Jefferies Financial Group
JEF
#1745
Rank
$12.16 B
Marketcap
$58.87
Share price
1.64%
Change (1 day)
-19.63%
Change (1 year)

Jefferies Financial Group - 10-Q quarterly report FY


Text size:
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 March 31, 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 May 1, 2006: 108,093,558.
PART I - FINANCIAL INFORMATION

Item 1. Financial Statements.

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

<TABLE>
<CAPTION>


March 31, December 31,
2006 2005
------------ -----------
(Unaudited)
<S> <C> <C>

ASSETS
- ------
Current assets:
Cash and cash equivalents $ 419,746 $ 386,957
Investments 1,683,688 1,323,562
Trade, notes and other receivables, net 287,066 377,216
Prepaids and other current assets 148,427 140,880
------------ -----------
Total current assets 2,538,927 2,228,615
Non-current investments 874,815 977,327
Notes and other receivables, net 27,526 22,747
Intangible assets, net and goodwill 82,508 85,083
Deferred tax assets, net 1,031,286 1,094,017
Other assets 186,943 240,601
Property, equipment and leasehold improvements, net 254,520 237,021
Investments in associated companies 382,316 375,473
------------ -----------
Total $ 5,378,841 $ 5,260,884
============ ===========

LIABILITIES
- -----------
Current liabilities:
Trade payables and expense accruals $ 238,674 $ 259,778
Other current liabilities 22,365 23,783
Debt due within one year 218,259 175,664
Income taxes payable 20,855 15,171
------------ -----------
Total current liabilities 500,153 474,396
Other non-current liabilities 116,588 121,893
Long-term debt 986,004 986,718
------------ -----------
Total liabilities 1,602,745 1,583,007
------------ -----------

Commitments and contingencies

Minority interest 15,171 15,963
------------ -----------

SHAREHOLDERS' EQUITY
- --------------------
Common shares, par value $1 per share, authorized 300,000,000 shares;
108,089,583 and 108,029,008 shares issued and outstanding, after deducting
42,377,843 shares held in treasury 108,090 108,029
Additional paid-in capital 611,506 609,943
Accumulated other comprehensive loss (64,808) (81,502)
Retained earnings 3,106,137 3,025,444
------------ -----------
Total shareholders' equity 3,760,925 3,661,914
------------ -----------

Total $ 5,378,841 $ 5,260,884
============ ===========

</TABLE>

See notes to interim consolidated financial statements.
2
LEUCADIA NATIONAL CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
For the three months ended March 31, 2006 and 2005
(In thousands, except per share amounts)
(Unaudited)

<TABLE>
<CAPTION>

2006 2005
---- ----
<S> <C> <C>

Revenues and Other Income:
Manufacturing $ 119,391 $ 20,874
Healthcare 54,720 67,438
Telecommunications 39,465 --
Investment and other income 134,206 32,906
Net securities gains 38,714 77
----------- ----------
386,496 121,295
----------- ----------
Expenses:
Cost of sales:
Manufacturing 98,513 14,709
Healthcare 48,650 56,464
Telecommunications 23,813 --
Interest 17,790 17,365
Salaries 23,885 11,479
Depreciation and amortization 8,415 4,288
Selling, general and other expenses 55,488 34,209
----------- ----------
276,554 138,514
----------- ----------
Income (loss) from continuing operations before income taxes and equity
in income of associated companies 109,942 (17,219)
Income taxes 42,515 624
----------- ----------
Income (loss) from continuing operations before equity in income of
associated companies 67,427 (17,843)
Equity in income of associated companies, net of taxes 13,729 11,148
----------- ----------
Income (loss) from continuing operations 81,156 (6,695)
Income from discontinued operations, net of taxes -- 9,308
Loss on disposal of discontinued operations, net of taxes (463) --
----------- ----------
Net income $ 80,693 $ 2,613
=========== ==========

Basic earnings (loss) per common share:
Income (loss) from continuing operations $ .75 $ (.06)
Income from discontinued operations -- .08
Loss on disposal of discontinued operations -- --
------ ------
Net income $ .75 $ .02
====== ======

Diluted earnings (loss) per common share:
Income (loss) from continuing operations $ .72 $ (.06)
Income from discontinued operations -- .08
Loss on disposal of discontinued operations -- --
------ ------
Net income $ .72 $ .02
====== ======

</TABLE>


See notes to interim consolidated financial statements.

