================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10Q

(Mark One)

|X|      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                  For the quarterly period ended March 31, 2001

                                       OR

|_|      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                         Commission File Number 0-26371



                          EASYLINK SERVICES CORPORATION
               (Exact Name of Registrant as Specified in Charter)


                    Delaware                                   13-3787073
        (State or other Jurisdiction of)                    (I.R.S. Employer
         Incorporation or Organization)                    Identification No.)

         399 Thornall Street, Edison, NJ                          08837
     (Address of Principal Executive Office)                   (Zip Code)

                                 (732) 906-2000
               (Registrant's Telephone Number Including Area Code)

         Indicate by check 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 |_|

         Common stock outstanding at April 30, 2001: Class A common stock $0.01
par value 77,501,766 shares, and Class B common stock $0.01 par value 10,000,000
shares.

================================================================================




                          EASYLINK SERVICES CORPORATION
                                 MARCH 31, 2001
                                    FORM 10-Q
                                      INDEX




                                                                                                                            Page
                                                                                                                           Number
                                                                                                                           ------
                                                                                                                     
PART I:    FINANCIAL INFORMATION

Item 1:    Condensed Consolidated Financial Statements:

           Condensed Consolidated Balance Sheets as of March 30,
           2001 (unaudited) and December 31, 2000.........................................................................    2

           Unaudited Condensed Consolidated Statements of Operations for the
           three months ended March 31, 2001 and 2000.....................................................................    3

           Unaudited Condensed Consolidated Statements of Cash Flows for the
           three months ended March 31, 2001 and 2000.....................................................................    4

           Notes to Unaudited Interim Condensed Consolidated Financial Statements.........................................    6

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

Item 3:    Qualitative and Quantitative Disclosure about Market Risk......................................................   XX

PART II:   OTHER INFORMATION

Item 2:    Changes in Securities and Use of Proceeds......................................................................   XX

Item 6:    Exhibits and Reports on Form 8-K...............................................................................   XX

Item 7:    Signatures.....................................................................................................   XX







                         EASYLINK SERVICES CORPORATION.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                 (In thousands, except share and per share data)



                                                                                     March 31,               December 31,
                                                                                       2001                      2000
                                                                                     ---------                ---------
                                                                                    (unaudited)               NOTE 1(B)
                                     Assets
                                                                                                        
Current assets:
      Cash and cash equivalents ...................................................  $  16,577                $   7,409
      Marketable securities .......................................................         21                   22,202
      Accounts receivable, net of allowance for doubtful accounts of
        $6,347 and $887 at March 31, 2001 and December 31, 2000, respectively .....     33,744                   13,727
      Prepaid expenses and other current asset ....................................      4,927                    2,783
                                                                                     ---------                ---------
           Total current asset ....................................................     55,269                   46,121
Property and equipment, net .......................................................     54,389                   50,916
Domain assets available for sale ..................................................        592                    6,975
Partner advances, net .............................................................         --                    3,841
Investments .......................................................................     11,583                   14,851
Goodwill and other intangible assets, net .........................................    206,085                  200,994
Restricted investment .............................................................      1,718                    1,710
Debt issuance costs, net ..........................................................      1,416                    3,089
Other .............................................................................      4,457                    1,764
                                                                                     ---------                ---------
           Total assets ...........................................................  $ 335,509                $ 330,261
                                                                                     =========                =========
                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
      Accounts payables ...........................................................  $  25,938                $  15,465
      Accrued expenses ............................................................     40,169                   25,888
      Restructuring reserve .......................................................      3,951                    4,048
      Current portion of capital lease obligation(s)...............................     10,073                   11,443
      Current portion of domain asset purchase obligation(s).......................         39                       39
      Current portion of notes payable ............................................     13,442                    1,861
      Deferred revenue ............................................................      1,302                    1,925
      Other current liabilities ...................................................      3,224                    1,142
                                                                                     ---------                ---------
                Total current liabilities .........................................     98,138                   61,811
Capital lease obligations, less current portion ...................................     12,762                   14,319
Domain asset purchase obligation(s), less current portion .........................         85                       85
Deferred revenue, less current portion ............................................        175                      775
Notes payable, less current portion ...............................................    102,850                  100,321
                                                                                     ---------                ---------
                Total liabilities .................................................    214,010                  177,311
Minority interest .................................................................     14,204                   14,204
Commitments and contingencies
Stockholders' equity:
Common stock, $0.01 par value; 160,000,000 shares authorized:
      Class A--150,000,000 shares authorized; 74,891,008 and
           51,789,201 shares issued and outstanding at March 31, 2001
           and December 31,2000, respectively .....................................        749                      518
      Class B--10,000,000 shares authorized, issued and outstanding
           at March 31, 2001 and December 31, 2000 with an aggregate liquidation
           preference of $1,000 ...................................................        100                      100
Additional paid-in capital ........................................................    482,840                  445,675
Subscriptions receivable ..........................................................        (33)                     (33)
Deferred compensation .............................................................       (424)                    (214)
Accumulated other comprehensive loss ..............................................       (204)                    (137)
Accumulated deficit ...............................................................   (375,733)                (307,163)
                                                                                     ---------                ---------
                Total stockholders' equity ........................................    107,295                  138,746
                                                                                     ---------                ---------
                Total liabilities and stockholders' equity ........................  $ 335,509                $ 330,261
                                                                                     =========                =========



See accompanying notes to unaudited condensed consolidated financial statements.

                                       2



                          EASYLINK SERVICES CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
           (In thousands, except share and per share data)
                                   (UNAUDITED)



                                                                                  Three Months ended March 31,
                                                                             ----------------------------------------
                                                                                 2001                         2000
                                                                             ------------                ------------
                                                                                                   
Revenues
         Messaging ...........................................               $     19,722                $      9,951
         Domain development (WORLD.com) ......................                      2,624                          --
                                                                             ------------                ------------
                  Total revenues .............................                     22,346                       9,951

Operating expenses:
     Cost of revenues
         Messaging ...........................................               $     18,134                $      9,843
         Domain development (WORLD.com) ......................                      2,904                          18
                                                                             ------------                ------------
                  Total cost of revenues .....................                     21,038                       9,861
                                                                             ------------                ------------
         Sales and marketing .................................                     12,385                      14,968
         General and administrative ..........................                     11,842                       8,672
         Product development .................................                      3,462                       3,591
         Amortization of goodwill and other intangible assets                      15,803                       7,834
         Write-off of acquired in-process technology .........                         --                       7,650
         Impairment of intangible assets .....................                      3,567                          --
         Restructuring charges ...............................                     54,419                          --
         Loss on sale of advertising network .................                      2,327                          --
                                                                             ------------                ------------
                  Total operating expenses ...................                    124,843                      52,576
                                                                             ------------                ------------

                           Loss from operations ..............                   (102,497)                    (42,625)
                                                                             ------------                ------------

         Other income (expense):
         Interest income .....................................                        344                       1,824
         Interest expense ....................................                     (3,172)                     (1,807)
         Impairment of investments ...........................                     (2,668)                         --
         Other, net ..........................................                         74                          --
                                                                             ------------                ------------
                  Total other (expense) income, net ..........                     (5,422)                         17
                                                                             ------------                ------------

         Loss before minority interest and extraordinary gain.                   (107,919)                    (42,608)
                                                                             ------------                ------------

         Minority interest ...................................                         --                          64

         Loss before extraordinary gain ......................                   (107,919)                    (42,544)
                                                                             ------------                ------------

         Extraordinary gain on conversion of convertible notes                     39,349                          --

         Net loss.............................................               $    (68,570)               $    (42,544)
                                                                             ============                ============

Net loss per share:
         Loss before extraordinary gain.......................               $      (1.53)               $      (0.86)

         Extraordinary gain...................................               $       0.56                $         --
                                                                             ============                ============

         Basic and diluted net loss per share ................               $      (0.97)               $      (0.86)
                                                                             ============                ============

         Weighted-average basic and diluted shares outstanding                 70,528,374                  49,343,621
                                                                             ============                ============


See accompanying notes to unaudited condensed consolidated financial statements.

                                       3



                          EASYLINK SERVICES CORPORATION
                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                   (UNAUDITED)



                                                                                                  Three Months Ended March 31,
                                                                                                  ----------------------------
                                                                                                  2001                   2000
                                                                                                 -------                --------

                                                                                                                  
Cash flows from operating activities:
      Net loss ..................................................................               $(68,570)               $(42,544)
      Adjustments to reconcile net loss to net cash used in operating activities:
           Non-cash charges related to partner agreements .......................                  2,304                   5,814
           Depreciation and amortization ........................................                  7,276                   3,225
           Amortization of goodwill and other intangible assets .................                 15,803                   7,834
           Amortization of domain assets ........................................                    661                     460
           Amortization of deferred compensation ................................                     86                     126
           Provision for restructuring and impairments ..........................                 58,694                      --
           Provision for doubtful accounts ......................................                  1,324                     138
           Amortization of debt issuance costs ..................................                    189                     121
           Write-off of acquired in-process technology ..........................                     --                   7,650
           Issuance of common stock in lieu of compensation .....................                    760                   1,800
           Loss on the sale of advertising network ..............................                  2,327                      --
           Non-cash interest.....................................................                    474                      --
           Extraordinary gain on conversion of convertible notes ................                (39,349)                     --
Changes in operating assets and liabilities, net of effect of acquisitions
  and dispositions:
           Accounts receivable ..................................................                    653                    (705)
           Proceeds from sales of marketable securities .........................                 22,119                      --
           Prepaid expenses and other current assets ............................                     19                    (164)
           Other assets .........................................................                   (863)                    269
           Accounts payable, accrued expenses and other current liabilities .....                  6,429                  (1,605)
           Deferred revenue .....................................................                   (363)                     (6)
                                                                                                --------                --------
                Net cash provided by (used) in operating activities .............                 10,835                 (17,587)
                                                                                                --------                --------
Cash flows from investing activities:
      Purchases of domain assets ................................................                     --                     (28)
      Notes Receivable ..........................................................                     --                  (2,000)
      Proceeds from sale leaseback ..............................................                     --                     631
      Purchases of restricted investments .......................................                     (8)                     --
      Purchases of property and equipment .......................................                 (3,071)                 (1,133)
      Cash (paid for) received from acquisitions.................................                (15,280)                  1,364
                                                                                                --------                --------
                Net cash used in investing activities ...........................                (18,359)                 (1,166)
                                                                                                --------                --------
Cash flows from financing activities:
      Proceeds from issuance of Class A common stock ............................                  3,000                      --
      Proceeds from issuance of Class A common stock in connection with the
           exercise and purchase of warrants and options ........................                     10                   1,162
      Proceeds from sale of advertising network .................................                  3,000                      --
      Issuance of shares for employee 401(k) plan ...............................                    113                      89
      Proceeds from issuance of senior convertible note, net ....................                 14,110                      --
      Proceeds from issuance of convertible notes, net ..........................                     --                  96,050
      Payments under capital lease obligations ..................................                 (3,253)                 (1,401)
      Principal payments of notes payable .......................................                   (284)                 (2,665)
      Proceeds from sale of subsidiary interest .................................                     --                   1,936
      Payments under domain asset purchase obligations ..........................                     --                    (275)
                                                                                                --------                --------
                Net cash provided by financing activities .......................                 16,696                  94,896
                                                                                                --------                --------
Effect of foreign exchange rate changes on cash and cash equivalents.............                     (4)                     --
Net increase in cash and cash equivalents .......................................                  9,168                  76,143
Cash and cash equivalents at beginning of the period ............................                  7,409                  36,870
                                                                                                --------                --------
Cash and cash equivalents at the end of the period ..............................               $ 16,577                $113,013
                                                                                                ========                ========


                                       4




Supplemental disclosure of non-cash information:

         During the three months ended March 31, 2001 and 2000, the Company paid
         approximately $2.2 million and $500,000, respectively, for interest.

         During the three months ended March 31, 2000, the Company issued
         104,347 shares of Class A common stock valued at approximately $1.8
         million to an employee in lieu of compensation.

         During the three months ended March 31, 2001, the Company issued shares
         of Class A common stock to certain former employees of Asia.com as
         severance payments.

Non-cash investing activities:

         During the three months ended March 31, 2001 and 2000, the Company
         issued 222,222 and 185,686 shares of its Class A common stock,
         respectively, in connection with an investment. These transactions
         resulted in non-cash investing activities of $285,000 and $2.9 million,
         respectively (see Note 3).

         During the three months ended March 31, 2001 and 2000, the Company
         issued 18,766,176 shares and 9,943,395 shares of its Class A common
         stock in connection with certain acquisitions. These transactions
         resulted in non-cash investing activities of $30.8 million and $202.9
         million, respectively (see Note 2)

Non-cash financing activities:

         The Company entered into various capital leases for computer equipment.
         These capital lease obligations resulted in non-cash financing
         activities aggregating $177,000 for the three months ended March 31,
         2000.


See accompanying notes to unaudited condensed consolidated financial statements.


                                       5




                          EASYLINK SERVICES CORPORATION

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


(1)      SUMMARY OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

(A)      Summary of Operations

On April 2, 2001, the Company changed its name to EasyLink Services Corporation.
The name change was made to help create a corporate identity tied to the
Company's focus on outsourced messaging services.

EasyLink Services Corporation, ("EasyLink" or the "Company"), formerly Mail.com,
Inc., is a global provider of outsourced messaging services to enterprises and
service providers. Upon the completion of the Company's acquisition of Swift
Telecommunications, Inc. ("Swift Telecommunications") on February 23, 2001, the
Company combined the businesses of Mail.com Business Messaging Services, Swift
Telecommunications and the Easylink Services business acquired from AT&T Corp.
by Swift Telecommunications. As a result of this combination, Easylink Services
Corporation offers a range of messaging services to businesses and service
providers, including managed e-mail and groupware hosting services; services
that help protect corporate e-mail systems such as virus protection, spam
control and content filtering services; message delivery services such as
electronic data interchange or "EDI," telex, desktop fax, broadcast and
production messaging services; and professional messaging services and support.

Until March 30, 2001, the Company also operated an advertising network business.
On October 26, 2000, the Company announced its intention to sell this business
in order to focus exclusively on the Company's established outsourced messaging
business. On March 30, 2001, the Company completed the sale of the advertising
network business to Net2Phone, Inc. Included in the sale were the Company's
rights to provide e-mail-based advertising and permission marketing solutions to
advertisers, as well as the Company's rights to provide e-mail services directly
to consumers at the www.mail.com Web site and in partnership with other Web
sites. (See note 2).

In March 2000, the Company formed WORLD.com, Inc. in order to develop the
Company's portfolio of domain names into independent Web properties, and
subsequently acquired or formed its subsidiaries Asia.com, Inc. and India.com,
Inc. in which WORLD.com is the majority owner. In November 2000, the Company
announced its intention to sell all assets not related to its core outsourced
messaging business, including Asia.com, Inc., India.com, Inc. and its portfolio
of domain names. (See note 2).

