upon the Company's  projection of future taxable income at any
point in time. The Company also records  reserves for contingent tax liabilities
based on the Company's assessment of the probability of successfully  sustaining
its tax filing positions.

During 2005,  the Company's  projections  of future taxable income enabled it to
conclude that it is more likely than not that it will have future taxable income
sufficient  to  realize a portion  of the  Company's  net  deferred  tax  asset;
accordingly, $1,135,100,000 of the deferred tax valuation allowance was reversed
as a credit to income tax  expense  (principally  during  the second  quarter of
2005).  The  Company's  conclusion  that a portion of the deferred tax asset was
more likely than not to be realizable is strongly  influenced by its  historical
ability  to  generate  significant  amounts  of taxable  income.  The  Company's
estimate  of future  taxable  income  considers  all  available  evidence,  both
positive and negative, about its current operations and investments, includes an
aggregation  of  individual   projections   for  each  material   operation  and
investment,  and includes  all future years that the Company  estimated it would
have available net operating  losses.  Over the projection  period,  the Company
assumed  that its  readily  available  cash,  cash  equivalents  and  marketable
securities would provide returns generally equivalent to the returns expected to
be provided by the Company's  existing  operations and  investments,  except for
certain  amounts  assumed  to be  invested  on a  short-term  basis  to meet the
Company's  liquidity  needs.  The Company  believes  that its estimate of future
taxable  income is reasonable but  inherently  uncertain,  and if its current or
future  operations  and  investments  generate  taxable  income greater than the
projected  amounts,  further  adjustments to reduce the valuation  allowance are
possible.  Conversely, if the Company realizes unforeseen material losses in the
future,  or its ability to generate future taxable income necessary to realize a
portion  of the  deferred  tax asset is  materially  reduced,  additions  to the
valuation  allowance  could be recorded.  At June 30,  2006,  the balance of the
deferred valuation allowance was approximately $800,000,000.

Impairment of Securities - Investments with an impairment in value considered to
be  other  than  temporary  are  written  down  to  estimated  fair  value.  The
write-downs are included in net securities gains in the consolidated  statements
of  operations.  The Company  evaluates  its  investments  for  impairment  on a
quarterly basis.


                                       20



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Interim Operations, continued.


The  Company's  determination  of whether a security  is other than  temporarily
impaired  incorporates  both  quantitative  and  qualitative  information;  GAAP
requires  the  exercise of judgment in making this  assessment,  rather than the
application of fixed  mathematical  criteria.  The Company considers a number of
factors  including,  but not  limited  to,  the length of time and the extent to
which the fair value has been less than cost,  the financial  condition and near
term prospects of the issuer, the reason for the decline in fair value,  changes
in fair value  subsequent to the balance sheet date, and other factors  specific
to the individual investment. The Company's assessment involves a high degree of
judgment  and  accordingly,  actual  results  may  differ  materially  from  the
Company's  estimates and judgments.  The Company recorded impairment charges for
securities of $1,700,000  and  $1,000,000 for the three month periods ended June
30, 2006 and 2005, respectively, and $2,600,000 and $3,300,000 for the six month
periods ended June 30, 2006 and 2005, respectively.

Business  Combinations  - At  acquisition,  the Company  allocates the cost of a
business acquisition to the specific tangible and intangible assets acquired and
liabilities assumed based upon their relative fair values. Significant judgments
and  estimates  are often made to  determine  these  allocated  values,  and may
include the use of independent  appraisals,  consider  market quotes for similar
transactions,   employ   discounted  cash  flow  techniques  or  consider  other
information  the Company  believes  relevant.  The  finalization of the purchase
price  allocation  will  typically  take a number of months to complete,  and if
final  values  are  materially   different  from  initially   recorded   amounts
adjustments are recorded.  Any excess of the cost of a business acquisition over
the fair  values of the net assets  and  liabilities  acquired  is  recorded  as
goodwill  which is not  amortized to expense.  Recorded  goodwill of a reporting
unit is required to be tested for  impairment  on an annual  basis,  and between
annual  testing dates if events or  circumstances  change that would more likely
than not reduce the fair value of a reporting unit below its net book value.

Subsequent to the finalization of the purchase price allocation, any adjustments
to the recorded values of acquired assets and liabilities  would be reflected in
the Company's consolidated  statement of operations.  Once final, the Company is
not permitted to revise the allocation of the original  purchase price,  even if
subsequent events or circumstances  prove the Company's  original  judgments and
estimates to be  incorrect.  In addition,  long-lived  assets like  property and
equipment,  amortizable intangibles and goodwill may be deemed to be impaired in
the future  resulting in the recognition of an impairment loss;  however,  under
GAAP the methods,  assumptions  and results of an impairment  review are not the
same for all  long-lived  assets.  The  assumptions  and  judgments  made by the
Company when  recording  business  combinations  will have an impact on reported
results of operations for many years into the future.