3
LEUCADIA NATIONAL CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows
For the three months ended March 31, 2006 and 2005
(In thousands)
(Unaudited)

<TABLE>
<CAPTION>

2006 2005
---- ----
<S> <C> <C>

Net cash flows from operating activities:
Net income $ 80,693 $ 2,613
Adjustments to reconcile net income to net cash provided by operations:
Deferred income tax provision 44,923 --
Depreciation and amortization of property, equipment and leasehold improvements 9,047 48,410
Other amortization (4,375) (187)
Provision for doubtful accounts 508 1,715
Net securities gains (38,714) (55)
Equity in income of associated companies (22,385) (11,148)
Distributions from associated companies 23,612 16,323
Net gains related to real estate, property and equipment, and other assets (86,265) (17,045)
Loss on disposal of discontinued operations 755 --
Investments classified as trading, net (1,197) (17,189)
Net change in:
Trade, notes and other receivables 114,111 70,174
Prepaids and other assets (6,452) (4,430)
Trade payables and expense accruals (39,311) (18,161)
Other liabilities 1,136 (3,637)
Income taxes payable 5,684 (3,486)
Other 6,954 (2,345)
----------- ---------
Net cash provided by operating activities 88,724 61,552
----------- ---------

Net cash flows from investing activities:
Acquisition of property, equipment and leasehold improvements (7,650) (35,516)
Acquisitions of and capital expenditures for real estate investments (20,683) (2,898)
Proceeds from disposals of real estate, property and equipment, and other assets 166,818 21,650
Acquisition of NSW -- (26,791)
Advances on notes receivables (10,000) (100)
Collections on notes and loan receivables 700 849
Investments in associated companies (56,020) (2,284)
Purchases of investments (other than short-term) (1,240,765) (561,317)
Proceeds from maturities of investments 331,588 426,917
Proceeds from sales of investments 735,611 326,950
Other 552 --
----------- ---------
Net cash provided by (used for) investing activities (99,849) 147,460
----------- ---------

Net cash flows from financing activities:
Net change in customer banking deposits -- (2,647)
Issuance of long-term debt 74,757 2,969
Reduction of long-term debt (32,881) (2,820)
Issuance of common shares 1,080 222
Excess tax benefit from exercise of stock options 197 --
Other 745 998
----------- ---------
Net cash provided by (used for) financing activities 43,898 (1,278)
----------- ---------
Effect of foreign exchange rate changes on cash 16 (1,079)
----------- ---------
Net increase in cash and cash equivalents 32,789 206,655
Cash and cash equivalents at January 1, 386,957 486,948
----------- ---------
Cash and cash equivalents at March 31, $ 419,746 $ 693,603
=========== =========
</TABLE>

See notes to interim consolidated financial statements.

4
LEUCADIA NATIONAL CORPORATION AND SUBSIDIARIES
Consolidated Statements of Changes in Shareholders' Equity
For the three months ended March 31, 2006 and 2005
(In thousands, except par value)
(Unaudited)

<TABLE>
<CAPTION>

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

<S> <C> <C> <C> <C> <C>

Balance, January 1, 2005 $ 107,600 $598,504 $ 136,138 $ 1,416,411 $2,258,653
----------
Comprehensive loss:
Net change in unrealized gain (loss) on
investments, net of taxes of $0 (16,537) (16,537)
Net change in unrealized foreign exchange
gain (loss), net of taxes of $0 (5,087) (5,087)
Net change in unrealized gain (loss) on
derivative instruments, net of taxes of $0 951 951
Net income 2,613 2,613
----------
Comprehensive loss (18,060)
----------
Exercise of options to purchase common shares 14 208 222
---------- -------- ---------- ----------- ----------

Balance, March 31, 2005 $ 107,614 $598,712 $ 115,465 $ 1,419,024 $2,240,815
========== ======== ========== =========== ==========

Balance, January 1, 2006 $ 108,029 $609,943 $ (81,502) $ 3,025,444 $3,661,914
----------
Comprehensive income:
Net change in unrealized gain (loss) on
investments, net of taxes $9,039 15,932 15,932
Net change in unrealized foreign exchange
gain (loss), net of taxes of $484 854 854
Net change in unrealized gain (loss) on
derivative instruments, net of taxes of $52 (92) (92)
Net income 80,693 80,693
----------
Comprehensive income 97,387
----------
Share-based compensation expense 347 347
Exercise of options to purchase common shares,
including excess tax benefit 61 1,216 1,277
---------- -------- ---------- ----------- ----------

Balance, March 31, 2006 $ 108,090 $611,506 $ (64,808) $ 3,106,137 $3,760,925
========== ======== ========== =========== ==========



</TABLE>






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

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, 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.