(B)      Unaudited Interim Condensed Consolidated Financial Information

The accompanying interim condensed consolidated financial statements as of March
31, 2001 and for the three months ended March 31, 2001 and 2000 have been
prepared by the Company and are unaudited. In the opinion of management, the
unaudited interim condensed consolidated financial statements have been prepared
on the same basis as the annual consolidated financial statements and reflect
all adjustments, which include only normal recurring adjustments, necessary to
present fairly the consolidated financial position of EasyLink Services as of
March 31, 2001 and the consolidated results of operations and cash flows for the
interim periods ended March 31, 2001 and 2000. The results of operations for any
interim period are not necessarily indicative of the results of operations for
any other future interim period or for a full fiscal year. The condensed
consolidated balance sheet at December 31, 2000 has been derived from audited
consolidated financial statements at that date.

Certain information and note disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted pursuant to the Securities and Exchange
Commission's rules and regulations. It is suggested that these unaudited interim
condensed consolidated financial statements be read in conjunction with the
Company's audited consolidated financial statements and notes thereto for the
year ended December 31, 2000 as included in the Company's Form 10-K filed with
the Securities and Exchange Commission on April 2, 2001.


                                       6




(C)      Use of Estimates

The preparation of financial statements in accordance with accounting principles
generally accepted in the United States of America requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities, the disclosure of contingent assets and liabilities and the
reported amounts of revenues and expenses. These estimates and assumptions
relate to the estimates of collectiblility of accounts receivable, the
realization of goodwill and other intangibles, accruals and other factors.
Actual results could differ from those estimates.

(D)      Principles of Consolidation

The consolidated financial statements include the accounts of EasyLink and its
subsidiaries from the dates of acquisition. WORLD.com, a wholly owned
subsidiary, along with EasyLink, owns 92% of Asia.com, Inc. and 89% of
India.com, Inc. (see Notes 2 and 12). The interests of shareholders other than
EasyLink are recorded as minority interests in the accompanying condensed
consolidated statements of operations and condensed consolidated balance sheets.
When losses applicable to minority interest holders in a subsidiary exceed the
minority interest in the equity capital of the subsidiary, these losses are
included in the Company's results, as the minority interest holder has no
obligation to provide further financing to the subsidiary. All significant
intercompany balances and transactions have been eliminated in consolidation.

(E)      Domain Assets and Registration Fees

A domain name is the part of an email address that comes after the @ sign (for
example, if membername@mail.com is the e-mail address then "mail.com" is the
domain name). Domain assets represent the purchase of domain names and are
amortized using the straight-line method over their economic useful lives, which
have been estimated to be five years. Domain assets are recorded at cost. Domain
assets acquired in exchange for future payment obligations are recorded at the
net present value of such payments using a discount rate of 8.5%. The associated
payment obligation is also recorded at the net present value of the payment
obligations. Payment terms vary from two to seven years. Amortization of domain
assets is charged to cost of revenues if currently being used or available for
sale and to sales and marketing if designated for new business development. The
Company's policy is to evaluate its domain assets prior to paying its annual
registration renewal fees. Retirements, sales and disposals of domain assets are
recorded by removing the cost and accumulated amortization with the resulting
amount charged to cost of revenues.

The Company pays domain name registration fees in advance to InterNIC, a
cooperative activity between the US government and Network Solutions, Inc.,
which is the national registry for domain names in the US. Payment of these fees
ensures legal ownership and registration of domain names. The initial
registration period is for a two-year period with subsequent one-year renewal
periods. These costs are deferred and amortized over the related registration
period.

The e-mail addresses for many of the domains names were sold to Net2Phone as
part of the sale of the advertising network. The net carrying value of these
assets at the time of sale was approximately $2.3 million. As a result of this
and eroding market conditions. For domain assets, management determined that the
carrying value of many of these domain names were impaired and recorded an
impairment charge of $3.6 million to reduce the carrying value of these assets
to anticipated values to be received from a third party.

All domain assets are classified as available for sale at March 31, 2001 and are
no longer being depreciated.

(F)      Revenue Recognition

The Company's business messaging services include managed e-mail and groupware
hosting services; services that help protect corporate e-mail systems such as
virus protection, spam control and content filtering services; message delivery
services such as electronic data interchange or "EDI," telex, desktop fax,
broadcast and production messaging services; and professional messaging services
and support. The Company derives revenues from monthly per-user or per-message
fees for managed e-mail and groupware hosting and virus protection, spam control
and content filtering services; monthly per-message and usage-based charges for
our message delivery services; and license and consulting fees for our
professional services.

Revenue from e-mail and groupware hosting services, virus protection, spam
control and content filtering services, message delivery services and
professional services is recognized as the services are performed. Facsimile
license revenue is recognized over the average estimated customer life of 3
years. The Company also licenses software under noncancellable


                                       7




license agreements. License fee revenues are recognized when a noncancellable
license fee is in force, the product has been delivered and accepted, the
license fee is fixed, vendor specific objective evidence exists for the
undelivered element and collectibility is reasonably assured. Maintenance and
support revenues are recognized ratably over the term of the related agreements.
The Company also may host the software if requested by the customer. The
customer has the option to decide who hosts the application. If the Company
provides the hosting, revenue from hosting is ratably recognized over the
hosting periods. Pursuant to Emerging Issues Task Force 00-3, Application of
AICPA Statement of Position 97-2 to Arrangements That Include the Right to Use
Software on Another Entity's Hardware, because the customer has the option of
hosting the software themselves or contracting with an unrelated third party to
host the software, the hosting fee is ratably recognized over the hosting
period in accordance with Emerging Issues Task Force No. 00-3, Applications of
AICPA Statement of Position 97-2 to Arrangements That Involve the Right to Use
Software on Another Entity's Hardware.

The Company also enters into supplier arrangements providing bulk messaging
services, at a fixed price and minimum quantity to certain customers for a
specified period of time. Revenues earned under such arrangements are recognized
over the term of the arrangement assuming collection of the resultant receivable
is probable.

Prior to its sale on March 30, 2001 (see Note 2), advertising revenues were
derived principally from the sale of banner advertisements. Other advertising
revenue sources included up-front placement fees and promotions. The Company's
advertising products consisted of banner advertisements that appeared on pages
within the Company's properties, promotional sponsorships that were typically
focused on a particular event and merchant buttons on targeted advertising
inventory encouraging users to complete a transaction.

The Company also traded advertisements on its Web properties in exchange for
advertisements on the Internet sites of other companies. Barter revenue, which
is a component of advertising revenue, amounted to $563,000 and $46,000 for the
three months ended March 31, 2001 and 2000, respectively. For the three months
ended March 31, 2001 and 2000, barter expenses, which are a component of cost of
revenues, were approximately $563,000 and $19,000, respectively.

Domain development revenues include revenues generated by WORLD.com and consist
primarily of sales of information technology products. Revenue is recognized at
the time of the sale. Revenues are also generated from system integration and
website development for other companies, advertising and commissions for booking
travel arrangements. Revenues are recognized using the percentage of completion
method for system integration projects. Advertising revenue is recognized as the
advertisements are run and commission revenue is recognized on a net basis as
the travel services are performed. On November 2, 2000, the Company announced
its plans to all assets not related to its core outsourced messaging business,
including its Asia.com Inc., and India.com Inc. subsidiaries, and its portfolio
of category-defining domain names.

Deferred revenue represents payments that have been received in advance of
services being performed.

(G)      Financial Instruments and Concentration of Credit Risk

Financial instruments that potentially subject the Company to significant
concentrations of credit risk consist of cash, cash equivalents, restricted
investments, marketable securities, accounts receivable, notes payable and
convertible notes payable. At March 31, 2001 and December 31, 2000, the fair
value of cash, cash equivalents, restricted investments, marketable securities
and accounts receivable approximated their financial statement carrying amount
because of the short-term maturity of these instruments. The recorded values of
notes payable and convertible notes payable approximate their fair values, as
interest approximates market rates with the exception of the Convertible
Subordinated Notes payable which has an estimated fair value of $4.8 million and
$13 million at March 31, 2001 and December 31, 2000, respectively, based upon
quoted market prices. When compared to their carrying values of $24.9 million
and $100 million at March 31, 2001 and December 31, 2000, respectively.

Credit is extended to customers based on the evaluation of their financial
condition and collateral is not required. The Company performs ongoing credit
assessments of its customers and maintains an allowance for doubtful accounts.
The Company has not experienced any significant credit loss to date.

No single customer exceeded 10% of either total revenue or accounts receivable
as of and for the three months ended March 31, 2001 or 2000. Revenues from the
Company's five largest customers accounted for an aggregate of 6 % and 11% of
the Company's total revenues for the three months ended March 31, 2001 and 2000,
respectively. One customer accounted for 10% of the accounts receivable at
December 31, 2000. Subsequent to December 31, 2000, that customer was acquired
by the Company (see Note 2).


                                       8



(H)      Basic and Diluted Net Loss Per Share

Loss per share is presented in accordance with the provisions of SFAS No. 128,
"Earnings Per Share", and the Securities and Exchange Commission Staff
Accounting Bulletin No. 98. Under SFAS No. 128, basic Earnings per Share ("EPS")
excludes dilution for common stock equivalents and is computed by dividing
income or loss available to common shareholders by the weighted average number
of common shares outstanding for the period. Diluted EPS reflects the potential
dilution that could occur if securities or other contracts to issue common stock
were exercised or converted into common stock and resulted in the issuance of
common stock. Diluted net loss per share is equal to basic loss per share since
all common stock equivalents are anti-dilutive for each of the periods
presented. Diluted net loss per share for the periods ended March 31, 2001 and
2000 does not include shares issuable upon exercise of employee stock options
and warrants and upon conversion of convertible notes.

(I)      Accounting for Impairment of Long-Lived Assets

The Company assesses the need to record impairment losses on long-lived assets,
including intangible assets, used in operations when indicators of impairment
are present. On an on-going basis, management reviews the value and period of
amortization or depreciation of long-lived assets, including goodwill and other
intangible assets. During this review, the Company re-evaluates the significant
assumptions used in determining the original cost of long-lived assets. Although
the assumptions may vary from transaction to transaction, they generally include
revenue growth, operating results, cash flows and other indicators of value.
Management then determines whether there has been a permanent impairment of the
value of long-lived assets based upon events or circumstances, which have
occurred since acquisition. The impairment policy is consistently applied in
evaluating impairment for each of the Company's wholly owned subsidiaries and
investments. It is reasonably possible that the impairment factors evaluated by
management will change in subsequent periods, given that the Company operates in
a volatile business environment. This could result in material impairment
charges in the future (see Note 9).

(J)      Restructuring Activities

Restructuring activities are accounted for in accordance with the guidance
provided in the consensus opinion of the Emerging Issues Task Force ("EITF") in
connection with EITF Issue 94-3 ("EITF 94-3"). EITF 94-3 generally requires,
with respect to the recognition of severance expenses, management approval of
the restructuring plan, the determination of the employees to be terminated, and
communication of benefit arrangement to employees (see Note 9).

(H)      Foreign Currency

The functional currencies of the Company's foreign subsidiaries are their
respective local currencies. The financial statements are maintained in local
currencies and are translated to United States dollars using period-end rates of
exchange for assets and liabilities and average rates during the period for
revenues, cost of revenues and expenses. Translation gains and losses are
included in accumulated other comprehensive loss as a separate component of
stockholders' equity. Net gains and losses from foreign currency transactions
are included in the unaudited condensed consolidated statements of operations
and were not significant.

(I)      Recent Accounting Pronouncements

In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities." SFAS No. 133
establishes accounting and reporting standards for derivative instruments,
including derivative instruments embedded in other contracts, and for hedging
activities. During June 1999, SFAS No. 137 was issued which delayed the
effective date of SFAS No. 133. SFAS No. 137 is effective for all fiscal
quarters of fiscal years beginning after June 15, 2000. The Company's adoption
of this statement in the first quarter of 2001 did not have a significant impact
on the Company's financial statements as it does not currently use derivative
instruments or hedging activities.

                                       9




(2)      ACQUISITIONS AND DISPOSITIONS

SWIFT TELECOMMUNICATIONS, INC. AND EASYLINK SERVICES

On January 31, 2001, the Company and Swift Telecommunications, Inc. ("STI"),
a New York Corporation, entered into an Agreement and Plan of Merger ("Merger
Agreement"). On February 23, 2001, the Company completed the acquisition of
STI. On January 31, 2001, and concurrent with the execution and delivery of the
Merger Agreement, STI acquired from AT&T Corp. its EasyLink Services business
("EasyLink Services"). On April 2, 2001, Mail.com changed its name to EasyLink
Services Corporation (formerly Mail.com, Inc., the "Company" or "EasyLink").

STI together with its newly acquired EasyLink Services business is a global
provider of messaging services such as electronic data interchange, e-mail, fax
and telex.

At the closing of the acquisition by STI of the EasyLink Services business from
AT&T, the Company advanced $14 million to STI in the form of a loan, the
proceeds of which were used to fund part of the $15 million cash portion of the
purchase price to AT&T. Upon the closing of the acquisition of STI, the Company
assumed a $35 million note issued by STI to AT&T. The $35 million note is
secured by the assets of STI, including the EasyLink Services business, and the
shares of EasyLink Class A common stock issued to the sole shareholder in the
merger. The note is payable in equal monthly installments over four years and
bears interest at the rate of 10% per annum. The note is subject to mandatory
prepayment upon the sale of specified assets of STI, including the EasyLink
Services business, and in certain other events. The note also contains certain
customary covenants and events of default, including limitations on the ability
of EasyLink to incur additional indebtedness and to incur additional liens on
the STI and EasyLink assets.

Upon the closing of the acquisition of STI, the Company paid to the sole
shareholder of STI $835,000 in cash and issued an unsecured note for $9,188,000
and 18,766,176 shares of EasyLink Class A common stock as consideration for the
acquisition of STI valued at $30.8 million. The value of the common stock issued
to STI is based on the average market price of EasyLink's common stock, as
quoted on the Nasdaq national market, for the two days immediately prior to, the
day of, and the two days immediately after the announcement of the transaction
on February 8, 2001. The $9,188,000 note will be payable in four equal
semi-annual installments over two years and may be prepaid in whole or in part
at any time and from time to time without payment of premium or penalty. The
note is non-interest bearing unless the Company fails to make a required payment
within 30 days after the due date therefore. Thereafter, the note will bear
interest at the rate of 1% per month. The note also contains certain customary
covenants and events of default.

The cash portion of the merger consideration and the reimbursement of payments
made by the sole shareholder of STI were funded out EasyLink's available cash
generated from operations and from the proceeds received by the Company on
January 8, 2001 from the issuance of $10.3 million of 10% Senior Convertible
Notes due January 8, 2006.


                                       10



The Company will allocate a portion of the purchase price to the fair market
value of the acquired assets and liabilities assumed of STI and the EasyLink
Services business. The excess of the purchase price over the fair market value
of the acquired assets and liabilities assumed of STI and the EasyLink Services
business has been allocated to goodwill and other intangible assets. Goodwill
and other intangible assets are being amortized over periods of five to ten
years, the expected estimated periods of benefit. The purchase price allocation
is dependant on the final outcome of the valuation and appraisals of the fair
value of the acquired assets and assumed liabilities at the date of acquisition,
as well as the potential identification of certain intangible assets such as
customer lists, in-place workforce, technology and trademarks, etc.

Additionally, upon the closing of the STI acquisition, the President and sole
shareholder of STI entered into an employment agreement with the Company and
became President of International Operations as well as a member of the
Company's Board of Directors.

The consideration paid by EasyLink was determined as a result of negotiations
between EasyLink and STI.