                              Results of Operations

                  The 2006 Periods Compared to the 2005 Periods

Manufacturing - Idaho Timber

Revenues and other income for Idaho Timber (which was acquired in May 2005) were
$91,700,000 and  $184,300,000 for the three and six month periods ended June 30,
2006,  respectively,  and  $63,500,000  for the 2005  periods;  gross profit was
$9,400,000  and  $21,200,000  for the three and six month periods ended June 30,
2006,  respectively,  and  $3,400,000  for the 2005 periods;  and pre-tax income
(loss) was $4,300,000 and  $11,500,000 for the three and six month periods ended
June 30, 2006,  respectively,  and $(400,000)  for the 2005 periods.  Results of
operations  include salaries and incentive  compensation  expenses of $2,600,000
and  $5,200,000  for the  three  and six  month  periods  ended  June 30,  2006,
respectively,  and  $1,100,000  for  the  2005  periods,  and  depreciation  and
amortization  expenses of $1,200,000  and $2,500,000 for the three and six month
periods ended June 30, 2006, respectively,  and $1,800,000 for the 2005 periods.
While Idaho Timber's revenues and shipment volume for the second quarter of 2006
were  largely  unchanged as compared to the first  quarter of 2006,  the average
selling price


                                       21



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Interim Operations, continued.


declined  significantly  during  June.  This  decline  was  principally  due  to
weakening demand  resulting from the abundant supply of high-grade  inventory in
the marketplace combined with expected decreased demand due to reductions in new
housing starts. Raw material costs (the largest component of its cost of sales),
which generally lag behind  reductions in selling prices,  increased  during the
second  quarter of 2006 as  compared  to the first  quarter  of 2006  reflecting
uncertainty  concerning  Canadian low-grade  softwood imports.  Gross profit and
pre-tax  results  reflect  this  compression  during  the  second  quarter,  and
particularly during the month of June.

Manufacturing - Plastics

Pre-tax  income for the plastics  division was $5,000,000 and $4,700,000 for the
three month periods ended June 30, 2006 and 2005, respectively,  and $10,200,000
and  $7,900,000  for the six  month  periods  ended  June  30,  2006  and  2005,
respectively. The plastics division's revenues and other income were $27,100,000
and  $24,600,000  for the three  month  periods  ended  June 30,  2006 and 2005,
respectively,  and  $54,200,000  and $45,400,000 for the six month periods ended
June 30,  2006  and  2005,  respectively.  Gross  profits  were  $8,700,000  and
$8,100,000   for  the  three  month  periods  ended  June  30,  2006  and  2005,
respectively,  and  $17,800,000  and $14,400,000 for the six month periods ended
June 30, 2006 and 2005, respectively.  The increase in revenues in 2006 reflects
an increase in NSW's revenues  (which was acquired in February 2005) of $800,000
and $3,400,000, respectively, for the three and six month periods, and increases
primarily in the carpet cushion and erosion control markets,  partially  reduced
by a decline in the  consumer  products  market due to lower  demand for certain
products.  The sales  increases  result from a variety of factors  including the
strong  housing  market,  increased  road  construction  and the impact of price
increases  implemented in 2005. Gross margin for the second quarter of 2006 also
reflects an increase in the cost of  polypropylene,  the  principal raw material
used and a byproduct of the oil refining  process whose price tends to fluctuate
with the price of oil. In  addition,  gross  margins for the three and six month
2006  periods   reflect   $400,000  and  $800,000,   respectively,   of  greater
amortization  expense on  intangible  assets  resulting  from  acquisitions  and
depreciation  expense as compared to the same periods in 2005.  Pre-tax  results
for the three and six month 2006 periods also reflect $500,000 and $1,000,000 of
higher  salaries and  incentive  compensation  expense  than for the  comparable
periods in 2005.

Telecommunications - ATX

ATX has been  consolidated  by the Company  since April 22, 2005,  the effective
date of its bankruptcy  plan. ATX  telecommunications  revenues and other income
were  $41,000,000  and  $80,700,000,  respectively,  for the three and six month
periods   ended  June  30,   2006  and   $30,700,000   for  the  2005   periods.
Telecommunications cost of sales were $23,400,000 and $47,200,000, respectively,
for the three and six month periods ended June 30, 2006 and  $19,400,000 for the
2005 periods.  Salaries and incentive  compensation  expense was  $6,300,000 and
$12,500,000,  respectively,  for the three and six month  periods ended June 30,
2006 and $5,100,000 for the 2005 periods; depreciation and amortization expenses
were  $2,300,000  and  $5,100,000,  respectively,  for the  three  and six month
periods ended June 30, 2006 and  $1,800,000  for the 2005 periods;  and selling,
general and other expenses were $6,800,000 and  $13,800,000,  respectively,  for
the three and six month periods ended June 30, 2006 and  $5,200,000 for the 2005
periods.   ATX  had  pre-tax  income  (loss)  of  $2,100,000   and   $2,000,000,
respectively,  for the three  and six  month  periods  ended  June 30,  2006 and
$(700,000)  for the 2005  periods.  Other income for the 2006  periods  includes
$500,000 from the recovery of certain  pre-bankruptcy  payments that had no book
value.  Revenues  and cost of sales for the second  quarter of 2006 were largely
unchanged as compared to the first quarter of 2006.