The fair value of each option 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 $300,000 for the three month 2006
period. Had the Company used the fair value based accounting method for the
three month 2005 period, compensation cost would have been higher by
$500,000, and primary and diluted earnings per share would not have
changed. As of March 31, 2006, total unrecognized compensation cost related
to nonvested share-based compensation plans was $3,600,000; this cost is
expected to be recognized over a weighted-average period of 3.1 years. No
options were granted during the three month 2006 or 2005 periods.

As of March 31, 2006, the Company has a fixed stock option plan which
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 1,800,000. 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 March 31, 2006, 259,575 shares were
available for grant under the plan.

In March 2006, the Company's Board of Directors approved, subject to
shareholder approval, the grant of warrants to purchase 1,000,000 common
shares to each of the Company's Chairman and President at an exercise price
equal to $57.03 per share (105% of the closing price per share of a common
share on the date the warrants were granted). The warrants would expire in
2011 and would vest in five equal tranches with 20% vesting on the date
shareholder approval is received and an additional 20% vesting in each
subsequent year. Shareholder approval is being sought at the Company's
annual meeting in May 2006; if shareholder approval is received,
compensation cost will be determined as of the approval date and recognized
in the financial statements over the vesting period of the warrants.


6
Notes to Interim Consolidated Financial Statements, continued

The following table summarizes information about outstanding stock options
at March 31, 2006 and changes during the three months then ended:

<TABLE>
<CAPTION>

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

<S> <C> <C> <C> <C>

Outstanding at January 1, 2006 977,630 $35.19
Granted -- $ --
Exercised (60,575) $17.83 $ 2,200,000
Forfeited -- $ -- ============
-------

Outstanding at March 31, 2006 917,055 $36.34 3.9 $ 21,400,000
======= ====== ============= ============
Exercisable at March 31, 2006 246,705 $31.74 3.3 $ 6,900,000
======= ====== ============= ============

</TABLE>

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.

Certain information concerning the Company's segments for the three month
periods ended March 31, 2006 and 2005 is presented in the following table.

<TABLE>
<CAPTION>

2006 2005
---- ----
(In thousands)
<S> <C> <C>

Revenues and other income (a):
Manufacturing:
Idaho Timber $ 92,538 $ --
Plastics 27,162 20,819
Healthcare Services 54,739 67,878
Telecommunications 39,681 --
Domestic Real Estate 62,048 9,454
Other Operations 9,520 8,098
Corporate 100,808 15,046
---------- ----------
Total consolidated revenues and other income $ 386,496 $ 121,295
========== ==========

Income (loss) from continuing operations before income taxes
and equity in income of associated companies:
Manufacturing:
Idaho Timber $ 7,227 $ --
Plastics 5,227 3,268
Healthcare Services (1,504) 1,356
Telecommunications (76) --
Domestic Real Estate 47,821 (588)
Other Operations (6,738) (3,640)
Corporate 57,985 (17,615)
---------- ----------
Total consolidated income (loss) from continuing
operations before income taxes and equity in income
of associated companies $ 109,942 $ (17,219)
========== ==========


</TABLE>


7
Notes to Interim Consolidated Financial Statements, continued

(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.

For the three month periods ended March 31, 2006 and 2005, income (loss)
from continuing operations has been reduced by depreciation and
amortization expenses of $12,400,000 and $7,000,000, respectively; such
amounts are primarily comprised of Corporate ($2,900,000 and $2,600,000,
respectively), manufacturing ($4,200,000 and $1,600,000, respectively),
other operations ($1,400,000 and $1,500,000, respectively) and
telecommunications ($2,800,000 in 2006). Depreciation and amortization
expenses for other segments are not material.