During January 2001, STI purchased the real time fax business from Xpedite
Systems, Inc. located in Singapore and Malaysia (these two subsidiaries conduct
business under the name "Xtreme") for approximately $500,000 in cash.

As part of the transaction with STI, the Company entered into a letter agreement
to acquire Telecom International, Inc. (which is an affiliate of STI through its
sole shareholder and conducts business under the name "AlphaTel") or the 25%
minority interests in its two STI subsidiaries that operate the businesses
acquired from Xpedite Systems, Inc. for $164,705 in cash, proxmissory notes in
the aggregate principal amount of approximately $1.8 million and 3.7 million
shares of EasyLink Class A common stock. These additional transactions are
subject to execution of due diligence, definitive documentation, receipt of
regulatory approvals and other customary conditions. The pro forma information
presented herein does not give effect to the proposed acquisitions of Telecom
International, Inc. or the 25% minority interests due to the uncertainty as to
the timing and/or completion of these acquisitions.


Sale of Advertising Network

On March 30, 2001, the Company sold its advertising network to Net2Phone, Inc.
Net2Phone paid the Company $3 million in cash upon the closing. The Company
received an additional $500,000 in April 2001 based upon the achievement of
certain milestones by the Company. The consideration paid to EasyLink was
determined as a result of negotiations between Net2Phone, Inc. and EasyLink. In
connection with the sale, the parties entered into a hosting agreement whereby
the Company will receive payments for hosting the consumer mailboxes for a
minimum of one year. The Company plans to transition the hosting of the consumer
mailboxes to a third party provider in the near future. As a result of the sale,
the Company transferred net assets, including certain domain names and partner
agreements (see Notes 1(E) and 5), and liabilities related to the advertising
network to Net2Phone, and recorded a loss on the sale of the advertising network
of $2.3 million.


NetMoves

On February 8, 2000, the Company acquired NetMoves Corporation ("NetMoves") for
approximately $168.3 million including acquisition costs. Pursuant to the
merger, NetMoves stockholders received 0.385336 of a share of EasyLink Class A
common stock for each issued and outstanding share of NetMoves common stock. The
consideration payable by EasyLink in connection with the acquisition of NetMoves
consisted of the following:

         6,343,904 shares of EasyLink Class A common stock valued at
         approximately $145.7 million based upon the average trading price
         before and after the date the agreement was signed and announced
         (December 13, 1999) at $22.96 per share;

         The assumption by EasyLink of options to purchase shares of NetMoves'
         common stock, par value of $.01 per share, exchanged for options to
         purchase approximately 1.0 million shares of EasyLink Class A common
         stock. The options were valued at approximately $19.4 million based on
         the Black-Scholes pricing model with a 111% volatility factor, a
         weighted average term of 4.75 years, an exercise price of $6.69 per
         share and a fair value of $22.96 per share. Such options have an
         aggregate exercise price of approximately $6.6 million.

         The assumption by EasyLink of warrants to purchase shares of NetMoves'
         common stock, par value of $.01 per share, exchanged for warrants to
         purchase approximately 58,000 shares of EasyLink Class A common stock.
         The warrants were valued at approximately $1.1 million based on the
         Black-Scholes pricing model with a 111% volatility factor, a weighted
         average term of 10 years, an exercise price of $8.64 per share and a
         fair value of $22.96 per share. Such warrants have an aggregate
         exercise price of approximately $496,000; and

         Acquisition costs of approximately $2.1 million related to the merger.

The acquisition has been accounted for using the purchase method of accounting.
Easylink has allocated a portion of the purchase price to the fair market value
of the acquired assets and assumed liabilities of NetMoves as of February 8,
2000. The excess of the purchase price over the fair market value of the
acquired assets and assumed liabilities of NetMoves has been



                                       11



allocated to goodwill ($147.1 million), assembled employee workforce ($3.1
million) and technology ($5.5 million). Goodwill is being amortized over a
period of 5 years; the expected estimated period of benefit, and assembled
employee workforce and technology are being amortized over a period of 3 years,
the expected estimated period of benefit. The fair value of the technology,
assembled workforce and goodwill was determined by management using the excess
earnings method, a risk-adjusted cost approach and the residual method,
respectively.

In performing the purchase price allocation, the Company considered, among other
factors, the attrition rate of the active users of the technology at the date of
acquisition and the research and development projects in-process at the date of
acquisition. With regard to the in-process research and development projects,
the Company considered, among other factors the stage of development of each
project at the time of acquisition, the importance of each project to the
overall development plan, and the projected incremental cash flows from the
projects when completed and any associated risks. Associated risks included the
inherent difficulties and uncertainties in completing each project and thereby
achieving technological feasibility and risks related to the impact of potential
changes in future target markets.

Approximately $7.7 million of the purchase price of NetMoves was allocated to
in-process technology based upon a management determination that the new
versions of the various fax technologies acquired from NetMoves had not been
developed into the platform required by EasyLink as of the acquisition date. The
fair value of acquired existing and in-process technologies was determined by
management using a risk-adjusted income valuation approach with a discount rate
of approximately 30%. As a result, EasyLink was required to expend significant
capital expenditures to successfully integrate and develop the new versions of
various fax technologies, for which there was considerable risk that such
technologies will not be successfully developed, and if such technologies are
not successfully developed, there will be no alternative use for the
technologies. The various fax technologies are enabling technologies for fax
communications and include message management and reporting. Accordingly, on the
date of acquisition, EasyLink's statements of operations reflected a write-off
of the amount of the purchase price allocated to in-process technology of
approximately $7.7 million.

The Company allocated two projects to in-process technology: FaxMailer and
Production Fax. FaxMailer is an email based Internet fax service that enables
the user to send a fax from their PC to the recipient's fax number. Production
Fax allows users to fax documents using SMTP, SNA, RJE, FTP or other standard
protocols, without any additional software, hardware or changes to existing
systems or networks. The $7.7 million referred to above represents the portion
of purchase price allocated to these two projects. These projects, or in-process
technology, were 83% complete at the date of acquisition. The percentage of
completion was determined by the quotient of the (i) costs incurred to date
divided by (ii) the total development costs for the new technologies.

EasyLink intends to incur in excess of approximately $12.0 million related
primarily to salaries, to develop the in-process technology into commercially
viable products over the next year. Remaining development efforts are focused on
addressing security issues, architecture stability and electronic commerce
capabilities, and completion of these projects will be necessary before revenues
are produced. EasyLink expects to begin to benefit from the purchased in-process
research and development by its fiscal year 2000. If these projects are not
successfully developed, EasyLink may not realize the value assigned to the
in-process research and development projects.

In addition to the rollover of existing options contemplated by the merger
agreement, NetMoves' former President, Chief Executive Officer and Chairman of
the board of directors, as an employee of EasyLink received 231,201 options from
the Company on February 8, 2000 to purchase EasyLink Class A common stock with
an exercise price equal to $17.50 per share, the then fair value of EasyLink's
Class A common stock. All such options were issued immediately after the
NetMoves acquisition.

eLong.com, Inc.

On March 14, 2000, EasyLink acquired eLong.com, Inc., a Delaware corporation
("eLong.com") for approximately $62 million including acquisition costs of
$365,000. eLong.com, through its wholly owned subsidiary in the People's
Republic of China ("PRC"), operates the Web Site www.eLong.com, which is a
provider of local content and other internet services. Concurrently with the
merger, eLong.com changed its name to Asia.com, Inc. ("Asia.com"). In the
merger, EasyLink issued to the former stockholders of eLong.com an aggregate of
3,599,491 shares of EasyLink Class A common stock valued at



                                       12



approximately $57.2 million, based upon the Company's average trading price at
the date of acquisition. All outstanding options to purchase eLong.com common
stock were converted into options to purchase an aggregate of 279,289 shares of
EasyLink Class A common stock. The value of the options was approximately $4.4
million based on the Black-Scholes pricing model with a 110% volatility factor,
a term of 10 years, a weighted average exercise price of $1.24 per share and a
weighted average fair value of $15.69 per share.

The acquisition has been accounted for as a purchase business combination. The
excess of the purchase price over the fair market value of the acquired assets
and assumed liabilities of Asia.com has been allocated to goodwill ($62
million). Goodwill is being amortized over a period of 3 years, the expected
estimated period of benefit. During the fourth quarter of 2000, approximately
$7.8 million of goodwill was written off as it was determined that the carrying
value had become permanently impaired as a result of the November 2, 2000
decision, as approved by the Board of Directors, to sell all assets not related
to its core outsourcing business, including its Asia-based businesses.
Additionally, as a result of the continued eroding market conditions in Asia and
the decision to accelerate the divestiture during the first quarter of 2001,
approximately $35 million of goodwill was written-off as it was determined that
the carrying value of the remaining goodwill had been permanently impaired.
After giving effect to the write off, the net goodwill balance at March 31, 2001
was $-0-.

In addition, EasyLink was obligated to issue up to an additional 719,899 shares
of its Class A common stock in the aggregate to the former stockholders of
eLong.com if EasyLink or Asia.com acquires less than $50.0 million in value of
businesses engaged in developing, marketing or providing consumer or business
internet portals and related services focused on the Asian market or a portion
thereof, or businesses in furtherance of such a business, prior to March 14,
2001. Based upon the value of the acquisitions completed as of March 14, 2001,
the Company expected that it may be obligated to issue up to approximately
403,000 shares of its Class A common stock to the former stockholders of
eLong.com. See note 12 for additional information with respect to the settlement
of this contingent obligation.

In the Merger, certain former stockholders of eLong.com retained shares of Class
A common stock of Asia.com, representing approximately 4.0% of the outstanding
common stock of Asia.com. Under a Contribution Agreement with Asia.com, these
stockholders contributed an aggregate of $2.0 million in cash to Asia.com in
exchange for additional shares of Class A common stock of Asia.com, representing
approximately 1.9% of the outstanding common stock of Asia.com. Pursuant to the
Contribution Agreement, EasyLink (1) contributed to Asia.com the domain names
Asia.com and Singapore.com and $10.0 million in cash and (2) agreed to
contribute to Asia.com up to an additional $10.0 million in cash over the next
12 months and to issue, at the request of Asia.com, up to an aggregate of
242,424 shares of EasyLink Class A common stock for future acquisitions. See
also "Asia.com Acquisitions", below. As a result of the transactions effected
pursuant to the Merger Agreement and the Contribution Agreement, the Company
initially owned shares of Class B common stock of Asia.com representing
approximately 94.1% of the outstanding common stock of Asia.com. Easylink's
ownership percentage decreased to 92% as of December 31, 2000. Asia.com granted
to management employees of Asia.com options to purchase Class A common stock of
Asia.com representing, as of December 31, 2000, 9% of the outstanding shares of
common stock after giving effect to the exercise of such options.

Asian Impairment Charges

The Company's management performs on-going business reviews and, based on
quantitative and qualitative measures, assesses the need to record impairment
losses on long-lived assets used in operations when impairment indicators are
present. Where impairment indicators were identified, management determined the
amount of the impairment charge by comparing the carrying value of goodwill and
other long-lived assets to their fair values. These evaluations of impairments
are based upon an achievement of business plan objectives and milestones of each
business, the fair value of each ownership interest relative to its carrying
value, the financial condition and prospects of the business and other relevant
factors. The business plan objectives and milestones that are considered include
among others, those related to financial performance, such as achievement of
planned financial results and completion of capital raising activities, if any,
and those that are not primarily financial in nature, such as launching or
enhancements of a web site or product, the hiring of key employees, the number
of people who have registered to be part of the associated business's web
community, and the number of visitors to the associated business's web site per
month. Management determines fair value based on the market approach, which
includes analysis of market price multiples of companies engaged in lines of
business similar to the business being evaluated. The market price multiples are
selected and applied to the business based on the relative performance, future
prospects and risk



                                       13



profile of the business in comparison to the guideline companies. As a result,
during management's quarterly review of the value and periods of amortization of
both goodwill and other long-lived assets, it was determined that the carrying
value of goodwill and certain other intangible assets were not fully
recoverable.

The business for which impairment charges were recorded (eLong.com) operates in
the Chinese portal market, which has experienced a significant and continuing
decline in revenue multiples over the past several quarters in comparison to the
metrics in place at the time the acquisition was valued. In addition, both
Chinese and US portals have experienced declines in operation and financial
metrics over the past several quarters, primarily due to the continued weak
overall demand of on-line advertising and marketing services combined with lower
than expected e-commerce transactions, in comparison to metrics forecasted at
the time of their respective acquisitions. These factors significantly impacted
current projected revenue generated from this business. The impairment analysis
considered that this business was recently acquired and that the intangible
assets recorded upon acquisition of this business were being amortized over a
three-year useful life. The amount of the impairment charge was determined by
comparing the carrying value of goodwill and other long-lived assets to fair
value at December 31, 2000. The methodology used to test for and measure the
amount of impairment was based on the same methodology the Company used during
its initial acquisition value of eLong.com. As a result management determined
that the carrying value of eLong.com should be adjusted. Accordingly, during the
fourth quarter of 2000, the Company recorded an impairment charge of
approximately $7.8 million to adjust the carrying value of eLong.com.
Additionally, during the first quarter of 2001, the Company recorded an
additional impairment charge of approximately $35 million to further adjust the
carrying value of eLong.com as noted above. After giving effect to the
impairment charges, the net goodwill balance at March 31, 2001, was $0. The
impairment results from the deteriorating market conditions in Asia and the
November 2, 2000 decision, as approved by the Board of Directors, to sell all
assets not related to its core outsourcing business, including its Asia-based
businesses. See Note 12 regarding the subsequent sale of eLong.com.

Asia.com Acquisitions

During the second quarter of 2000, Asia.com acquired three companies for
approximately $18.4 million, including acquisition costs. Payment consisted of
cash approximating $500,000, 1,926,180 shares of EasyLink Class A common stock
valued at approximately $11.6 million and 4,673,448 shares of Asia.com Class A
common stock valued at approximately $6.1 million, all of which were based upon
the Company's average trading price at the date of acquisition. These
acquisitions have been accounted for as purchase business combinations. The
excess of the purchase price over the fair market value has been allocated to
goodwill ($17.8 million) and is being amortized over a period of three years,
the expected estimated period of benefit. During the fourth quarter of 2000,
approximately $12 million of goodwill was written off as the Company determined
that the carrying value of the goodwill associated with one of these
acquisitions, focused in the wireless sector had become permanently impaired.
During the first quarter of 2001, an additional $3.1 million of goodwill was
written off as a restructuring charge as the Company determined that the
carrying value of the goodwill associated with the acquisition focused in the
wireless sector had become permanently impaired. The impairment charge resulted
from the deteriorating market conditions in Asia and the November 2, 2000
decision, as approved by the Board of Directors, to sell all assets not related
to its core outsourcing business, including its Asia-based businesses. After
giving effect to the write-off, the net goodwill balance at March 31, 2001, was
$0.

Under a stock purchase agreement associated with one of the acquisitions, the
Company agreed to pay a contingent payment of up to $5 million if certain
wireless revenue targets are reached after the closing. The contingent payment
was payable in EasyLink A common stock, cash or, under certain circumstances,
Asia.com Class A common stock. Management currently does not expect to achieve
these wireless revenue targets and, accordingly, does not expect to issue any
additional consideration.