                                       22



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Interim Operations, continued.

In June 2006,  the Company  entered  into an  agreement to sell ATX to Broadview
Networks  Holdings,  Inc.  Closing of the  transaction  is subject to receipt of
required regulatory  approvals,  purchaser financing and satisfaction of certain
closing  conditions.  After payment of estimated  closing costs,  amounts due to
minority interests and estimated net working capital adjustments, at closing the
Company would receive net cash proceeds of approximately $85,000,000,  and would
record  a  pre-tax  gain on sale of  discontinued  operations  of  approximately
$30,000,000.

Gaming Entertainment

For the period from date of  acquisition  to June 30, 2006,  Premier had pre-tax
income  of  $600,000.   Such  amount  reflects  Premier's  interest  expense  of
$3,400,000,  all other expenses of $2,300,000,  insurance recoveries and charges
for minority  interests.  As more fully  discussed  above,  Premier is currently
awaiting the release of insurance proceeds held by the trustee under the Premier
Notes;  however,  reconstruction  activities have begun and are expected to take
twelve  months to  complete.  Until such time as the Hard Rock  Biloxi  reopens,
Premier's  operating results will consist primarily of overhead costs,  interest
expense,  charges or credits for  minority  interests  and  remaining  insurance
recoveries.

Domestic Real Estate

Pre-tax  income  for  the  domestic  real  estate  segment  was  $3,200,000  and
$1,100,000   for  the  three  month  periods  ended  June  30,  2006  and  2005,
respectively,  and $51,000,000 and $500,000 for the six month periods ended June
30, 2006 and 2005,  respectively.  Pre-tax  income for this  segment for the six
month  period ended June 30, 2006  principally  reflects the sale by Square 711,
which  resulted  in a pre-tax  gain of  $48,900,000.  In  addition,  the Company
recognized  pre-tax  profit related to its 95-lot  development  project in South
Walton County,  Florida of $3,000,000 and $1,500,000 for the three month periods
ended June 30, 2006 and 2005,  respectively,  and  $3,500,000 and $2,400,000 for
the six month periods ended June 30, 2006 and 2005,  respectively.  Such amounts
principally result from the completion of certain required improvements.

Corporate and Other Operations

Investment  and other income  increased in the three and six month periods ended
June 30, 2006 as compared to the same periods in 2005  primarily  due to greater
interest  income of  $19,600,000  and  $38,100,000,  respectively,  reflecting a
larger  amount of invested  assets and higher  interest  rates,  and for the six
month period, $27,500,000 of gain from the sales of two associated companies. In
addition,  investment and other income for the 2006 periods  include  $7,100,000
from the  recovery  of a  bankruptcy  claim.  Investment  and other  income also
reflects  income  (charges)  of $800,000  and  $(1,300,000)  for the three month
periods  ended  June  30,  2006  and  2005,  respectively,  and  $1,800,000  and
$(200,000) for the six month periods ended June 30, 2006 and 2005, respectively,
related to the accounting for mark-to-market values of Corporate derivatives.

Net securities gains for Corporate and Other Operations  aggregated  $44,400,000
and  $46,900,000  for the three  month  periods  ended  June 30,  2006 and 2005,
respectively,  and  $83,100,000  and $47,000,000 for the six month periods ended
June 30, 2006 and 2005,  respectively.  Included in net securities gains for the
six month  2006  period is a gain of  $37,400,000  from the sale of  115,000,000
shares of Level 3 common stock for  $376,600,000.  Net securities  gains include
provisions of $1,700,000  and  $1,000,000 for the three month periods ended June
30, 2006 and 2005, respectively, and $2,600,000 and $3,300,000 for the six month
periods ended June 30, 2006 and 2005, respectively,  to write down the Company's
investments  in certain  available  for sale  securities.  The write-down of the
securities  resulted from a decline in market value  determined to be other than
temporary.

The increase in interest expense during the 2006 periods as compared to the same
periods in 2005  primarily  reflects  interest  expense  relating  to fixed rate
repurchase agreements.

                                       23



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Interim Operations, continued.

Salaries  and  incentive  compensation  expense  increased  by  $13,100,000  and
$16,700,000,  respectively,  in the three and six month  periods  ended June 30,
2006 as  compared to the same  periods in 2005  principally  due to  share-based
compensation  expense recorded as a result of the adoption of SFAS 123R. For the
three and six month 2006 periods,  salaries and incentive  compensation  expense
included $9,000,000 and $9,400,000,  respectively, relating to grants made under
the  Company's  senior  executive  warrant plan and the fixed stock option plan.
Salaries and incentive  compensation  also  increased  due to greater  Corporate
bonus  expense,  compensation  expense of a subsidiary  that was acquired in the
fourth  quarter  of 2005 that is  engaged in the  development  of a new  medical
product, and greater compensation expense for the winery operations.