For the three month periods ended March 31, 2006 and 2005, income (loss)
from continuing operations has been reduced by interest expense of
$17,800,000 and $17,400,000, respectively; such amounts are primarily
comprised of Corporate ($17,000,000 and $15,600,000, respectively), and
healthcare services ($600,000 and $700,000, respectively). Interest expense
for other segments is not material.

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).

<TABLE>
<CAPTION>


March 31, March 31,
2006 2005
----------- ---------
<S> <C> <C>

EagleRock Capital Partners (QP), LP ("EagleRock"):
Total revenues $ 13,400 $ (6,100)
Income (loss) from continuing operations before extraordinary items 13,100 (6,500)
Net income (loss) 13,100 (6,500)
The Company's equity in net income (loss) 9,500 (4,900)

Jefferies Partners Opportunity Fund II, LLC ("JPOF II"):
Total revenues $ 9,300 $ 10,400
Income from continuing operations before extraordinary items 8,300 9,600
Net income 8,300 9,600
The Company's equity in net income 5,600 6,400
</TABLE>

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

<TABLE>
<CAPTION>
March 31, 2006 December 31, 2005
--------------------------------- -----------------------------
Carrying Value Carrying Value
Amortized and Estimated Amortized and Estimated
Cost Fair Value Cost Fair Value
---------- -------------- ----------- ---------------

<S> <C> <C> <C> <C>
Current Investments:
Investments available for sale $1,566,283 $ 1,564,831 $1,206,973 $1,206,195
Trading securities 104,310 106,327 103,978 105,541
Other investments, including accrued interest income 12,530 12,530 11,826 11,826
---------- ----------- ---------- ----------
Total current investments $1,683,123 $ 1,683,688 $1,322,777 $1,323,562
========== =========== ========== ==========

Non-current Investments:
Investments available for sale $ 632,714 $ 722,094 $ 762,178 $ 825,716
Other investments 152,721 152,721 151,611 151,611
---------- ----------- ---------- ----------
Total non-current investments $ 785,435 $ 874,815 $ 913,789 $ 977,327
========== =========== ========== ==========
</TABLE>

8
Notes to Interim Consolidated Financial Statements, continued

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.

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

<TABLE>
<CAPTION>

March 31, December 31,
2006 2005
--------- ----------
<S> <C> <C>

Intangibles:
Customer relationships, net of accumulated amortization of $8,882 and $6,686 $ 56,938 $ 58,911
Trademarks and tradename, net of accumulated amortization of $367 and $268 4,068 4,140
Software, net of accumulated amortization of $956 and $701 4,144 4,399
Patents, net of accumulated amortization of $181 and $142 2,149 2,188
Other, net of accumulated amortization of $1,724 and $1,488 1,210 1,446
Goodwill 13,999 13,999
-------- --------
$ 82,508 $ 85,083
======== ========
</TABLE>

Amortization expense on intangible assets was $2,800,000 and $300,000,
respectively, for the three month periods ended March 31, 2006 and 2005.
The estimated aggregate future amortization expense for the intangible
assets for each of the next five years is as follows (in thousands): 2006
(for the remaining nine months) - $8,000,000; 2007 - $9,600,000; 2008 -
$8,700,000; 2009 - $8,200,000; and 2010 - $7,000,000.

At March 31, 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
March 31, 2006 and December 31, 2005 is as follows (in thousands):

<TABLE>
<CAPTION>

March 31, December 31,
2006 2005
------------- -----------

<S> <C> <C>

Net unrealized losses on investments $ (6,449) $ (22,381)
Net unrealized foreign exchange losses (2,036) (2,890)
Net unrealized losses on derivative instruments (1,100) (1,008)
Net minimum pension liability (55,223) (55,223)
---------- ----------
$ (64,808) $ (81,502)
========== ==========
</TABLE>

7. Investment and other income includes changes in the fair values of
derivative financial instruments of $1,000,000 and $1,100,000 for the three
month periods ended March 31, 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. Loss on disposal of discontinued operations principally reflects working
capital adjustments and the resolution of certain sale-related obligations
related to WilTel, which was sold in the fourth quarter of 2005.