Mauritius Entity

On March 31, 2000, the Company acquired 100% of a Mauritius entity, which in
turn owned 80% of an Indian subsidiary. The terms were $400,000 in cash and a $1
million 7% note payable one year from closing. The acquisition was accounted for
as a purchase business combination. The excess of the purchase price over the
fair market value of the assets acquired and assumed liabilities of the
Mauritius entity has been allocated to goodwill ($2.1 million). Goodwill is
being amortized over a period of five years, the expected estimated period of
benefit.

In June 2000, the Company acquired, through the Mauritius entity, the remaining
20% of the Indian subsidiary for $2.2 million. The acquisition was accounted for
as a purchase business combination. The excess of the purchase price over the
fair



                                       14



market value of the assets acquired has been allocated to goodwill ($2.2
million), and is being amortized over a period of five years, the expected
estimated period of benefit.

In connection with the Mauritius acquisition, the Company incurred a $1.8
million charge related to the issuance of 104,347 shares of Class A common
stock, as compensation for services performed, $200,000 cash and an additional
$200,000 payable in EasyLink Class A common stock as compensation for employees.

During the first quarter of 2001, management determined that a portion of the
carrying value of the other intangible assets associated with TCOM had become
impaired due to the restructuring of the workforce which had generated those
intangible assets upon acquisition in October 1999. As a result an impairment
charge of $4.3 million was recorded.

Pro Forma Information

The following unaudited pro forma consolidated amounts give effect to the
acquisitions made after January 1, 2000 as if they had occurred on January 1,
2000, by consolidating their results of operations with the results of EasyLink
for the three months ended March 31, 2001 and 2000. Consolidated results are not
necessarily indicative of the operating results that would have been achieved
had the transactions been in effect as of the beginning of the periods presented
and should not be construed as being representative of future operating results.



                                                                       Three Months Ended
                                                                            March 31,
                                                                            ---------
                                                            (In Thousands, Except Per Share Amounts)
                                                               2001                           2000
                                                               ----                           ----
                                                                                  
Revenues   ..............................................   $  37,908                      $    52,152
Loss before extraordinary gain...........................   $(110,071)                     $   (55,955)
Extraordinary gain.......................................   $  39,349                               --
Net loss.................................................   $ (72,722)                     $   (55,955)

Net loss per share:
Loss before extraordinary gain...........................   $   (1.37)                     $     (0.73)
Extraordinary gain.......................................   $    0.49                      $        --
Basic and diluted net loss per share.....................   $   (0.90)                     $     (0.73)
Weighted average shares used in net
  loss per common share calculation (1)..................      80,581                           76,995



(1)      The Company computes net loss per share in accordance with provisions
         of SFAS No. 128, "Earnings per Share". Basic net loss per share is
         computed by dividing the net loss for the period by the
         weighted-average number of common shares outstanding during the period.
         The calculation of the weighted average number of shares outstanding
         assumes that 31,362,831 shares of EasyLink's common stock issued in
         connection with its acquisitions were outstanding for the entire period
         or date of inception, if later. The weighted average common shares used
         to compute pro forma basic net loss per share includes the actual
         weighted average common shares outstanding for the periods presented,
         respectively, plus the common shares issued in connection with the
         acquisitions from January 1, 2000 or date of inception if later.
         Diluted net loss per share is equal to basic net loss per share as
         common stock issuable upon exercise of the Company's employee stock
         options and upon exercise of outstanding warrants are not included
         because they are antidilutive. In future periods, the weighted-average
         shares used to compute diluted earnings per share will include the
         incremental shares of common stock relating to outstanding options and
         warrants to the extent such incremental shares are dilutive.

(3)      Investments

The Company assesses the need to record impairment losses on investments and
records such losses when the impairment of an investment is determined to be
other-than-temporary.

On March 16, 2000, the Company acquired a domain name and made a 10% investment
in Software Tool and Die, a Massachusetts company, in exchange for $2.0 million
in cash and 185,686 shares of its Class A common stock valued at approximately
$2.9 million. Software Tool and Die is an Internet Service Provider and provides
Web hosting services. The Company concluded that the carrying value of this
cost-based investment was permanently impaired based on the achievement of
business plan objectives and milestones and the fair value of the investment
relative to its carrying value. During the fourth quarter of 2000, the Company
recorded an impairment charge of $4.2 million due to an other-than-temporary
decline in the value of this investment.

On July 25, 2000, EasyLink entered into a strategic relationship with
BulletN.net, Inc. The investment has been accounted for under the cost method of
accounting, as EasyLink owns less than 20% of the outstanding stock of
BulletN.net. As part of this agreement BulletN.net issued 666,667 shares of
its common stock and a warrant to purchase up to 666,667 shares of


                                       15



BulletN.net common stock at $3.75 per share to EasyLink in exchange for 364,431
shares of EasyLink Class A common stock valued at approximately $3.1 million.
The Company concluded that the carrying value of this cost-based investment was
permanently impaired based on the achievement of business plan objectives and
milestones and the fair value of the investment relative to its carrying value.
During the first quarter of 2001, the Company recorded an impairment charge of
$2.6 million due to an other-than-temporary decline in the value of this
investment. This amount is included in impairment of investments within other
income (expense) in the March 31, 2001 statement of operations. On March 1,
2001, in consideration of the exchange and cancellation of the 666,667 warrants
and the waiver of certain anti-dilution rights, the Company received a new
warrant to purchase 266,667 shares of BulletN.net common stock at $1 per share.

During 1999, the Company acquired an equity interest in 3Cube, Inc. ("3Cube"),
which was accounted for under the cost method. Under the agreement, the Company
paid $1.0 million in cash and issued 80,083 of its Class A common stock, valued
at approximately $2.0 million, in exchange for 307,444 shares of 3Cube
convertible preferred stock which represents an equity interest of less than 20%
of 3Cube. On June 30, 2000, the Company made an additional investment in 3Cube,
Inc. by issuing 255,049 shares of Class A common stock valued at approximately
$1.5 million in exchange for 50,411 shares of 3Cube Series C Preferred Stock. At
December 31, 2000, EasyLink owned preferred stock of 3Cube, representing an
ownership interest of 21% of the combined common and preferred stock outstanding
of 3Cube, Inc. Accordingly, the Company now accounts for this investment under
the equity method of accounting. The change from the cost method to the equity
method of accounting resulted in a decrease of the carrying value of the
investment by $2.1 million. In addition, as a result of sequential declines in
operating results of 3Cube, management made an assessment of the carrying value
of its equity investment and determined that it was in excess of its estimated
fair value. Accordingly, in December 2000, EasyLink wrote down the value of its
investment in 3Cube by $200,000 as it determined that the decline in its value
was other-than-temporary. During the first quarter of 2001, the Company further
reduced its investment in 3Cube by $59,000 to $2 million, representing the value
the Company expects to receive upon a liquidation of its investment as 3Cube was
purchased by Oracle in May 2001.

On April 17, 2000, in exchange for $500,000 in cash, the acquired certain source
code technologies, trademarks and related contracts relating to the InTandem
collaboration product ("InTandem") from IntraACTIVE, Inc., a Delaware
corporation (now named Bantu, Inc., "Bantu"). On the same date, the also paid
Bantu an upfront fee of $500,000 for further development and support of the
InTandem product. On the same date, pursuant to a Common Stock Purchase
Agreement, the acquired shares of common stock of Bantu representing
approximately 4.6 % of Bantu's outstanding capital stock in exchange for $1
million in cash and 462,963 shares of our Class A common stock, valued at
approximately $3.6 million. Pursuant to the Common Stock Purchase Agreement, the
also agreed to invest up to an additional $8 million in the form of shares of
our Class A Common stock in Bantu in three separate increments of $4 million, $2
million and $2 million, respectively, based upon the achievement of certain
milestones in exchange for additional shares of Bantu common stock representing
3.7%, 1.85% and 1.85%, respectively, of the outstanding common stock of Bantu as
of April 17, 2000. The number of shares of The Company's Class A common stock
issuable at each closing will be based on the greater of $9 per share and the
average of the closing prices of The Company's Class A common stock over the
five trading days prior to such closing date. In July 2000, the issued an
additional 92,593 shares of The Company's Class A common stock valued at
approximately $590,000 to Bantu in accordance with a true-up provision in the
Common Stock Purchase Agreement. In September 2000, the issued an additional
444,444 shares of our Class A common stock valued at approximately $2.9 million
as payment for the achievement of a milestone indicated above. In January 2001,
the Company issued an additional 222,222 shares of The Company's Class A common
stock valued at approximately $285,000 as payment for the achieved milestone
indicated above. The Companys account for this investment under the cost method.


(4)      Notes Payable

On January 26, 2000, the Company issued $100 million of 7% Convertible
Subordinated Notes ("the Notes"). Interest on the Notes is payable on February 1
and August 1 of each year, beginning on August 1, 2000. The Notes are
convertible by holders into shares of EasyLink Class A common stock at a
conversion price of $18.95 per share (subject to adjustment in certain events)
beginning 90 days following the issuance of the Notes.

The notes will mature on February 1, 2005. Prior to February 5, 2003 the Notes
may be redeemed at the Company's option ("the Provisional Redemption"), in whole
or in part, at any time or from time to time, at certain redemption prices, plus
accrued and unpaid interest to the date of redemption if the closing price of
the Class A common stock shall have equaled or exceeded specified percentages of
the conversion price then in effect for at least 20 out of 30 consecutive days
on which the NASDAQ national market is open for the transaction of business
prior to the date of mailing the notice of Provisional Redemption. Upon any
Provisional Redemption, the Company will be obligated to make an additional
payment in an amount equal to the present value of the aggregate value of the
interest payments that would thereafter have been payable on the notes from the
Provisional Redemption Date to, but not including, February 5, 2003. The present
value will be calculated using the bond equivalent yield on U.S. Treasury notes
or bills having a term nearest the length to that of the additional period as of
the day immediately preceding the date on which a notice of Provisional
Redemption is mailed.

On or after February 5, 2003, the Notes may be redeemed at the Company's option,
in whole or in part, in cash at the specified redemption prices, plus accrued
interest to the date of redemption.

In connection with the issuance of these Notes, the Company incurred
approximately $3.8 million of debt issuance costs. Such costs have been
capitalized and are being amortized ratably over the original term of the Notes.
As a result of the exchange note agreements entered into and discussed below,
the Company recorded a charge of $2.2 million to reduce debt issuance costs
relating to that portion of the notes that were exchanged. This charge has been
netted against the extraordinary gain on exchange of convertible notes, included
in the 2001 statements of operations.



                                       16


On February 1, 2001, the Company entered into a note exchange agreement (the
"Note Exchange Agreement"). Under the terms of the agreement, EasyLink issued
$11,694,000 principal amount of a new series of 10% Senior Convertible Notes due
January 8, 2006 in exchange for the cancellation of $38,980,000 principal amount
of its 7% Convertible Subordinated Notes due February 1, 2005.

On February 8, 2001, the Company entered into an additional note exchange
agreement. Under the terms of the agreement, EasyLink issued $4,665,000
principal amount of a new series of 10% Senior Convertible Notes due January 8,
2006 in exchange for the cancellation of $15,550,000 principal amount of its 7%
Convertible Subordinated Notes due February 1, 2005.

On February 14, 2001, the Company entered into an additional note exchange
agreement. Under the terms of the agreement, EasyLink issued $7,481,250
principal amount of a new series of 10% Senior Convertible Notes due January 8,
2006 in exchange for the cancellation of $21,375,000 principal amount of its 7%
Convertible Subordinated Notes due February 1, 2005 (the "Subordinated Notes").
Upon effectiveness of a registration statement relating to the shares of Class A
common stock issuable upon conversion of the Senior Convertible Notes and the
shares referred to below, $2,531,250 in principal amount of these Senior
Convertible Notes will be exchanged for 1,420,714 shares of Class A common stock
(the "Exchange Shares"), leaving $4,950,000 in principal amount of this series
of Senior Convertible Notes outstanding. As of March 31, 2001, the additional
$2.5 million of Senior Convertible Notes was still outstanding.

The Senior Convertible Notes issuable under the February 1, February 8 and
February 14 note exchange agreements (the "Exchange Notes") are unsecured, joint
and several obligations of the Companies.

The Exchange Notes bear interest semi-annually at the rate of 10% per annum. One
half of each interest payment is payable in cash and one half is payable in
shares of EasyLink Class A common stock, par value $.01 per share ("Class A
common stock"), until 18 months after the closing date of the financing.
Thereafter, one half of each interest payment may be paid in shares of Class A
common stock at the option of the Companies. For purposes of determining the
number of shares issuable upon payment of interest in shares of Class A common
stock, such shares will be deemed to have a value equal to the applicable
conversion price at the time of payment.

$11,694,000 of the Exchange Notes is convertible at any time at the option of
the holder into Class A common stock at an initial conversion price equal to
$1.30 per share. The conversion price is subject to anti-dilution adjustments.

$4,665,000 of the Exchange Notes is convertible at any time at the option of the
holder into Class A common stock at an initial conversion price equal to $1.75
per share. The conversion price is subject to anti-dilution adjustments.

$7,481,250 of the Exchange Notes is convertible at any time at the option of the
holder into Class A common stock at an initial conversion price equal to $1.50
per share. Also, $2,531,250 of the Exchange Notes is subject to cancellation in
exchange for the issuance of Exchange Shares as described above. The conversion
price is subject to anti-dilution adjustments.

The Companies may, at their option, prepay the Exchange Notes, in whole or in
part, at any time (i) on or after the third anniversary of the closing date of
the financing, (ii) if the closing price of the Class A common stock on the
NASDAQ stock market, or other securities market on which the Class A common
stock is then traded, is at or above $5.00 per share (such amount to be
appropriately adjusted in the event of a stock split, stock dividend, stock
combination or recapitalization or similar event having a similar effect) for 30
consecutive trading days or (iii) EasyLink desires to effect a merger,
consolidation or sale of all or substantially all of its assets in a manner that
is prohibited by the Note Purchase Agreement between EasyLink and the initial
purchasers of the Exchange Notes (the "Note Purchase Agreement") and the holders
of the Exchange Notes fail to consent to a waiver of such prohibition to permit
such merger, consolidation or sale.

All of the above exchange transactions (other than the exchange of $2,531,250 of
the Senior Convertible Notes described above) under the Exchange Note Agreements
closed on March 28, 2001.

The above exchange transactions have been accounted for in accordance with
Financial Accounting Standards Board Statement No. 15, "Accounting by Debtors
and Creditors for Troubled Debt Restructurings." As a result of these exchanges,
the Company recorded a $39.3 million extraordinary gain on the exchange of
convertible notes during the three months ended March 31, 2001.

Because the total future cash payments specified by the new terms of the
Exchange Notes, including both payments designated as interest and those
designated as face amount, are less than the carrying amount of the Notes, the
Company was required to reduce the carrying amount of the Notes, to an amount
equal to the total future cash payments specified by the new terms and shall
recognize a gain on exchange of payables equal to the amount of the reduction,
less the applicable deferred financing costs associated with the original $100
million 7% Convertible Subordinated Notes of $2.2 million and new financing
costs of $40,000.

In future periods, all payments under the terms of the Exchange Notes shall be
accounted for as reductions of the carrying amount of the Exchange Notes, and no
interest expense shall be recognized on the Exchange Notes for any period
between the exchange dates and maturity dates of the Exchange Notes.