The  increase  in  selling,   general  and  other  expenses  of  $6,500,000  and
$16,400,000  in the three and six month  periods ended June 30, 2006 as compared
to the same periods in 2005 primarily  reflects  research and development  costs
and operating expenses of the medical product  development  subsidiary,  greater
employee  benefit costs  including  pension costs relating to WilTel's  retained
plan (which were classified  with  discontinued  operations in 2005),  the write
down of certain gas  properties,  and higher  professional  fees,  which largely
relate to  potential  and  existing  investments.  The 2006 periods also reflect
increased  corporate  aircraft  expenses.  In  addition,  selling,  general  and
administrative  expenses  for the  three  and six  month  2005  periods  include
$1,300,000 and $2,100,000,  respectively,  related to Indular, an Argentine shoe
manufacturing company that was sold in the fourth quarter of 2005.

For the three and six month periods ended June 30, 2006, the Company's effective
income tax rate is higher than the federal statutory rate primarily due to state
income taxes. The income tax provisions for the 2005 periods reflect a credit of
$1,110,000,000  as a  result  of the  reversal  of a  portion  of the  valuation
allowance  for the  deferred  tax asset.  The  Company  adjusted  the  valuation
allowance  since it believes it is more likely than not that it will have future
taxable income sufficient to realize that portion of the net deferred tax asset.

Associated Companies

Equity in income  (losses) of  associated  companies for the three and six month
periods ended June 30, 2006 and 2005 includes the following (in thousands):





                                                      For the Three Month               For the Six Month
                                                     Period Ended June 30,            Period Ended June 30,
                                                     --------------------           --------------------------
                                                       2006           2005             2006              2005
                                                     --------       -------         --------           --------
                                                                                               

Olympus Re Holdings, Ltd.                            $   --         $  4,900         $  --             $ 12,000
EagleRock                                               2,500        (14,700)          12,000           (19,500)
JPOF II                                                14,100          4,700           19,700            11,100
HomeFed Corporation                                       200            500              900               500
Union Square                                              --          72,000            --               72,300
Safe Harbor                                            (4,600)          --             (3,500)             --
Other                                                   2,900            600            8,500             2,800
                                                     --------       --------         --------          --------
  Equity in income before income taxes                 15,100         68,000           37,600            79,200
Income tax expense                                      5,600            700           14,300               700
                                                     --------       --------         --------          --------
  Equity in income, net of taxes                     $  9,500       $ 67,300         $ 23,300          $ 78,500
                                                     ========       ========         ========          ========



In early 2006,  Olympus Re Holdings,  Ltd.  raised a  significant  amount of new
equity to replace some,  but not all of the capital that was lost as a result of
the 2005  hurricanes.  Since the  Company did not invest  additional  capital in
Olympus,  its  equity  interest  was  diluted  (to less than 4%) such that it no
longer applies the equity method of accounting for this investment subsequent to
December  31,  2005.  The  Company  wrote down the book  value of its  remaining
investment in Olympus to zero in 2005.

                                       24



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Interim Operations, continued.

In May 2005,  Union  Square sold its  interest in an office  complex  located on
Capitol Hill in Washington,  D.C. During the second quarter of 2005, the Company
received  its share of the net  proceeds  totaling  $71,800,000  and received an
additional  $1,000,000 in the fourth quarter for its share of escrowed proceeds.
The  Company  recognized  a pre-tax  gain on the sale,  including  the  escrowed
proceeds, of $71,900,000.

Discontinued Operations

Healthcare Services

As discussed  above,  in July 2006 the Company sold Symphony and  classified its
historical  operating  results  as a  discontinued  operation  during the second
quarter.  Pre-tax income of the healthcare  services  segment was $1,700,000 and
$800,000 for the three month periods ended June 30, 2006 and 2005, respectively,
and $200,000 and  $2,200,000  for the six month  periods ended June 30, 2006 and
2005, respectively.

Real Estate

In May 2005,  the  Company  sold its  716-room  Waikiki  Beach hotel and related
assets for an aggregate purchase price of $107,000,000, before closing costs and
other required  payments.  The Company  recorded a pre-tax gain of  $56,600,000,
which is reflected in gain on disposal of discontinued  operations for the three
and six month periods ended June 30, 2005.

WilTel

Gain  (loss)  on  disposal  of  discontinued  operations  for the  2006  periods
principally  reflects working capital  adjustments and the resolution of certain
sale-related  obligations and contingencies related to WilTel, which was sold in
the fourth quarter of 2005. WilTel's pre-tax income classified as a discontinued
operation was  $11,300,000  and  $20,600,000 for the three and six month periods
ended June 30, 2005, respectively.