9
Notes to Interim Consolidated Financial Statements, continued

10. Pension expense charged to operations for the three month periods ended
March 31, 2006 and 2005 related to the defined benefit pension plan (other
than WilTel's plan) included the following components (in thousands):

2006 2005
---- ----

Interest cost $ 483 $ 511
Expected return on plan assets (266) (228)
Actuarial loss 236 208
Amortization of prior service cost 1 1
------- ------
Net pension expense $ 454 $ 492
======= ======

WilTel's pension expense charged to operations (classified as discontinued
operations in 2005) for the three month periods ended March 31, 2006 and
2005 related to the defined benefit pension plan included the following
components (in thousands):

2006 2005
---- ----

Interest cost $ 2,487 $ 2,051
Service cost -- 965
Expected return on plan assets (1,766) (1,326)
Actuarial loss 397 12
------ -------
Net pension expense $ 1,118 $ 1,702
======= =======

Employer contributions to WilTel's defined benefit pension plan were
$3,500,000 during the first quarter of 2006. The Company expects it will
make aggregate contributions of $42,800,000 during 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 month
periods ended March 31, 2006 and 2005.

11. For the three month period ended March 31, 2005, the Company did not record
any federal income tax expense (benefit) on income (loss) from continuing
operations or other components of comprehensive income (loss) due to the
availability of WilTel tax attributes that had been fully reserved for in
the valuation allowance. Income tax expense recorded in 2005 principally
relates to state income taxes.

12. 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,
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
108,056,000 and 107,609,000 for the three month periods ended March 31,
2006 and 2005, respectively. The number of shares used to calculate diluted
earnings (loss) per share amounts was 115,883,000 and 107,609,000 for the
three month periods ended March 31, 2006 and 2005, respectively. For 2005,
options to purchase approximately 271,000 weighted average shares of common
stock were outstanding but were not included in the computation of diluted
loss per share, as those options were antidilutive. Additionally, for the
three month period ended March 31, 2005, the 3 3/4% Convertible Notes,
which are convertible into 7,619,745 common shares, were not included in
the computation of diluted earnings per share as the effect was
antidilutive.

10
Notes to Interim Consolidated Financial Statements, continued

13. Cash paid for interest and income taxes (net of refunds) was $24,900,000
and $300,000, respectively, for the three month period ended March 31, 2006
and $32,500,000 and $300,000, respectively, for the three month period
ended March 31, 2005.

14. Debt due within one year includes $166,900,000 and $92,100,000 as of March
31, 2006 and December 31, 2005, respectively, relating to repurchase
agreements. These fixed rate repurchase agreements have a weighted average
interest rate of approximately 4.8%, mature at various dates through
October 2006 and are secured by investments with a carrying value of
$171,600,000.

15. 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, 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. 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.

16. In April 2006, the Company indirectly acquired a controlling voting
interest in Premier Entertainment Biloxi, LLC ("Premier") for a purchase
price of $89,000,000. The Company effectively owns 44% of the fully diluted
common units of Premier and all of Premier's preferred units, which accrue
an annual preferred return of 17% and had an accumulated preferred return
balance of $75,700,000 at the date of acquisition. Premier is the owner of
the Hard Rock Hotel & Casino 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 "Notes"). The Company also acquired Premier's junior
subordinated note due August 2012, with an outstanding balance at
acquisition of $13,400,000. In connection with the acquisition of its
indirect interest in Premier, the Company agreed to provide, upon request,
up to $11,000,000 of additional funding to the parent of Premier, and to
lend, under certain circumstances, up to $50,000,000 to Premier's general
contractor if Premier is unable to use its insurance proceeds for hotel and
casino reconstruction. On May 5, 2006, a subsidiary of the Company
commenced a tender offer for all of Premier's Notes at a price equal to
101% of the par value of the Notes, plus accrued and unpaid interest to the
date of purchase. The tender offer is scheduled to expire on June 9, 2006,
and will satisfy Premier's obligation under the indenture to make such an
offer upon a change of control.

17. In May 2006, the Company entered into an agreement to sell its entire
interest in Symphony Health Services, LLC ("Symphony") to RehabCare Group,
Inc., for aggregate cash consideration of approximately $101,500,000,
subject to working capital adjustments. Closing is subject to compliance
with the Hart-Scott-Rodino Anti-Trust Improvements Act and other customary
closing conditions, and is expected to occur during the second or third
quarter of 2006. After satisfaction of Symphony's outstanding credit
agreement ($26,900,000 outstanding at March 31, 2006) and other cash
payments at closing, the Company expects to receive net cash proceeds of
approximately $58,000,000, and expects to record a pre-tax gain of
approximately $50,000,000, which will be classified as a gain on sale of
discontinued operations.