                                       17



On January 8, 2001, the Company issued $10.26 million (subsequently increased to
$10.26 million) of 10% Senior Convertible Notes due January 8, 2006 to an
investor group. On March 19, 2001, the Company completed the issuance of $3.9
million principal amount of 10% Senior Convertible Notes due January 8, 2006
(together with the notes issued pursuant to the January 8, 2001 agreement, (the
"Notes") to certain private investors. The Notes are unsecured, joint and
several obligations of EasyLink and its subsidiaries Mail.com Business Messaging
Services, Inc. and The Allegro Group, Inc. (collectively, the "Companies").

The Notes bear interest, payable semi-annually, at the rate of 10% per annum.
One half of each interest payment is payable in cash and one half is payable in
shares of EasyLink Class A common stock ("Class A common stock"), until 18
months after the closing date of the financing. Thereafter, one half of each
interest payment may be paid in shares of Class A common stock at the option of
the Companies. For purposes of determining the number of shares issuable upon
payment of interest in shares of Class A common stock, such shares will be
deemed to have a value equal to the applicable conversion price at the time of
payment.

The Companies may, at their option, prepay the Notes, in whole or in part, at
any time (i) on or after the third anniversary of the closing date of the
financing, (ii) if the closing price of the Class A common stock on the NASDAQ
stock market, or other securities market on which the Class A common stock is
then traded, is at or above $5.00 per share (such amount to be appropriately
adjusted in the event of a stock split, stock dividend, stock combination or
recapitalization or similar event having a similar effect) for 30 consecutive
trading days or (iii) EasyLink desires to effect a merger, consolidation or sale
of all or substantially all of its assets in a manner that is prohibited by the
Note Purchase Agreement dated as of March 13, 2001 between EasyLink and the
initial purchasers of the Notes and the holders of the Notes fail to consent to
a waiver of such prohibition to permit such merger, consolidation or sale.

Each of the Notes is convertible at any time at the option of the holder into
Class A common stock at an initial conversion price equal to $1.00 per share.
The conversion price is subject to anti-dilution adjustments.

The net proceeds from this financing will be used for working capital and other
general corporate purposes.

The $10.26 principal amount of Notes issued pursuant to the January 8, 2001
agreement are secured by a pledge of the Company's and its wholly-owned
subsidiary WORLD.com, Inc.'s share interest in its majority owned subsidiary
India.com, Inc. The security interest will be released, among other
circumstances, (i) upon repayment of the Notes and accrued interest thereon,
(ii) upon a sale, transfer or other disposition of the shares as permitted under
the Note Purchase Agreement and the prepayment of Notes as become subject to
prepayment in accordance with the Note Purchase Agreement, or (iii) if EasyLink
raises at least $35 million in cash proceeds from the sale of assets (including
the pledged shares) or from the issuance of certain additional debt or equity
financings on or before April 30, 2001.

The net proceeds of the issuance of the $10.26 principal amount of Notes issued
pursuant to the January 8, 2001 agreement were used to fund a portion of the
purchase price payable by Swift Telecommunications, Inc. for the acquisition of
the AT&T EasyLink Services business and for working capital and other general
corporate purposes.

In connection with the issuance of the Notes, the Company granted to the
investor group the right to designate one director to the Board of Directors for
so long as the investor group and certain other parties associated with it own a
specified number of shares of Class A common stock on a fully diluted basis (the
"Designation Agreement"). Pursuant to the Designation Agreement, the Board of
Directors appointed a director to the Board of EasyLink effective upon the
closing of the financing.

In connection with the acquisition of STI, the Company assumed a $35 million
note from STI and issued a $9.2 million unsecured note to the former shareholder
of STI as partial payment (see Note 2 for additional information).

               Notes payable include the following, in thousands




                                                                       March 31, 2001    December 31, 2000
                                                                       --------------    -----------------
                                                                                         
1997 16% Convertible Note Due December 2001                                $       40           $       91
1998 Floating rate note payable due March 2001                                     25                   50
1998 9.25% note payable due March 2001                                              7                   15
1998 16% Note payable due June 2002                                               375                  497
1999 16% Note payable due December 2003                                           450                  529
2000 7% note payable due March 2001                                             1,000                1,000
2000 7% Convertible Subordinated Notes due February 2005                       24,095            1,000,000
2001 10% Senior Convertible Notes due January 2006                             47,606                   --
2001 10% Note due February 2005                                                35,000                   --
2001 Non interest bearing note payable to former shareholder of STI             5,880                   --
2001 Non interest bearing note payable to former shareholder of STI             1,813                   --

     Total Notes Payable                                                      116,291            1,002,182
     Less current portion                                                      13,442                1,861
     Non current portion                                                   $  102,849           $1,000,321



(5)      Partner Agreements

The Company has entered into many partner agreements. Included in these
agreements are percentage of revenue sharing agreements, miscellaneous fees and
other customer acquisition costs with EasyLink partners. The revenue sharing
agreements vary for each party but typically are based on selected revenues, as
defined, or on a per sign-up basis.


                                       18



In August 1998, the Company entered into a two-year agreement with CNN. In
consideration of the advertising, subscription and customer acquisition
opportunities, CNN received 253,532 shares of Class A common stock upon the
commencement of the contract at $3.50 per share, the fair market value of
EasyLink's common stock on the date of grant, or $887,000. CNN also had the
right to receive a portion of the Company's selected revenues under the
agreement, as defined. The value of the stock issuance was recorded in the
balance sheet as partner advances and was amortized ratably to amortization
expense over the contract term. The launch of the services coincided with the
contract date. The Company recorded approximately $111,000 of amortization
expense for the three months ended March 31, 2000.

Prior to May 1, 1999, the Company was required to issue to CNET, Snap and NBC
Multimedia shares of its Class A common stock for each member who registers at
their sites. On May 1, 1999, the Company entered into an agreement to settle in
full its contingent obligation to issue shares of its Class A common stock to
CNET, Snap and NBC Multimedia as described above. Pursuant to this agreement,
the Company issued upon the closing of its initial public offering in June 1999,
2,368,907 shares of Class A common stock at a value of $7.00 per share in the
aggregate to CNET and Snap and 210,000 shares of Class A common stock at a value
of $7.00 per share to NBC Multimedia. The Company capitalized $18 million in
connection with the issuance of these shares and is ratably amortizing the
amount over the period from the closing of the initial public offering (June 23,
1999) through May 2001. The Company recorded approximately $2.3 million of
amortization expense for each of the three months ended March 31, 2001 and 2000,
respectively. The remaining $1.5 million of unamortized costs were written off
as a part of the loss on the sale of the advertising network.

(6)      Leases

On March 30, 2000, the Company entered into a $12 million Master Lease Agreement
with GATX Technology Services Corporation ("GATX") for equipment lease financing
(hardware and software). Terms of individual leases signed under the Master
Lease Agreement will call for a 36-month lease term with rent payable monthly in
advance. The effective interest rate is 12.1% and is adjustable based on prime.
GATX holds a first priority security interest in the equipment under the
facility. For certain leases entered into under the $12 million master lease
agreement, the Company has exercised an option to extend the term for an
additional 24 months.

Under the terms of the Master Lease Agreement, the Company has the option to
purchase the equipment at the then fair market value of the equipment at lease
expiration. In December 2000, GATX reduced the $12 million line to $10.4
million. The amount that was outstanding at March 31, 2001 was $8.7 million.

On March 31, 2000, the Company entered into a $2 million Master Lease Agreement
with Leasing Technologies International, Inc. The lease line provides for the
lease of new, brand name computers, office automation and other equipment. Terms
of individual leases signed under the Master Lease Agreement call for a 36-month
lease term, rent payable monthly in advance. The effective interest rate is
14.7% and is adjustable based on prime. In addition, a security deposit equal to
one month's rent is payable at each individual lease inception. In December
2000, Leasing Technologies reduced the $2 million line to $1.2 million. The
amount that was drawn down and outstanding at March 31, 2001 was $942,000.

Under the terms of the Master Lease Agreement, at the end of the lease term, the
Company has the option to either purchase or return the equipment at a set
percent of the original price, or extend the lease term by twelve months. In the
latter case, the lease terms provide for a discounted monthly rental and a
bargain purchase option at the expiration of the twelve-month extension.

(7)      AT&T Warrant

Under a letter agreement dated May 26, 1999, AT&T Corp. ("AT&T") and the Company
agreed to negotiate in good faith to complete definitive agreements to establish
a strategic relationship. On July 26, 1999, the Company entered into an interim
agreement to provide the Company's e-mail services as part of a package of AT&T
or third party branded communication services that AT&T may offer to some of its
small business customers. The Company did not enter into a definitive agreement
to establish the proposed strategic relationship, and, effective March 30, 2000,
the May 26, 1999 letter agreement and the July 26, 1999 interim agreement were
terminated. Under the May 26, 1999 letter agreement, EasyLink issued warrants



                                       19



to purchase 1.0 million shares of Class A common stock at $11.00 per share. AT&T
had the option to exercise the warrants at any time on or before December 31,
2000. Since AT&T did not exercise the warrants on or before December 31, 2000,
the warrants expired and were cancelled.

The Company recorded a deferred cost of approximately $4.3 million in the
aggregate as a result of the issuance of these warrants to AT&T. As a result of
the termination of the May 26 letter agreement and the July 26 interim
agreement, $3.3 million of deferred costs were expensed during the first quarter
of 2000.

(8)      Business Segments

The Company's two business segments are Messaging and Domain Development, the
latter being attributable to the formation of WORLD.com. The following table
presents summarized financial information related to the business segments:

The following table presents summarized financial information related to the
business segments for the three months ended March 31, 2001 and 2000, in
thousands:




                                                                               Three Months Ended March 31,
                                                                               ----------------------------
                                                                               2001                   2000
                                                                             --------               --------
                                                                                              
Revenue:
      Messaging ..............................................               $ 19,722               $  9,951
      Domain development .....................................                  2,624                     --
                                                                             --------               --------
           Total revenue .....................................               $ 22,346               $  9,951
                                                                             ========               ========
Cost of revenues:
      Total Messaging ........................................               $ 18,134               $  9,843
      Domain development .....................................                  2,904                     18
                                                                             --------               --------
           Total cost of revenue .............................               $ 21,038               $  9,861
                                                                             ========               ========
Operating expenses, excluding cost of revenue
           Messaging .........................................               $ 49,991               $ 39,097
           Domain development ................................                 53,814                  3,618
                                                                             --------               --------
           Total operating expenses, excluding cost of revenue               $103,805               $ 42,715
                                                                             ========               ========



The following table reconciles total assets for business segments to
consolidated assets, in thousands:


                                              March 31,             December 31,
                                                2001                   2000
                                              --------               --------
Identifiable Assets
     Messaging ................               $313,109               $252,575
     Domain development .......                 19,396                 74,491
     Inter-segment eliminations                  3,004                  3,195
                                              --------               --------
Consolidated assets ...........               $335,509               $330,261
                                              ========               ========


The following table presents certain segment information, in thousands:



                                                         Domain
                                   Messaging            Development            Total

Three months ended March 31, 2001

                                                                     
Restructuring charges .......       $12,239               42,180              $54,419
Impairment charges ..........       $ 2,668                3,567              $ 6,235



                                       20





(9)      Restructuring Charges

During the first quarter of 2001, a restructuring charge of $54.4 million was
recorded by the Company in accordance with the provisions of EITF 94-3, and
Staff Accounting Bulletin 100. The Company's restructuring initiatives are
related to our strategic decisions to exit the consumer messaging business and
to focus on the Company's outsourced messaging business. The restructuring
program includes an incremental reduction in the workforce of approximately 100
employees. Asset disposals of $52.5 million reflect write-downs of goodwill and
other intangible assets of $43.9 million in connection with management's
decision to sell its Asian based business units, the majority of which related
to its portal businesses (see Note 2), and a write-down of $8.6 million of fixed
assets and other assets.


The following sets forth the activity in the Company's restructuring reserve (in
thousands):




                                  Beginning           Current year-          Current year-           Ending
                                   balance              provision            utilization             balance
                                  ---------           -------------          -------------           -------
                                                                                         
Employee termination
  benefits ...........             $   559               $ 1,797               $ 1,791               $   565
Lease abandonments .                 3,136                   153                    95                 3,194
Asset disposals ....                    --                52,467                52,467                    --
Other exit costs ...                   353                     2                   163                   192
                                   -------               -------               -------               -------
                                   $ 4,048               $54,419               $54,516               $ 3,951
                                   =======               =======               =======               =======



(10)     India.com Financing

During the third quarter of 2000, India.com, Inc. a then wholly-owned subsidiary
of EasyLink, issued 13,657,692 shares of Series A convertible preferred stock to
private investors valued at $14.2 million. These shares are convertible into
India.com Class A common stock at the initial purchase price of the preferred
shares, subject to certain anti-dilution adjustments. In addition, the preferred
share conversion price is also subject to reduction if the effective sales price
in India.com's next significant equity financing does not represent a 33%
premium to the current conversion price. The Company will measure the contingent
beneficial conversion feature at the commitment date and treat this feature as a
preferred dividend but will not recognize this preferred dividend in earnings
until the contingency is resolved, if ever. Under the terms of an exchange
agreement entered into at the time of the financing, the holders of the Series A
convertible exchangeable preferred stock were entitled to a one time right
exercisable during the 60 days after September 13, 2001 to exchange these shares
for the number of shares of EasyLink Class A common stock equal to the original
purchase price of such shares divided by the lesser of the market price of
EasyLink's Class A common stock on September 13, 2001 (but not less than $4.50)
and $6.00. This exchange right has since been modified as described below.

The Company has entered into a Bridge Funding and Amendment Agreement (the
"Bridge Funding Agreement"). Under the Bridge Funding Agreement, the Company may
borrow up to $5 million from its majority-owned subsidiary India.com pursuant to
a bridge note (the "Bridge Note"). Under the Bridge Funding Agreement, the
Company committed to issue to India.com warrants to purchase 200,000 shares of
EasyLink's Class A common stock at an exercise price of $1.30 per share in
consideration of the commitment under the Bridge Funding Agreement. In addition,
India.com will be entitled to receive warrants to purchase an additional 160,000
shares of EasyLink Class A common stock for each $1 million drawn down by the
Company under the Bridge Funding Agreement. As of March 31, 2001, $4 million has
been drawn down and an additional 640,000 warrants have been issued at exercise
prices ranging from $1.38 to $1.40 per warrant.

If drawn upon, any outstanding amounts must be repaid on or before 120 days
after the initial advance of funds and out of the proceeds of certain other
fundings of the Company. Advances under the Bridge Note will bear interest at
the rate of 10% per annum. If payments are not made on the Bridge Note when due,
the Bridge Note bears additional interest at the rate of 1% per



                                       21



month and warrants to purchase additional shares of EasyLink Class A common
stock at the rate of 100,000 shares per month are issued until the payment is
made. Obligations under the Bridge Note will be secured by the Company's and
WORLD.com's shares of India.com.

Any additional warrants issued pursuant to the Bridge Funding Agreement as
described above will have an exercise price based upon the market price of the
underlying EasyLink Class A common stock around the time such warrants are
issued. The number of shares issuable upon exercise of the warrants and the
exercise price of the warrants are subject to adjustment for stock splits, stock
dividends, stock combinations and reclassifications. The exercise price for all
of the warrants may be paid in cash or by exchanging warrants to purchase a
number of underlying shares having an aggregate value based on the market price
around the time of exercise equal to the exercise price. All of the warrants
expire February 2, 2004.