              Cautionary Statement for Forward-Looking Information

Statements included in this Report may contain forward-looking  statements. Such
statements may relate, but are not limited,  to projections of revenues,  income
or loss,  development  expenditures,  plans for growth  and  future  operations,
competition  and regulation,  as well as assumptions  relating to the foregoing.
Such forward-looking  statements are made pursuant to the safe-harbor provisions
of the Private Securities Litigation Reform Act of 1995.

Forward-looking  statements are inherently  subject to risks and  uncertainties,
many of which cannot be predicted or quantified.  When used in this Report,  the
words "estimates," "expects," "anticipates,"  "believes," "plans," "intends" and
variations  of such words and  similar  expressions  are  intended  to  identify
forward-looking  statements that involve risks and uncertainties.  Future events
and actual results could differ materially from those set forth in, contemplated
by or underlying the forward-looking statements.

Factors that could cause actual  results to differ  materially  from any results
projected,  forecasted,  estimated or budgeted or may  materially  and adversely
affect  the  Company's  actual  results  include  but  are  not  limited  to the
following:  potential  acquisitions  and  dispositions  of  our  operations  and
investments could change our risk profile;  dependence on certain key personnel;
economic   downturns;   changes  in  the  U.S.   housing   market;   changes  in
telecommunications  laws and  regulations;  risks  associated with the increased
volatility in raw material  prices and the  availability  of key raw  materials;
compliance with government laws and  regulations;  changes in mortgage  interest
rate levels or changes in  consumer  lending  practices;  a decrease in consumer
spending or general increases in the cost of living;  proper  functioning of our
information systems; intense competition in the operation


                                       25



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Interim Operations, continued.

of our businesses;  our ability to generate  sufficient  taxable income to fully
realize our deferred  tax asset;  weather  related  conditions  and  significant
natural disasters, including hurricanes, tornadoes, windstorms,  earthquakes and
hailstorms;  our ability to insure  certain  risks  economically;  reduction  or
cessation of dividend payments on our common shares. For additional  information
see Part I, Item 1A.  Risk  Factors in the 2005 10-K and Part II,  Item 1A. Risk
Factors contained herein.

Undue reliance should not be placed on these forward-looking  statements,  which
are applicable only as of the date hereof.  The Company undertakes no obligation
to  revise or update  these  forward-looking  statements  to  reflect  events or
circumstances  that  arise  after  the date of this  Report  or to  reflect  the
occurrence of unanticipated events.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

Information  required  under this Item is contained in Item 7A of the  Company's
Annual  Report  on Form  10-K for the  year  ended  December  31,  2005,  and is
incorporated by reference herein.

Item 4.  Controls and Procedures.

Evaluation of disclosure controls and procedures

(a)  The Company's management evaluated, with the participation of the Company's
     principal executive and principal financial officers,  the effectiveness of
     the  Company's  disclosure  controls  and  procedures  (as defined in Rules
     13a-15(e)  and  15d-15(e)  under the  Securities  Exchange Act of 1934,  as
     amended  (the  "Exchange  Act")),  as of June  30,  2006.  Based  on  their
     evaluation,  the Company's  principal  executive  and  principal  financial
     officers  concluded that the Company's  disclosure  controls and procedures
     were effective as of June 30, 2006.

Changes in internal control over financial reporting

(b)  There has been no change in the Company's  internal  control over financial
     reporting (as defined in Rules  13a-15(f) and 15d-15(f)  under the Exchange
     Act) that occurred during the Company's fiscal quarter ended June 30, 2006,
     that has materially affected, or is reasonably likely to materially affect,
     the Company's internal control over financial reporting.


                                       26





                           PART II - OTHER INFORMATION

Item 1.  Legal Proceedings.

On June 8, 2006, approximately 1,590 individual purchasers of subordinated notes
issued by Thaxton Group,  Inc.  ("Thaxton")  filed, in one consolidated  case, a
lawsuit in the United States  District Court for the District of South Carolina,
Anderson  Division,  against  Leucadia  National  Corporation;   FINOVA  Capital
Corporation,  Inc.; FINOVA Group, Inc.;  Berkshire Hathaway,  Inc.; Thomas Mara;
Berkadia,  LLC;  Berkadia II LLC;  Berkadia  Equity  Holdings  LLC; and Berkadia
Management   LLC.   Plaintiffs  in  the  aggregate   claim  to  have   purchased
approximately  $84,000,000  (including  interest)  of Thaxton  Notes (as defined
below).  The plaintiffs'  claims are brought under various  statutory and common
law theories and  substantially  rely upon a control theory of lender liability,
assert civil conspiracy, securities fraud, unfair trade practices act, and civil
racketeering  claims against the defendants and seek civil,  punitive and treble
damages.  The Company  believes that the claims against it are without merit and
intends to vigorously defend against this litigation.