11
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 three month period ended March 31, 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. For the three month period ended March 31, 2005, net cash was
provided by operating activities principally as a result of the collection of a
receivable related to a former partnership interest and distributions from
associated companies.

As of March 31, 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 $2,574,100,000.
This amount is comprised of cash and short-term bonds and notes of the United
States Government and its agencies of $1,536,600,000 (59.7%), U.S.
Government-Sponsored Enterprises of $388,000,000 (15.1%) and other publicly
traded debt and equity securities aggregating $649,500,000 (25.2%). 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 March 31, 2006 (market value
of $166,900,000).

As of March 31, 2006, the Company had outstanding $166,900,000 of fixed rate
repurchase agreements (an increase of $74,800,000 from December 31, 2005). These
repurchase agreements, which are reflected in debt due within one year, have a
weighted average interest rate of approximately 4.8%, mature at various dates
through October 2006 and are secured by investments with a carrying value of
$171,600,000.

In January and April 2006, the Company received $16,600,000 and $20,100,000,
respectively, as distributions from its investment in EagleRock. Such amounts
were included in current trade, notes and other receivables in the Company's
December 31, 2005 and March 31, 2006 consolidated balance sheets, respectively.
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.

In April 2006, the Company acquired a 30% limited liability company interest in
Goober Drilling for aggregate consideration of $60,000,000, 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. 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.

12
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Interim Operations, continued.


In April 2006, the Company indirectly acquired a controlling voting interest in
Premier for a purchase price of $89,000,000. The Company effectively owns 44% of
the fully diluted common units of Premier and all of Premier's preferred units,
which accrue an annual preferred return of 17% and had an accumulated preferred
return balance of $75,700,000 at the date of acquisition. Premier is the owner
of the Hard Rock Hotel & Casino 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 Notes, which
have an outstanding principal amount of $160,000,000. The Company also acquired
Premier's junior subordinated note due August 2012, with an outstanding balance
at acquisition of $13,400,000. In connection with the acquisition of its
indirect interest in Premier, the Company agreed to provide, upon request, up to
$11,000,000 of additional funding to the parent of Premier, and to lend, under
certain circumstances, up to $50,000,000 to Premier's general contractor if
Premier is unable to use its insurance proceeds for hotel and casino
reconstruction. On May 5, 2006, a subsidiary of the Company commenced a tender
offer for all of Premier's Notes at a price equal to 101% of the par value of
the Notes, plus accrued and unpaid interest to the date of purchase. The tender
offer is scheduled to expire on June 9, 2006, and will satisfy Premier's
obligation under the indenture to make such an offer upon a change of control.

In May 2006, the Company entered into an agreement to sell its entire interest
in Symphony to RehabCare Group, Inc., for aggregate cash consideration of
approximately $101,500,000, subject to working capital adjustments. Closing is
subject to compliance with the Hart-Scott-Rodino Anti-Trust Improvements Act and
other customary closing conditions, and is expected to occur during the second
or third quarter of 2006. After satisfaction of Symphony's outstanding credit
agreement ($26,900,000 outstanding at March 31, 2006) and other cash payments at
closing, the Company expects to receive net cash proceeds of approximately
$58,000,000, and expects to record a pre-tax gain of approximately $50,000,000,
which will be classified as a gain on sale of discontinued operations.

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.

13
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Interim Operations, continued.

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 March 31, 2006, the balance of the
deferred valuation allowance was $804,800,000.

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

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 $900,000 and $2,200,000 for the three month periods ended March
31, 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.

14
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Interim Operations, continued.