In consideration of the commitments under the Bridge Funding Agreement, the
Company agreed to reduce the minimum price at which the holders of shares of
Series A Convertible Exchangeable Preferred Stock of India.com (the "India
Preferred Stock") may exchange such shares for EasyLink Class A common stock.
Under the Exchange Agreement dated September 13, 2000, the holders of India
Preferred Stock had a one-time right during the sixty-day period commencing
September 13, 2001 to exchange shares of India Preferred Stock for EasyLink
Class A common stock based on the original purchase price for the India
Preferred Stock divided by the market price of EasyLink stock on September 13,
2001, subject to a floor on the exchange price of $4.50 and a cap of $6.00. The
aggregate original purchase price for the India Preferred Stock was $14.25
million. In consideration of the Bridge Funding Agreement, the period during
which the one-time exchange right may be exercised was changed from the 60-day
period immediately after September 13, 2001 to the 60-day period immediately
after December 31, 2001. In addition, the floor price at which shares of
EasyLink Class A common stock may be issued upon the exchange was reduced from
$4.50 per share to $3.00 per share immediately and will be further reduced to
$1.25 per share for a percentage of the total number of shares of India
Preferred Stock that is equal to the percentage of the Bridge Note drawn down.
As of March 31, 2001, $4 million of the Bridge Note has been drawn down.

(11)     Private Placement of Common Stock

On March 20, 2001, the Company completed a private placement of 3,000,000 shares
of Class A common stock (the "Common Shares") to a private investor for an
aggregate price of $3,000,000. Pursuant to the Common Stock Purchase Agreement
dated as of March 13, 2001 between EasyLink and the private investor and subject
to the effectiveness of a registration statement covering shares of Class A
common stock issuable upon conversion of certain EasyLink convertible notes,
EasyLink is obligated to issue an additional 1,000,000 shares of Class A common
stock to the private investor if the closing price of the Company's Class A
common stock is not at or above $10 per share for at least five consecutive
trading days during 2001.

(12)     Subsequent Events

On April 18, 2001, the Company satisfied its contingent payment obligation to
the former owners of TCOM. The Company paid $300,000 in cash and issued
1,620,833 shares of its Class A common stock valued at approximately $1.2
million. The Company will adjust other intangible assets and amortize such costs
over the remaining life of the other intangible assets.

On May 8, 2001, the Company announced that its majority owned subsidiary
Asia.com, Inc. has sold its business to an investor group. Under the terms of
the sale, the buyer paid Asia.com $1.5 million and assumed Asia.com liabilities
of approximately $1.5 million. The consideration paid to EasyLink was determined
as a result of negotiations between the buyer and EasyLink.



                                       22



After satisfaction of other Asia.com liabilities and pro rata distributions to
other minority investors in Asia.com, EasyLink expects that a majority of the
proceeds from the sale will be available for distribution to EasyLink.

Additionally the Company has settled its contingent payment obligation to the
former shareholders of eLong.com, Inc. through the issuance of 75,000 shares of
EasyLink Class A common stock (see note 2). The Company will account for this
transaction as part of the sale of Asia.com.

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

We make forward-looking statements within the "safe harbor" provisions of the
Private Securities Litigation Reform Act of 1995 throughout this report. These
statements relate to our future plans, objectives, expectations and intentions.
These statements may be identified by the use of words such as "expects,"
"anticipates," "intends," "believes," "estimates," "plans" and similar
expressions. Our actual results could differ materially from those discussed in
these statements. Factors that could contribute to such differences include, but
are not limited to, those discussed in the "Risk Factors" section of this
report. EasyLink Services Corporation undertakes no obligation to update
publicly any forward-looking statements for any reason even if new information
becomes available or other events occur in the future.

Unless otherwise indicated or the context otherwise requires, all references to
"we", "us", "our" and similar terms refer to EasyLink Services Corporation and
its direct and indirect subsidiaries.

Overview

On April 2, 2001, we changed our name to EasyLink Services Corporation. The name
change was made to help create a corporate identity tied to our focus on
outsourced messaging services.

EasyLink Services Corporation, formerly Mail.com, Inc., is a leading global
provider of outsourced messaging services to enterprises and service providers.
Upon the completion of our acquisition of Swift Telecommunications, Inc. on
February 23, 2001, we combined the businesses of Mail.com Business Messaging
Services, Swift Telecommunications and the Easylink Services business acquired
from AT&T Corp. by Swift Telecommunications. As a result of this combination,
Easylink Services Corporation offers a comprehensive portfolio of messaging
services to thousands of business customers worldwide. We offer a broad range of
messaging services to businesses and service providers, including managed e-mail
and groupware hosting services; services that protect corporate e-mail systems
such as virus protection, spam control and content filtering services; message
delivery services such as electronic data interchange or "EDI," telex, desktop
fax, broadcast and production messaging services; and professional messaging
services and support.

We derive revenues from monthly per-user or per-message fees for managed e-mail
and groupware hosting and virus protection, spam control and content filtering
services; monthly per-message and usage-based charges for our message delivery
services; and license and consulting fees for our professional services.

Revenue from e-mail and groupware hosting services, virus protection, spam
control and content filtering services, message delivery services and
professional services is recognized as the services are performed. Facsimile
license revenue is recognized over the average estimated customer life of 3
years.

Until March 30, 2001, we also offered advertising services and consumer e-mail
services to Web sites, ISP's and direct to consumers. In this market, we
provided Web-based e-mail services or WebMail to Internet Service Providers
(ISPs) including several of the world's top ISPs, and we partnered with top
branded Web sites to provide WebMail services to their users. In addition, we
served the market directly through our flagship web site www.mail.com. On
October 26, 2000, the Company announced its intention to sell its advertising
network business and stated that it will focus exclusively on its established
outsourced messaging business. The Company also announced that as a result of
its decision to focus on its outsourced messaging business, it is streamlining
the organization, taking advantage of lower cost areas and further integrating
its technological and operational infrastructures. On March 30, 2001, we
completed the sale of our advertising network and consumer e-mail business to
Net2Phone for $3 million in cash at the closing and on April 13, 2001, received
an additional $500,000 based upon the achievement of certain milestones by
EasyLink. In connection with the sale, we entered into a



                                       23



hosting agreement under which we will host or arrange to host the consumer
e-mailboxes for Net2Phone for a minimum of one year. We plan to transition the
hosting of the consumer e-mail boxes to a third party provider in the near
future.

In March 2000, EasyLink formed WORLD.com to develop the Company's extensive
portfolio of domain names into major Web properties, such as Asia.com and
India.com, which serve the worldwide business-to-business and
business-to-consumer marketplace. Through its subsidiaries, WORLD.com generates
revenues primarily from sales of information technology products, system
integration and website development for other companies, advertising related
sales and commissions earned from booking travel arrangements. On November 2,
2000, the Company announced that it will sell all assets not related to its core
outsourced messaging business, including its Asia.com Inc., and India.com, Inc.
subsidiaries, and its portfolio of category-defining domain names. On May 8,
2001, the Company announced that its majority owned subsidiary Asia.com, Inc.
sold its business to an investor group. See Notes 1, 2 and 12 to our unaudited
condensed consolidated financial statements for additional information.

For the quarter ended March 31, 2001, total revenues were $22.3 million compared
to $10.0 million for the quarter ended March 31, 2000. Net loss was $68.6
million for the quarter ended March 31, 2001 as compared to $42.5 million for
the quarter ended March 31, 2000.

During the first quarter of 2001, we generated approximately 81% of our revenues
from business messaging services and approximately 7% of our revenue from the
advertising network business. We also generated approximately 12% of our
revenues from the sales of information technology products and the provision of
local content and other Internet services associated with WORLD.com. During the
first quarter of 2000, we generated approximately 49% of our revenues from
business messaging services and approximately 51% of our revenue from the
advertising network business. There were no revenues from the sales of
information technology products and the provision of local content and other
Internet services associated with WORLD.com.

For the quarters ended March 31, 2001 and 2000, approximately $19.3 million and
$4.7 million, respectively, of our revenue was generated from companies we
acquired since January 1, 2000. As indicated in Note 1 of the notes to our
unaudited condensed consolidated financial statements, in the future, our focus
will be centered exclusively on the outsourced business messaging market.

Advertising revenues were derived principally from the sale of banner
advertisements. Other advertising revenue sources included up-front placement
fees and promotions. The Company's advertising products consisted of banner
advertisements that appeared on pages within the Company's properties,
promotional sponsorships that were typically focused on a particular event and
merchant buttons on targeted advertising inventory encouraging users to complete
a transaction.

The Company also traded advertisements on its Web properties in exchange for
advertisements on the Internet sites of other companies. Barter revenue, which
is a component of advertising revenue, amounted to $563,000 and $46,000 for the
three months ended March 31, 2001 and 2000. For the three months ended March 31,
2001 and 2000, barter expenses, which are a component of cost of revenues, were
approximately $563,000 and $19,000, respectively.

Domain development revenues include revenues generated by WORLD.com and consist
primarily of sales of information technology products. Revenues are also
generated from system integration and website development, advertising, and
commissions from booking travel arrangements. Revenues for the quarter ended
March 31, 2001 were $2.6 million. There were no domain development revenues
during the first quarter of 2000.

Although we have experienced substantial growth in revenues in recent periods,
we have incurred substantial operating losses since inception and will continue
to incur substantial losses for the foreseeable future. As of March 31, 2001, we
had an accumulated deficit of approximately $375.7 million.

In light of the evolving nature of our business and our limited operating
history, we believe that period-to-period comparisons of our revenues and
operating results are not meaningful and should not be relied upon as
indications of future performance. We do not believe that our historical growth
rates are indicative of future results.



                                       24



Our prospects should be considered in light of risks, expenses and difficulties
encountered by companies in the early stages of development, particularly
companies in the rapidly evolving Internet market. See "Risk Factors That May
Affect Future Results".

STOCK AND WARRANT ISSUANCES

During the three months ended March 31, 2001, the Company issued 616,508 shares
of Class A common stock to certain former employees of Asia.com as severance
payments valued at approximately $760,000.

Under an agreement with CNN entered into August 1998, we issued 253,532 shares
of our Class A common stock upon execution of a contract in August 1998. We
agreed to issue the shares in anticipation of CNN's fulfillment of promotional
obligations under the contract. We capitalized approximately $887,000 as a
partner advance, the market value of the stock we issued and then amortized that
amount over the length of the contract. During the quarter ended March 31, 2000
we recorded approximately $111,000 of amortization expense for this agreement
and this amount is included in sales and marketing expenses.

Prior to May 1, 1999, we were required to issue to CNET, Snap and NBC Multimedia
shares of our Class A common stock for each member who registers at their sites.
On May 1, 1999, we entered into an agreement to settle in full its contingent
obligation to issue shares of our Class A common stock to CNET, Snap and NBC
Multimedia as described above. Pursuant to this agreement, we issued upon the
closing of our initial public offering in June 1999, 2,368,907 shares of Class A
common stock at a value of $7.00 per share in the aggregate to CNET and Snap and
210,000 shares of Class A common stock at a value of $7.00 per share to NBC
Multimedia. We capitalized $18 million in connection with the issuance of these
shares and are ratably amortizing the amount over the period from the closing of
the initial public offering (June 23, 1999) through May 2001. We recorded
approximately $2.3 million of amortization expense for each of the three months
ended March 31, 2001 and 2000, respectively. The remaining $1.5 million of
unamortized costs were written off as a part of the loss on the sale of the
advertising network.


Under a letter agreement and interim agreement dated May 26, 1999 and July 26,
1999, respectively, AT&T Corp. ("AT&T") and we agreed to negotiate in good faith
to complete definitive agreements to establish a strategic relationship. We have
not entered into a definitive agreement to establish the proposed strategic
relationship, and, effective March 30, 2000, the letter agreement and the
Interim Agreement were terminated. Under the May 26, 1999 letter agreement, we
issued warrants to purchase 1.0 million shares of Class A common stock at $11.00
per share. AT&T had the option to exercise the warrants at any time on or before
December 31, 2000. Since AT&T did not exercise the warrants on or before
December 31, 2000, the warrants expired and were cancelled.

We recorded a deferred cost of approximately $4.3 million in the aggregate as a
result of the issuance of these warrants to AT&T. As a result of the termination
of the May 26 letter agreement and the July 26 interim agreement, the remaining
unamortized portion of deferred costs of $3.3 million was expensed during the
first quarter of 2000.

During the three months ended March 31, 2000, the Company issued 104,347 shares
of Class A common stock valued at approximately $1.8 million to an employee in
lieu of compensation.

ACQUISITIONS, INVESTMENTS AND DIVESTITURES

On February 23, 2001, we acquired Swift Telecommunications, Inc., ("STI"). In
January 2001, STI acquired the EasyLink Services business ("EasyLink Services")
from AT&T Corp. STI, together with its newly acquired EasyLink Services
business, is a global provider of messaging services such as telex, fax,
electronic data interchange and e-mail.

At the closing of the acquisition by STI of the EasyLink Services business from
AT&T, we advanced $14 million to STI in the form of a loan, the proceeds of
which were used to fund part of the cash portion of the purchase price to AT&T.
Upon the closing of the acquisition of STI, we assumed a $35 million note issued
by STI to AT&T. The $35 million note will be secured by the assets of STI,
including the EasyLink Services business, and the shares of the Company's Class
A common stock to be issued to the sole shareholder in the Merger. The note is
payable in equal monthly installments over four years and bears interest at the
rate of 10% per annum. The note is subject to mandatory prepayment upon the sale
of specified assets of STI, including the EasyLink Services business, and in
certain other events. The note also contains certain customary covenants and
events of default, including limitations on our ability to incur additional
indebtedness and to incur additional liens on the STI and EasyLink assets.



                                       25



Upon the closing of the acquisition of STI, we paid to the sole shareholder of
STI $835,294 in cash and issued an unsecured note for approximately $9.2 million
and 18,766,176 shares of the Company's Class A common stock valued at
approximately $30.8 million as the purchase price for the acquisition of STI. We
will also pay additional consideration to the sole shareholder of STI equal to
the amount of the net proceeds, after satisfaction of certain liabilities of STI
and its subsidiaries, from the sale or liquidation of the assets of one of STI's
subsidiaries. We also reimbursed the sole shareholder of STI for a $1.5 million
advance made to STI, the proceeds of which were used to fund the balance of the
cash portion of the purchase price for STI's acquisition of the EasyLink
Services business and certain other obligations to AT&T. The $9.2 million note
will be payable in four equal semi-annual installments over two years and may be
prepaid in whole or in part at any time and from time to time without payment of
premium or penalty. The note will be non-interest bearing unless we fail to make
a required payment within 30 days after the due date therefore. Thereafter, the
note will bear interest at the rate of 1% per month. The note also contains
certain customary events of default.

As part of the transaction with STI, we also agreed to acquire Telecom
International, Inc. (which is an affiliate of STI and conducts business under
the name "AlphaTel") and the 25% minority interests in two STI subsidiaries for
$164,705 in cash, promissory notes in the aggregate principal amount of
approximately $1.8 million and 3.7 million shares of EasyLink Class A common
stock. These additional transactions are subject to execution of definitive
documentation, completion of due diligence, receipt of regulatory approvals and
other customary conditions.