This  lawsuit  arises out of the same facts  underlying  litigation  between The
FINOVA Group Inc. and its subsidiaries (collectively,  "Finova") and Thaxton and
its affiliates (and their respective  chapter 11 estates) and holders of Thaxton
Notes  following the  bankruptcy  of Thaxton in October 2003 and its  subsequent
default on subordinated debt that Thaxton and certain related parties had issued
(the "Thaxton Notes"). The claims in the prior litigations against Finova relate
to  Finova's  attempts to collect on its  $108,000,000  senior  secured  loan to
Thaxton.  These  actions  were either  brought by holders of the  Thaxton  Notes
(which  actions were  certified as a class action by the United States  District
Court for the District of South Carolina,  Anderson  Division,  but which ruling
was  subsequently  reversed by the United States Court of Appeals for the Fourth
Circuit) or by the  unsecured  creditors  of Thaxton in the  Thaxton  bankruptcy
proceedings.  All of these actions were consolidated for pre-trial  discovery in
the United States  District Court for the District of South  Carolina,  Anderson
Division.  In March 2006,  the South  Carolina  District Court granted a partial
summary   judgment  motion  on  the  Thaxton   creditors'  claim  for  equitable
subordination, finding that FINOVA Capital Corporation had engaged in fraudulent
conduct by  purposefully  structuring  its loan  agreement in a way that allowed
Thaxton to report to all its creditors,  and particularly prospective purchasers
of Thaxton Notes,  that an $8,000,000  equity  investment had been made in 1998,
when in fact,  that  $8,000,000  continued  to be debt,  and that  this  enabled
Thaxton  to  violate  federal  banking  law.  Finova has filed an appeal of this
decision  to the  Fourth  Circuit.  Finova has  stated in its  filings  with the
Securities  and  Exchange  Commission  that it  believes  that all of the claims
against it in these actions are without merit.

For additional  information  concerning Finova and  Thaxton-related  litigation,
reference is made to the Form 10-K for the year ended December 31, 2005 filed by
The FINOVA Group Inc. and its Form 10-Q for the quarter ended June 30, 2006.

For additional  information  concerning the Company's relationship with Berkadia
and Finova, see the Company's 2005 10-K.

Item 1A.  Risk Factors.

As a result of the Company's acquisition of Premier during the second quarter of
2006,  the Company is adding to its risk factors the items listed below that are
specific to the Premier investment.

Premier could be  unsuccessful  in its attempt to fully collect on its remaining
insurance claim related to Hurricane  Katrina.  Premier is currently  engaged in
litigation  with one insurance  carrier that provided  $14,000,000  of insurance
coverage. If Premier is not successful in recovering its insurance claim, it may
not have  sufficient  funds to repair and  rebuild the Hard Rock Biloxi and fund
its pre-opening expenses without additional assistance.

                                       27



Premier may not be successful in obtaining access to the insurance proceeds held
in restricted  accounts by the trustee under the Notes. If the trustee under the
Notes does not approve  Premier's  proposal  and release the funds to repair and
rebuild the Hard Rock Biloxi, Premier will not be able to carry out its business
plan in a timely manner without access to alternative capital.

Premier could encounter problems during  reconstruction that could substantially
increase  the  construction  costs or delay the opening of the Hard Rock Biloxi.
Reconstruction  projects  like the Hard Rock Biloxi are  subject to  significant
development and construction  risks, any of which could cause unanticipated cost
increases and delays. These include, among others, the following:

o    shortages of materials and skilled labor;
o    adverse weather which damages the project or causes delays;
o    delays in obtaining or inability to obtain necessary permits,  licenses and
     approvals,  including  alcoholic  beverage  licensing and gaming commission
     approval;
o    changes in statutes,  regulations,  policies and agency  interpretations of
     laws applicable to gaming projects;
o    changes to the plans or specifications;
o    engineering problems;
o    labor disputes and work stoppages;
o    environmental issues;
o    fire, flooding and other natural disasters; and
o    geological, construction, excavation, regulatory and equipment problems.

Premier has no  operating  history or history of earnings  and does not have any
experience developing or operating a gaming facility.  Following reconstruction,
the Hard Rock Biloxi will be a new business and, accordingly, will be subject to
all of the risks inherent in the establishment of a new business enterprise.  If
Premier  is unable to manage  these  risks  successfully,  or fail to  attract a
sufficient  number of guests,  gaming  customers and other  visitors to the Hard
Rock Biloxi, it would negatively impact its operations.

The right to  operate  the Hard  Rock  Biloxi is  contingent  upon  governmental
approval.  A  revocation,  suspension,  limit or condition  of Premier's  gaming
licenses  or  registrations  would  result in a material  adverse  effect on its
business.  If Premier's gaming licenses and/or registrations are revoked for any
reason,  the Mississippi  Gaming  Commission  could require us to close the Hard
Rock  Biloxi.  Failure to maintain  such  approvals  could  prevent or delay the
completion of  reconstruction  or opening of the Hard Rock Biloxi,  or otherwise
affect the design and features of the operation of the Hard Rock Biloxi,  all of
which could materially and adversely  affect  financial  position and results of
operations.


Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.

The Company's purchases of its common shares during the second quarter of 2006
were as follows:

                      ISSUER PURCHASES OF EQUITY SECURITIES




                                                                        Total Number of
                                                                       Shares Purchased      Approximate
                                                                          as Part of       Dollar Value of
                                                                           Publicly        Shares that May
                                        Total Number      Average      Announced Plans    Yet Be Purchased
                                         of Shares       Price Paid           or           under the Plans
                                        Purchased (1)     Per Share        Programs          or Programs
                                       -------------     ---------     ----------------    -------------
                                                                                   

  June 1 to June 30                            1,034       $32.02             --            $   --
                                       -------------       ------          ---------


   Total                                       1,034                          --
                                       =============                       =========



(1)  Consists  of common  shares  received  from a director  to  exercise  stock
     options in accordance with the terms of the stock option plan.  Shares were
     valued at the market price at the time of the option exercise.

                                       28




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

           The following matters were submitted to a vote of shareholders at the
           Company's 2006 Annual Meeting of Shareholders held on May 16, 2006.

           a) Election of directors.




                                                                                Number of Shares
                                                                                ----------------
                                                                          For                  Withheld
                                                                          ---                  --------
                                                                                              

                Ian M. Cumming                                      194,563,118                 1,484,466
                Paul M. Dougan                                      194,565,600                 1,481,984
                Lawrence D. Glaubinger                              194,526,426                 1,521,158
                Alan J. Hirschfield                                 194,096,136                 1,951,448
                James E. Jordan                                     193,977,302                 2,070,282
                Jeffrey C. Keil                                     195,458,462                   589,122
                Jesse Clyde Nichols, III                            194,540,806                 1,506,778
                Joseph S. Steinberg                                 194,558,996                 1,488,588


          b)   Approval of an amendment to the Company's  2003 Senior  Executive
               Annual   Incentive  Bonus  Plan  increasing  the  maximum  annual
               incentive  bonus that may be paid to each of Ian M.  Cumming  and
               Joseph  S.  Steinberg  under  the  plan  from 1% to  1.35% of the
               audited  pre-tax  earnings of the  Company  and its  consolidated
               subsidiaries  for each  year of the plan  through  and  including
               fiscal year 2014.

                For                                                  150,358,868
                Against                                                2,383,850
                Abstentions                                            1,460,404
                Broker non-votes                                      41,844,462

          c)   Approval of the 2006 Senior Executive  Warrant Plan and the grant
               of  warrants to each of Ian M.  Cumming  and Joseph S.  Steinberg
               under  the  plan  to   purchase   2,000,000   Leucadia   National
               Corporation  common shares at a per share exercise price equal to
               $28.515 per share,  representing 105% of the closing price of our
               common  shares as quoted on the New York Stock  Exchange on March
               6, 2006, the date on which the warrants were granted,  subject to
               shareholder approval.

                For                                                  147,119,728
                Against                                                5,314,134
                Abstentions                                            1,549,258
                Broker non-votes                                      42,064,464

          d)   Approval of an amendment to the 1999 Stock Option Plan increasing
               the  number  of  Leucadia  National   Corporation  common  shares
               reserved  for  issuance  under  the  1999  Stock  Option  Plan by
               2,000,000  common shares so that an aggregate of 2,519,150 common
               shares would be reserved for issuance under the plan.

                For                                                  146,616,522
                Against                                                6,064,970
                Abstentions                                            1,521,626
                Broker non-votes                                      41,844,466


                                       29


          e)   Ratification  of   PricewaterhouseCoopers   LLP,  as  independent
               auditors for the year ended December 31, 2006.

                For                                                  195,678,248
                Against                                                  253,646
                Abstentions                                              115,690
                Broker non-votes                                           --

Item 6.    Exhibits.

               10.1 Form of Unit Purchase Agreement,  dated as of April 6, 2006,
                    by and among GAR, LLC, the Company,  AA Capital Equity Fund,
                    L.P., AA Capital Biloxi  Co-Investment  Fund,  L.P. and HRHC
                    Holdings, LLC.

               10.2 Form of Loan  Agreement,  dated as of April 6, 2006,  by and
                    among  Goober  Drilling,  LLC,  the  Subsidiaries  of Goober
                    Drilling,  LLC from time to time  signatory  thereto and the
                    Company.

               10.3 Form of First Amendment to Loan Agreement,  dated as of June
                    15, 2006, between Goober Drilling,  LLC, the Subsidiaries of
                    Goober Drilling, LLC from time to time signatory thereto and
                    the Company.