Results of Operations

Three Months Ended March 31, 2006 Compared to the Three Months
Ended March 31, 2005

Manufacturing - Idaho Timber

Revenues and other income for Idaho Timber (which was acquired in May 2005) for
the three month period ended March 31, 2006 were $92,500,000; gross profit was
$11,800,000, salaries and incentive compensation expenses were $2,600,000,
depreciation and amortization expenses were $1,200,000, and pre-tax income was
$7,200,000. Idaho Timber's revenues and shipment volume for the first quarter of
2006 increased approximately 9% and 7%, respectively, as compared to the fourth
quarter of 2005 primarily due to seasonal demand. Raw material costs (the
largest component of its cost of sales) increased slightly during 2006 as
compared to the fourth quarter of 2005. While the difference between Idaho
Timber's selling price and raw material cost per thousand board feet (spread)
increased in 2006 as compared to the fourth quarter of 2005, which positively
impacted gross profit and pre-tax results, the spread compressed within the
first quarter as the rate of increase in raw material costs exceeded that of
selling prices. Pre-tax results for the first quarter of 2006 also reflect
higher salaries and incentive compensation expense as compared to the fourth
quarter of 2005.

Manufacturing - Plastics

Pre-tax income for the plastics division was $5,200,000 and $3,300,000 for the
three month periods ended March 31, 2006 and 2005, respectively. The plastics
division's manufacturing revenues were $27,200,000 and $20,800,000 and gross
profits were $9,000,000 and $6,200,000 for the three month periods ended March
31, 2006 and 2005, respectively. The increase in revenues in 2006 reflects an
increase in NSW's revenues (which was acquired in February 2005) of $2,600,000,
and increases in most of the segment's markets. Sales increases result from a
variety of factors including the strong housing and erosion control markets and
the impact of price increases implemented in 2005. Gross margins for 2006 also
reflect a decline 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. Higher oil prices are expected to increase polypropylene costs
during the remainder of the year. In addition, gross margins reflect $500,000
and $300,000 for the three month periods ended March 31, 2006 and 2005,
respectively, of amortization expense on intangible assets resulting from
acquisitions. Pre-tax results for 2006 also reflect higher salaries and
incentive compensation expense than for 2005.

Healthcare Services

Pre-tax income (loss) of the healthcare services segment was $(1,500,000) and
$1,400,000 for the three month periods ended March 31, 2006 and 2005,
respectively. For the 2006 and 2005 periods, healthcare services revenues were
$54,700,000 and $67,900,000, respectively, and cost of sales, which primarily
consist of salaries and employee benefits, were $48,700,000 and $56,500,000,
respectively. Pre-tax results reflect aggregate interest, depreciation and
amortization expenses of $1,000,000 in both the 2006 and the 2005 periods.

The decrease in healthcare revenues in 2006 as compared to 2005 principally
resulted from Symphony's termination of certain underperforming customers,
customer attrition and the sale of Symphony's respiratory line of business in
the second quarter of 2005. In addition, as discussed in the 2005 10-K,
regulatory changes that went into effect on January 1, 2006 concerning Medicare
reimbursement for therapy services impacted Symphony's revenues and
profitability during 2006. As a result of the therapy cap limitations, revenues
for Medicare Part B therapy services declined by $2,100,000; however, revenues
for Medicare Part A therapy services increased by $2,500,000 due to more
services provided under new resource utilization group classifications that went
into effect in 2006. During the first quarter of 2006 and 2005, one customer
accounted for approximately 13% and 12%, respectively, of Symphony's revenues.

15
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Interim Operations, continued.

Gross margins declined in 2006 as compared to 2005, which reflects the revenue
changes discussed above, higher hourly wages and greater amounts incurred for
independent contractors. Pre-tax results for 2006 also reflect a lower provision
for doubtful accounts due to improved collection efforts and the cancellation of
certain marginal customers. Pre-tax results for 2005 include a gain of $400,000
from the sale of certain property.

Telecommunications - ATX

ATX has been consolidated by the Company since April 22, 2005, the effective
date of its bankruptcy plan. For the first quarter of 2006, ATX
telecommunications revenues and other income were $39,700,000,
telecommunications cost of sales were $23,800,000, salaries and incentive
compensation expense was $6,100,000, depreciation and amortization expenses were
$2,800,000, selling, general and other expenses were $7,000,000 and ATX had a
pre-tax loss of $100,000. Revenues for the first quarter of 2006 declined
slightly as compared to the fourth quarter of 2005 principally due to customer
attrition for long distance and local services partially offset by price
increases. ATX's cost of sales declined in the first quarter of 2006 as compared
to the fourth quarter of 2005 primarily as a result of lower revenues and the
migration of portions of its network to lower cost providers, and aggregate
reductions to reserves of approximately $700,000 relating to the favorable
resolution of access cost disputes and Entrance Facility rates.