On February 8, 2000, we acquired NetMoves Corporation ("NetMoves"), a provider
of Internet fax transmission services for approximately $168.3 million including
acquisition costs of approximately $2.1 million. The acquisition was accounted
for as a purchase business combination. We issued 6,343,904 shares of Class A
common stock valued at approximately $145.7 million based upon our average
trading price at the date of acquisition. In addition, we assumed outstanding
options and warrants of NetMoves which represent the right to purchase 962,443
shares and 57,343 shares respectively, of our Class A common stock at weighted
average exercise prices of $6.69 and $8.64, respectively. The options and
warrants were valued at an aggregate of approximately $20.5 million.

NetMoves (now named EasyLink Services USA, Inc.) designs, develops and markets
to businesses a variety of Internet document delivery services, including
e-mail-to-fax, fax-to-e-mail, fax-to-fax and broadcast fax services. This
acquisition enhanced our presence in the domestic and international business
service market, provided us with an established sales force and international
distribution channels and expanded our offering of Internet-based messaging
services.

On March 14, 2000, we acquired eLong.com, Inc., a Delaware corporation
("eLong.com") for approximately $62 million including acquisition costs of
approximately $365,000. eLong.com, through its wholly owned subsidiary in the
People's Republic of China, operates the Web Site www.eLong.com, which is a
provider of local content and other internet services. The acquisition was
accounted for as a purchase business combination. Concurrently with the merger,
eLong.com changed its name to Asia.com, Inc. ("Asia.com"). In the merger, we
issued to the former stockholders of eLong.com an aggregate of 3,599,491 shares
of EasyLink Class A common stock valued at approximately $57.2 million, based
upon our average trading at the date of acquisition. All outstanding options to
purchase eLong.com common stock were converted into options to purchase an
aggregate of 279,289 shares of EasyLink Class A common stock. The options were
valued at approximately $4.4 million.

During the fourth quarter of 2000, we wrote off approximately $7.8 million of
goodwill, as it was determined that the carrying value had become permanently
impaired as a result of our November 2, 2000 decision, as approved by the Board
of Directors, to sell all assets not related to its core outsourcing business,
including its Asia-based businesses. Additionally, as a result of the continued
eroding market conditions in Asia and the decision to accelerate the divestiture
during the first quarter of 2001, approximately $35 million of goodwill was
written-off as it was determined that the carrying vale of the remaining
goodwill had been permanently impaired. After giving effect to the write off,
the net goodwill balance at March 31, 2001 was zero. Please see the discussion
on Impairment Charges included in the Results of Operations and Liquidity and
Capital Resources sections below for additional information.

In addition, we were obligated to issue up to an additional 719,899 shares of
EasyLink Class A common stock in the aggregate to the former stockholders of
eLong.com if EasyLink or Asia.com acquires less than $50.0 million in value of
businesses engaged in developing, marketing or providing consumer or business
internet portals and related services focused



                                       26



on the Asian market or a portion thereof, or businesses in furtherance of such a
business, prior to March 14, 2001. We have since settled this contingent payment
obligation through the issuance of 75,000 shares of EasyLink Class A common
stock. The Company will account for this transaction as part of the sale of
Asia.com.


In the merger, certain former stockholders of eLong.com retained shares of Class
A common stock of Asia.com representing approximately 4.0% of the outstanding
common stock of Asia.com. Under a separate Contribution Agreement with Asia.com
these stockholders contributed an aggregate of $2.0 million in cash to Asia.com
in exchange for additional shares of Class A common stock of Asia.com,
representing approximately 1.9% of the outstanding common stock of Asia.com.
Pursuant to the Contribution Agreement, we (1) contributed to Asia.com the
domain names Asia.com and Singapore.com and $10.0 million in cash and (2) agreed
to contribute to Asia.com up to an additional $10.0 million in cash over the
next 12 months and to issue, at the request of Asia.com, up to an aggregate of
242,424 shares of EasyLink Class A common stock for future acquisitions. As a
result of the transactions effected pursuant to the Merger Agreement and the
Contribution Agreement, EasyLink initially owned shares of Class B common stock
of Asia.com representing approximately 94.1% of the outstanding common stock of
Asia.com. Our ownership percentage decreased to 92% as of December 31, 2000.
Asia.com granted to management employees of Asia.com options to purchase Class A
common stock of Asia.com representing, as of December 31, 2000, 9% of the
outstanding shares of common stock after giving effect to the exercise of such
options.

The shares of Class A common stock of Asia.com are entitled to one vote per
share and the shares of Class B common stock of Asia.com are entitled to 10
votes per share. The shares of Class A common stock and Class B common stock are
otherwise subject to the same rights and restrictions.

During the first quarter of 2001, management determined that a portion of the
carrying value of the other intangible assets associated with TCOM had become
impaired due to the restructuring of the workforce which had generated those
intangible assets upon acquisition in October 1999. As a result an impairment
charge of $4.3 million was recorded.

On March 16, 2000, in exchange for $2 million in cash and 185,686 shares of our
Class A common stock valued at approximately $2.9 million, we acquired a domain
name from and made a 10% investment in Software Tool and Die, a Massachusetts
Corporation. Software Tool and Die is an Internet Service Provider and provides
Web hosting services. We concluded that the carrying value of this cost-based
investment was permanently impaired based on the achievement of business plan
objectives and milestones and the fair value of the investment relative to our
carrying value. During the fourth quarter of 2000, we recorded an impairment
charge of $4.2 million due to an other-than-temporary decline in the value of
this investment due to the decrease in net book value of the investment caused
by its losses. This amount is included in impairment of investments within other
income (expense) in our 2000 statement of operations. Please see the section on
Impairment Charges included in the Results of Operations section below for
additional information.

On March 31, 2000, we acquired a Mauritius entity, which in turn owned 80% of an
Indian subsidiary, to facilitate future investments in India. The terms were
$400,000 in cash and a $1 million 7% note payable due one year from closing. In
June 2000, the Company acquired through the Mauritius entity the remaining 20%
of the Indian subsidiary for $2.2 million in cash. In connection with this
acquisition, we incurred a $1.8 million charge related to the issuance of
104,347 shares of Class A common stock, as compensation for services performed,
and we paid $200,000 cash and an additional $200,000 payable in our Class A
common stock as compensation for employees.

On April 17, 2000, in exchange for $500,000 in cash, the Company acquired
certain source code technologies, trademarks and related contracts relating to
the InTandem collaboration product ("InTandem") from IntraACTIVE, Inc., a
Delaware corporation (now named Bantu, Inc., "Bantu"). On the same date, the
Company also paid Bantu an upfront fee of $500,000 for further development and
support of the InTandem product. On the same date, pursuant to a Common Stock
Purchase Agreement, the Company acquired shares of common stock of Bantu
representing approximately 4.6 % of Bantu's outstanding capital stock in
exchange for $1 million in cash and 462,963 shares of our Class A common stock,
valued at approximately $3.6 million. Pursuant to the Common Stock Purchase
Agreement, the Company also agreed to invest up to an additional $8 million in
the form of shares of our Class A Common stock in Bantu in three separate
increments of $4 million, $2 million and $2 million, respectively, based upon
the achievement of certain milestones in exchange for additional shares of Bantu
common stock representing 3.7%, 1.85% and 1.85%, respectively, of the
outstanding common stock of Bantu as of April 17, 2000. The number of shares of
the Company's Class A common stock issuable at each closing will be based on the
greater of $9 per share and the average of the closing prices of the Company's
Class A common stock over the five trading days prior to such closing date. In
July 2000, the Company issued an additional 92,593 shares of the Company's Class
A common stock valued at approximately $590,000 to Bantu in accordance with a
true-up provision in the Common Stock Purchase Agreement. In September 2000, the
Company issued an additional 444,444 shares of our Class A common



                                       27



stock valued at approximately $2.9 million as payment for the achievement of a
milestone indicated above. In January 2001, the Company issued an additional
222,222 shares of our Class A common stock valued at approximately $285,000 as
payment for the achieved milestone indicated above. The Company accounts for
this investment under the cost method.

During the second quarter of 2000, Asia.com acquired three companies for
approximately $18.4 million, including acquisition costs. Payments consisted of
cash approximating $500,000, 1,926,180 shares of our Class A common stock valued
at approximately $11.6 million and 4,673,448 shares of Asia.com Class A common
stock valued at approximately $6.1 million, all of which were based upon our
average trading price on the dates of acquisition.

During the fourth quarter of 2000, approximately $12 million of goodwill was
written off as we determined that the carrying value of the goodwill associated
with one of these acquisitions focused on the wireless sector had become
permanently impaired as a result of our November 2, 2000 decision, as approved
by the Board of Directors, to sell all assets not related to its core
outsourcing business, including its Asia-based businesses. During the first
quarter of 2001, an additional $3.1 million was written off as we determined
that the carrying value of the goodwill associated with the acquisition focused
on the wireless sector had become permanently impaired. Please see the
discussion on Restructuring Charges included in the Results of Operations
section below for additional information.

Under a stock purchase agreement associated with one of the Asia.com
acquisitions, we agreed to pay a contingent payment of up to $5 million if
certain wireless revenue targets are reached after the closing. The contingent
payment was payable shares of our Class A common stock, cash or, under certain
circumstances, Asia.com Class A common stock. Management currently does not
expect to achieve these wireless revenue targets and, accordingly, does not
expect to issue any additional consideration.

On July 14, 1999, we purchased an equity interest in 3Cube, Inc ("3Cube"). Under
the agreement, we paid $1.0 million in cash and issued 80,083 shares of our
Class A common stock, valued at approximately $2.0 million, in exchange for
307,444 shares of 3Cube convertible preferred stock, which represents an equity
interest of less than 20% in 3Cube. We recorded this transaction under the cost
method. This agreement also included a technology licensing arrangement, whereby
3Cube agreed to integrate its Internet facsimile technology into our email
service across our partner network. On June 30, 2000, the Company made an
additional investment in 3Cube by issuing 255,049 shares of Class A common stock
valued at approximately $1.5 million in exchange for 50,411 shares of 3Cube
Series C Preferred Stock. As of December 31, 2000 we owned preferred stock of
3Cube representing an ownership interest of 21% of the combined common and
preferred stock outstanding of 3Cube. Accordingly, we now account for this
investment under the equity method of accounting. Under the equity method, our
proportionate share of each investee's operating losses and amortization of the
investor's net excess investment over its equity in each investee's net assets
is included in loss on equity investments. The effect of this change from the
cost method to the equity method of accounting resulted in a decrease of the
carrying value of the investment by $2.1 million. In addition, in December 2000,
we wrote down the value of our investment in 3Cube by $200,000 as it was
determined that the decline in its value was other-than-temporary. During the
first quarter of 2001, we further reduced our investment in 3Cube by $59,000 to
$2 million, representing the amount we expect to receive upon a disposition of
our investment.

On July 25, 2000, we entered into a strategic relationship with BulletN.net,
Inc. The investment has been accounted for under the cost method of accounting,
as we own less than 20% of the outstanding stock of BulletN.net. As part of this
agreement BulletN.net issued 666,667 shares of its common stock and a warrant to
purchase up to 666,667 shares of BulletN.net common stock to us in exchange for
364,431 shares of our Class A common stock valued at approximately $3.1 million.
We concluded that the carrying value of this cost-based investment was
permanently impaired based on the achievement of business plan objectives and
milestones and the fair value of the investment relative to its carrying value.
During the first quarter of 2001, we recorded an impairment charge of $2.6
million due to an other-than-temporary decline in the value of this investment
This amount is included in impairment of investments within other income
(expense) in the March 31, 2001 statement of operations. On March 1, 2001, in
consideration of the exchange and cancellation of the 666,667 warrants at $3.75
per share and the waiver of certain anti-dilution rights, we received a new
warrant to purchase 266,667 shares of BulletN.net common stock at $1.00 per
share.



                                       28



DEFERRED COMPENSATION

We have recorded amortization of deferred compensation of approximately $0 and
$91,000 for the quarter ended March 31, 2001 and 2000, respectively, in
connection with the grant of stock options to one of our officers. This
deferral, which totaled $1.1 million at the date of the grant, represents the
difference between the deemed fair value of our common stock for accounting
purposes and the exercise price of the options at the date of grant. This amount
is represented as a reduction of stockholders' equity and amortized over the
three-year vesting period. Amortization of deferred stock compensation is
charged to sales and marketing expense on the statement of operations. During
the fourth quarter of 2000, the officer's employment terminated and the
remaining $387,000 of unamortized deferred compensation was charged to
additional paid in capital, representing forfeited options.

During the second quarter of 1999, we issued 105,150 and 5,000 stock options to
certain employees at $5.00 per share. The fair value of our common stock on the
dates of grant was $11 and $7 per share, respectively. Accordingly, we recorded
deferred compensation of approximately $641,000 in connection with these
options. At March 31, 2001, all of the employees employment was terminated and
the remaining unamortized deferred compensation of $141,000 was charged to
additional paid in capital, representing forfeited options.

As a result of our acquisition of the EasyLink services business from AT&T, we
recorded deferred compensation of approximately $509,000 associated with the
issuance of our Class A common stock to certain employees. Amortization of
deferred compensation associated with this issuance was approximately $85,000
for the quarter ended March 31, 2001.

RESULTS OF OPERATIONS THREE MONTHS ENDED MARCH 31, 2001 AND 2000

Revenue

Revenues for the three months ended March 31, 2001 were $22.3 million, as
compared to $10 million for the comparable period in 2000. The increase of $12.3
million was due primarily to revenues generated from the business messaging
market. The first quarter of 2001 reflect a full quarter of revenues associated
with our acquisition of NetMoves made in February 2000, as well as revenues
associated with our acquisition of STI on February 23, 2001. In addition, the
first quarter of 2001 includes a full quarter of revenues generated from the
sales of information technology products and the provision of local content and
other Internet services associated with WORLD.com, which we commenced during the
first quarter of 2000.

Business messaging revenues for the three months ended March 31, 2001 were $18.1
million as compared to $4.7 million for the comparable period of 2000. Business
messaging revenues were derived from managed e-mail and groupware hosting
services; services that protect corporate e-mail systems such as virus
protection, spam control and content filtering services; message delivery
services such as electronic data interchange or "EDI," telex, desktop fax,
broadcast and production messaging services; and professional messaging services
and support

Advertising network revenues for the first quarter of 2001 were $1.7 million as
compared to $5.3 million in the first quarter of 2000. On March 30, 2001, we
sold our advertising network to Net2Phone, Inc. Net2Phone paid us $3 million in
cash at the closing and on April 13, 2001, received an additional $500,000 based
upon the achievement of certain milestones by us. In connection with the sale
the parties entered into a hosting agreement whereby we will receive payments
for hosting the consumer mailboxes for a minimum of one year. We plan to
transition the hosting of the consumer mailboxes to a third party provider in
the near future.

Advertising network revenues were derived principally from the sale of banner
advertisements. Other advertising revenue sources included up-front placement
fees and promotions. The Company's advertising products consisted of banner
advertisements that appeared on pages within the Company's properties,
promotional sponsorships that were typically focused on a particular event and
merchant buttons on targeted advertising inventory encouraging users to complete
a transaction.