               10.4 Form of First Amended and Restated Limited Liability Company
                    Agreement  of  Goober  Drilling,  LLC,  dated as of June 15,
                    2006,   by  and  among   Goober   Holdings,   LLC,   Baldwin
                    Enterprises, Inc., the Persons that become Members from time
                    to time, John Special, Chris McCutchen, Jim Eden, Mike Brown
                    and Goober Drilling Corporation.

               10.5 Form of  Purchase  and  Sale  Agreement,  dated as of May 3,
                    2006, by and among  LUK-Symphony  Management,  LLC, Symphony
                    Health Services, LLC and RehabCare Group, Inc.

               10.6 Form of Amendment  No. 1, dated as of May 16,  2006,  to the
                    Amended and Restated Shareholders Agreement dated as of June
                    30, 2003, by and among Ian M. Cumming,  Joseph S.  Steinberg
                    and the Company.

               10.7 Form of Credit Agreement,  dated as of June 28, 2006, by and
                    among the Company,  the various  financial  institutions and
                    other  Persons from time to time party  thereto and JPMorgan
                    Chase Bank, National Association.

               31.1 Certification  of Chairman of the Board and Chief  Executive
                    Officer pursuant to Section 302 of the Sarbanes-Oxley Act of
                    2002.

               31.2 Certification  of  President  pursuant to Section 302 of the
                    Sarbanes-Oxley Act of 2002.

               31.3 Certification of Chief Financial Officer pursuant to Section
                    302 of the Sarbanes-Oxley Act of 2002.

               32.1 Certification  of Chairman of the Board and Chief  Executive
                    Officer pursuant to Section 906 of the Sarbanes-Oxley Act of
                    2002.

               32.2 Certification  of  President  pursuant to Section 906 of the
                    Sarbanes-Oxley Act of 2002.

               32.3 Certification of Chief Financial Officer pursuant to Section
                    906 of the Sarbanes-Oxley Act of 2002.


                                       30





                                   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.




                                           LEUCADIA NATIONAL CORPORATION
                                                   (Registrant)




Date:  August 9, 2006                       By: /s/ Barbara L. Lowenthal
                                                -----------------------
                                                Barbara L. Lowenthal
                                                Vice President and Comptroller
                                                (Chief Accounting Officer)


                                       31






                                  Exhibit Index

               10.1 Form of Unit Purchase Agreement,  dated as of April 6, 2006,
                    by and among GAR, LLC, the Company,  AA Capital Equity Fund,
                    L.P., AA Capital Biloxi  Co-Investment  Fund,  L.P. and HRHC
                    Holdings, LLC.

               10.2 Form of Loan  Agreement,  dated as of April 6, 2006,  by and
                    among  Goober  Drilling,  LLC,  the  Subsidiaries  of Goober
                    Drilling,  LLC from time to time  signatory  thereto and the
                    Company.

               10.3 Form of First Amendment to Loan Agreement,  dated as of June
                    15, 2006, between Goober Drilling,  LLC, the Subsidiaries of
                    Goober Drilling, LLC from time to time signatory thereto and
                    the Company.

               10.4 Form of First Amended and Restated Limited Liability Company
                    Agreement  of  Goober  Drilling,  LLC,  dated as of June 15,
                    2006,   by  and  among   Goober   Holdings,   LLC,   Baldwin
                    Enterprises, Inc., the Persons that become Members from time
                    to time, John Special, Chris McCutchen, Jim Eden, Mike Brown
                    and Goober Drilling Corporation.

               10.5 Form of  Purchase  and  Sale  Agreement,  dated as of May 3,
                    2006, by and among  LUK-Symphony  Management,  LLC, Symphony
                    Health Services, LLC and RehabCare Group, Inc.

               10.6 Form of Amendment  No. 1, dated as of May 16,  2006,  to the
                    Amended and Restated Shareholders Agreement dated as of June
                    30, 2003, by and among Ian M. Cumming,  Joseph S.  Steinberg
                    and the Company.

               10.7 Form of Credit Agreement,  dated as of June 28, 2006, by and
                    among the Company,  the various  financial  institutions and
                    other  Persons from time to time party  thereto and JPMorgan
                    Chase Bank, National Association.

               31.1 Certification  of Chairman of the Board and Chief  Executive
                    Officer pursuant to Section 302 of the Sarbanes-Oxley Act of
                    2002.

               31.2 Certification  of  President  pursuant to Section 302 of the
                    Sarbanes-Oxley Act of 2002.

               31.3 Certification of Chief Financial Officer pursuant to Section
                    302 of the Sarbanes-Oxley Act of 2002.

               32.1 Certification  of Chairman of the Board and Chief  Executive
                    Officer pursuant to Section 906 of the Sarbanes-Oxley Act of
                    2002.

               32.2 Certification  of  President  pursuant to Section 906 of the
                    Sarbanes-Oxley Act of 2002.

               32.3 Certification of Chief Financial Officer pursuant to Section
                    906 of the Sarbanes-Oxley Act of 2002.



                                       32