Domestic Real Estate

Pre-tax income (loss) for the domestic real estate segment was $47,800,000 and
$(600,000) for the three month periods ended March 31, 2006 and 2005,
respectively. Pre-tax income for this segment for 2006 principally reflects the
sale by Square 711, which resulted in a pre-tax gain of $48,900,000. In
addition, during the first quarter of 2006 and 2005, the Company recognized
$500,000 and $900,000, respectively, primarily consisting of previously deferred
pre-tax profit related to its 95-lot development project in South Walton County,
Florida, upon completion of certain required improvements to the property. The
Company expects to recognize the balance of the deferred pre-tax profits from
this project during 2006 (aggregating $3,500,000) as it completes the remaining
improvements.

Corporate and Other Operations

Investment and other income increased in the three month period ended March 31,
2006 as compared to the three month period ended March 31, 2005 primarily due to
greater interest income of $18,500,000, reflecting a larger amount of invested
assets and higher interest rates, and $27,500,000 of gain from the sales of two
associated companies. Investment and other income also reflects income of
$1,000,000 and $1,100,000 for the 2006 and 2005 periods, respectively, related
to the accounting for mark-to-market values of Corporate derivatives.

Net securities gains for Corporate and Other Operations aggregated $38,700,000
and $100,000 for the three month periods ended March 31, 2006 and 2005,
respectively. Included in net securities gains for the 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 for the 2006 and 2005 periods include
provisions of $900,000 and $2,200,000, 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 three month period ended March 31,
2006 as compared to 2005 primarily reflects interest expense relating to fixed
rate repurchase agreements.

Salaries and incentive compensation expense increased by $3,600,000 in the three
month period ended March 31, 2006 as compared to the same period in 2005
principally due to increased Corporate bonus expense, and compensation expense
of a subsidiary that was acquired in the fourth quarter of 2005, which is
engaged in the development of a new medical product.


16
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Interim Operations, continued.

The increase in selling, general and other expenses of $10,000,000 in the three
month period ended March 31, 2006 as compared to the same period 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), and higher professional fees, which largely
relate to existing investments. The 2006 period also reflects increased
corporate aircraft expenses.

For the three month period ended March 31, 2006, the Company's effective income
tax rate is higher than the federal statutory rate primarily due to state income
taxes. For the three month period ended March 31, 2005, the Company did not
record any federal income tax expense (benefit) on income (loss) from continuing
operations or other components of comprehensive income (loss) due to the
availability of WilTel tax attributes that had been fully reserved for in the
valuation allowance. Income tax expense recorded in 2005 principally relates to
state income taxes.

Associated Companies

Equity in income (losses) of associated companies for the three month periods
ended March 31, 2006 and 2005 includes the following (in thousands):

<TABLE>
<CAPTION>

2006 2005
---- ----
<S> <C> <C>

Olympus Re Holdings, Ltd. $ -- $ 7,100
EagleRock 9,500 (4,900)
JPOF II 5,600 6,400
HomeFed Corporation 700 --
Safe Harbor 1,200 --
Other 5,400 2,500
---------- ---------
Equity in income before income taxes 22,400 11,100
Income tax expense 8,700 --
---------- ---------
Equity in income net of taxes $ 13,700 $ 11,100
========== =========

</TABLE>


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.

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

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.

17
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Interim Operations, continued.

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; adverse regulatory
developments and healthcare reform legislation impacting Medicare reimbursement
levels; the healthcare industry is heavily regulated by the government, which
requires our compliance with a variety of laws; significant increases in
operating costs due to continued intense competition for qualified staff in our
healthcare business; proper functioning of our information systems; intense
competition in the operation 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 1.A. Risk Factors in the
2005 10-K.

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 March 31, 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 March 31, 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 March 31,
2006, that has materially affected, or is reasonably likely to materially
affect, the Company's internal control over financial reporting.


18
PART II - OTHER INFORMATION

Item 6. Exhibits.


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.




19
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: May 9, 2006

By: /s/ Barbara L. Lowenthal
------------------------
Barbara L. Lowenthal
Vice President and Comptroller
(Chief Accounting Officer)


20
Exhibit Index


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.