The Company also traded advertisements on its Web properties in exchange for
advertisements on the Internet sites of other companies. Barter revenue, which
is a component of advertising revenue, amounted to $563,000 and $46,000 for the
three months ended March 31, 2001 and 2000. For the three months ended March 31,
2001 and 2000, barter expenses, which are a component of cost of revenues, were
approximately $563,000 and $19,000, respectively.



                                       29



OPERATING EXPENSES

Cost of Revenues

Cost of revenues for the three months ended March 31, 2001 was $21.0 million, as
compared to $9.9 million for the comparable period in 2000. Cost of revenues
consists primarily of costs incurred in the delivery and support of our
facsimile services, including depreciation of equipment used in our computer
systems, the cost of telecommunications services including local access charges,
leased network backbone circuit costs and long distance domestic and
international termination charges, and personnel costs associated with our
systems, databases and graphics as well as our e-mail service. Cost of revenues
also includes costs associated with licensing third party network software. In
addition, we report the cost of barter trades, amortization of certain domain
assets, and the cost of domain names that have been sold in cost of revenues.
During the first quarter of 2000, we purchased and leased significant amounts of
capital equipment for our computer systems to accommodate the current growth and
in anticipation of the future growth in the number of e-mailboxes. As a result,
depreciation expense increased significantly during the quarter ended March 31,
2001 as compared to 2000. Cost of revenues reflect a full quarter of costs
associated with our acquisition of NetMoves made in February 2000, as well as
costs associated with our acquisition of STI in February 2001. In addition, the
first quarter of 2001 includes a full quarter of costs associated with
WORLD.com, which we commenced during the first quarter of 2000. During the first
quarter of 2001, barter expense was approximately $563,000 as compared to
$19,000 during the comparable period in 2000. We anticipate that cost of
revenues associated with our outsourced messaging business will increase.

Sales and Marketing Expenses

Sales and marketing expenses were $12.4 million for the three months ended March
31, 2001 as compared to $15 million for the comparable period in 2000. The $2.6
million decrease was primarily due to reductions in sales and marketing efforts
associated with our advertising network business that was sold on March 30,
2001. Included in this category are costs related to salaries and commissions
for sales, marketing, and business development personnel. Also included are
costs associated with various advertising campaigns to build our brand.
Previously, one of the primary components of sales and marketing expenses were
customer acquisition costs related to our advertising network. Such costs were
$1.4 million in the first quarter of 2000. We are no longer incurring such costs
in 2001. An amendment to the CNET, Snap and NBC agreement signed during the
second quarter of 1999 eliminated the monthly issuance of shares, but required
us to issue the remaining shares under the contract simultaneously with our
initial public offering in June 1999. The value of these shares ($18.1 million)
is being amortized over the subsequent two-year period. We recorded
approximately $2.3 million of amortization expense in connection with the
issuance of these shares during each of the three-month periods ended March 31,
2001 and 2000, respectively. We also recorded approximately $0, and $111,000 in
amortization of partner advances of shares to CNN for the quarters ended March
31, 2001 and 2000, respectively. As previously mentioned, during the first
quarter of 2000, the Company expensed $3.3 million of deferred costs related to
the AT&T warrants. Sales and marketing costs were also impacted during the first
quarter of 2001 as we reflect a full quarter of costs associated with our
acquisition of NetMoves made in February 2000, and well as costs associated with
our acquisition of STI in February 2001. In addition, the first quarter of 2001
includes a full quarter of costs associated with WORLD.com, which we commenced
during the first quarter of 2000. The first quarter of 2001 reflects a reduction
in expenses, as compared to the first quarter of 2000, associated with our
advertising network in anticipation of its sale that was completed on March 30,
2001. We anticipate that sales and marketing costs will decrease in the future

General and Administrative

General and administrative expenses were $11.8 million during the three months
ended March 31, 2001 as compared to $8.7 million during the comparable period of
2000. The $3.1 million increase was attributable to increased personnel and
related costs increased facilities costs and provision for doubtful accounts. At
March 31, 2001, the number of employees was approximat1y 247, as compared to 735
at March 31, 2000. General and administrative expenses consist primarily of
compensation and other employee costs including customer support and other
corporate functions as well our provision for doubtful accounts and overhead
expenses.



                                       30



In addition, general and administrative expenses reflect a full quarter of costs
associated with our acquisition of NetMoves made in February 2000, and well as
costs associated with our acquisition of STI in February 2001. In addition, the
first quarter of 2001 includes a full quarter of costs associated with
WORLD.com, which we commenced during the first quarter of 2000. In connection
with the Mauritius acquisition made during the first quarter of 2000, we
incurred a $1.8 million charge related to the issuance of 104,347 shares of
Class A common stock as compensation for services performed. We anticipate that
general and administrative costs will continue to decrease in subsequent
periods.

Product Development

Product development costs were $3.5 million for the three months ended March 31,
2001 as compared to $3.6 million in comparable period of 2000. Product
development costs consist primarily of personnel and consultants' time and
expense to research, conceptualize, and test product launches and enhancements
to e-mail products and our partners' and our e-mail web site. Additionally,
product development reflect a full quarter of costs associated with our
acquisition of NetMoves made in February 2000, and well as costs associated with
our acquisition of STI in February 2001. In addition, the first quarter of 2001
includes a full quarter of costs associated with WORLD.com, which we commenced
during the first quarter of 2000. The first quarter of 2001 reflects a reduction
in expenses, as compared to the first quarter of 2000, associated with our
advertising network in anticipation of its sale that was completed on March 30,
2001. We anticipate that product development costs will remain steady in future
periods.

Amortization of Goodwill and Other Intangible Assets and Write-off of Acquired
In-Process Technology

Goodwill represents the excess of the purchase price over the fair market value
of the net assets acquired and is being amortized over a 3 to 10 year period.
Amortization of goodwill and other intangible assets for the three months ended
March 31, 2001 was $15.8 million. Amortization of goodwill and other intangible
assets for the three months ended March 31, 2000 was $7.8 million. The write-off
of acquired in-process technology in connection with our acquisition of NetMoves
was $7.7 million for the three months ended March 31, 2000.

Restructuring Charges

During the first quarter of 2001, we recorded a restructuring charge of $54.4
million in accordance with the provisions of EITF 94-3, and Staff Accounting
Bulletin 100. Our restructuring initiatives are related to our strategic
decisions to exit the consumer messaging business and to focus on the Company's
outsourced messaging business. The restructuring program includes an incremental
reduction in the workforce of approximately 100 employees. Asset disposals of
$52.5 million reflect write-downs of goodwill and other intangible assets of
$43.9 million in connection with management's decision to sell its Asian based
business unit, the majority of which related to its portal business (see Note
2), and a write-down of $8.6 million of fixed assets and other assets.

The following sets forth the activity in the Company's restructuring reserve (in
thousands):




                                            Beginning             Current year-         Current year-         Ending
                                            balance               provision             utilization           balance
                                            -------               -------               -------               -------
                                                                                                  
Employee termination benefits               $   559               $ 1,797               $ 1,791               $   565
Lease abandonments ..........                 3,136                   153                    95                 3,194
Asset disposals .............                    --                52,467                52,467                    --
Other exit costs ............                   353                     2                   163                   192
                                            -------               -------               -------               -------
                                            $ 4,048               $54,419               $54,516               $ 3,951
                                            =======               =======               =======               =======



Impairment Charges

The Company's management performs on-going business reviews and, based on
quantitative and qualitative measures, assesses the need to record impairment
losses on long-lived assets used in operations when impairment indicators are
present.



                                       31



Where impairment indicators were identified, management determined the amount of
the impairment charge by comparing the carrying value of goodwill and other
long-lived assets to their fair values. These evaluations of impairments are
based upon an achievement of business plan objectives and milestones of each
business, the fair value of each ownership interest relative to its carrying
value, the financial condition and prospects of the business and other relevant
factors. The business plan objectives and milestones that are considered include
among others, those related to financial performance, such as achievement of
planned financial results and completion of capital raising activities, if any,
and those that are not primarily financial in nature, such as launching or
enhancements of a web site or product, the hiring of key employees, the number
of people who have registered to be part of the associated business' web
community, and the number of visitors to the associated business' web site per
month. Management determines fair value based on the market approach, which
includes analysis of market price multiples of companies engaged in lines of
business similar to the business being evaluated. The market price multiples are
selected and applied to the business based on the relative performance, future
prospects and risk profile of the business in comparison to the guideline
companies. As a result, during management's quarterly review of the value and
periods of amortization of both goodwill and other long-lived assets, it was
determined that the carrying value of goodwill and certain other intangible
assets were not fully recoverable.

The e-mail addresses for many of the domains were sold to Net2Phone as part of
the sale of the advertising network. As a result of this and eroding market
conditions, management determined that the carrying value of many of these
domains were impaired and recorded an impairment charge of $3.6 million to
reduce the carrying value of these assets to anticipated values to be received
from a third party.

Sale of Advertising Network

This represents a $2.3 million loss attributable to the sale of our advertising
network which was sold on March 30, 2001.

Other Income (Expense), Net

Interest income for the three months ended March 31, 2001 was $344,000 as
compared to $1.8 million during the comparable period of 2000. The decrease was
due to lower cash balances.

Interest expense was $3.2 million for the three months ended March 31, 2001 as
compared to $1.8 million in the comparable period of 2000. The increase was
primarily due to interest related to our convertible note offering as well as
new capital lease obligations. Most of our computer equipment purchases were
financed under capital leases.

As indicated above, management performs on-going business reviews and, based on
quantitative and qualitative measures, assesses the need to record impairment
losses on its investments when impairment indicators are present. Management
determined that the decline in value of its cost investment in BulletN.net was
other-than-temporary and recorded an impairment charge of $2.6 million for the
quarter ended March 31, 2001. Additionally we recorded an impairment charge of
$59,000 relating to our investment in 3Cube, as management determined that the
decline in the value of its investment was other-than-temporary.

Extending Gain on Conversion of Convertible Notes

Liquidity and Capital Resources

Since our inception, we have obtained financing through private placements of
convertible debt and equity securities, equipment leases, our initial public
offering including the exercise of the over-allotment option and through a
convertible debt offering.

On January 8, 2001, we received approximately $10.26 million relating to our
issuing 10% Senior Convertible Notes due on January 8, 2006.

On February 23, 2001, we completed the acquisition of STI. In January 2001, STI
acquired from AT&T Corp. its EasyLink Services business ("EasyLink Services").
See Acquisition, Investments and Divestitures above for additional details.



                                       32



On February 14, 2001, we announced that we entered into a bridge funding and
amendment agreement that would allow us to borrow up to $5 million from our
majority-owned subsidiary India.com pursuant to a bridge note. As of March 31,
2001, we borrowed $4 million against this agreement.

On March 19, 2001, we completed the issuance of $3.9 million principal amount of
10% Senior Convertible Notes due January 8, 2006.

On March 20, 2001, we completed the private placement of 3,000,000 shares of our
Class A common stock to a private investor for an aggregate price of $3 million.

During the first quarter of 2001, we took additional actions to further reduce
our cash burn. These actions included additional staff layoffs in some of our
businesses as well as the anticipated completion of the sale of certain of our
businesses. Accordingly, we incurred additional restructuring and impairment
charges to reduce the value of certain of our acquisitions and investments. This
is due to the continuous and prolonged decline in valuations of Chinese and U.S.
business and consumer portals, including revenue multiples, as well as the lack
of capital funding available to Internet-related businesses in order to fund
their operating losses, and continual investments that their management teams
believe are necessary to sustain operations. Such charges amounted to $54.4
million, of which less than $2 million was cash charges. Most of these charges
covered additional write-downs of tangible and intangible assets and the
carrying value of certain investments.

On March 28, 2001, we completed the issuance of an aggregate of $23,840,250
principal amount of senior convertible notes in exchange for the cancellation of
$75,905,000 principal amount of 7% Convertible Subordinated Notes. $2,531,250 of
the Senior Convertible Notes is subject to cancellation in exchange for the
issuance of 1,420,714 shares of Class A common stock, subject to satisfaction of
certain conditions. The reduction in outstanding indebtedness, together with the
ability to pay up to one-half of interest on the Senior Convertible Notes in
shares of Class A common stock, will reduce our cash interest requirements.

On March 30, 2001, we sold our advertising network to Net2Phone, Inc. who paid
us $3 million in cash at the closing and paid us an additional $500,000 in April
2001 based upon the achievement of certain milestones by us. In connection with
the sale the parties entered into a hosting agreement whereby we will receive
payments for hosting the consumer mailboxes for a minimum of one year. We plan
to transition the hosting of these consumer mailboxes to a third party provider
in the near future for which we will make payments.

In January 2000, we received net proceeds of $96.1 million from our convertible
debt offering. We also financed the majority of our capital expenditures through
lease lines.

On March 30, 2000, we entered into a $12 million Master Lease Agreement with
GATX Technology Services Corporation ("GATX") for equipment lease financing
(hardware and software). Terms of individual leases signed under the Master
Lease Agreement will call for a 36-month lease term, with rent payable monthly
in advance. The effective interest rate is 12.1% and is adjustable based on
prime. GATX holds a first priority security interest in the equipment under the
facility. For certain leases entered into under the $12 million master lease
agreement, the Company has exercised an option to extend the term for an
additional 24 months.

Under terms of the Master Lease Agreement, we have the option to purchase the
equipment at the then fair market value of the equipment at lease expiration. In
December 2000, GATX reduced the $12 million line to $10.4 million. The amount
that was outstanding at March 31, 2001 was $8.7 million.

On March 31, 2000, we entered into a $2 million Master Lease Agreement with
Leasing Technologies International, Inc ("Leasing Technologies"). The lease line
provides for the lease of new computers, office automation and other equipment.
Terms of individual leases signed under the Master Lease Agreement call for a
36-month lease term, rent payable monthly in advance. The effective interest
rate is 14.7% and is adjustable based on prime. In addition, a security deposit
equal to one months rent is payable at individual lease inception. In December
2000, Leasing Technologies reduced the $2 million line to $1.2 million. The
amount that was outstanding at March 31, 2001 was $942,000.



                                       33




Under terms of the Master Lease Agreement at the end of the lease term, the
Company has the option to either purchase, return the equipment, or extend the
lease term by twelve months, at a set percent of the original price. In the
latter case, the lease terms provide for a discounted monthly rental and a
bargain purchase option at the expiration of the twelve-month extension.

Net cash provided by operating activities was $10.8 million for the three months
ended March 31, 2001, and net cash used in operating activities was $17.6
million for the three months ended March 31, 2000. Cash provided by operating
activities was impacted by the net loss from operations and the extraordinary
gain on the conversion of convertible notes, offset by non-cash charges
principally related to the amortization of partner advances, depreciation and
amortization of fixed assets, amortization of goodwill and other intangible
assets, proceeds from the sales and maturities of marketable securities, the
provision for restructuring and impairments, and changes in operating assets and
liabilities. In 2000, cash used in operating activities was impacted by the net
loss from operations and changes in operating assets and liabilities, offset in
part by the write-off of in-process technology, non-cash charges related to
partner agreements, depreciation and amortization of fixed assets and intangible
assets.

Net cash used in investing activities was $18.4 million for the three months
ended March 31, 2001 and $1.2 million for the three months ended March 31, 2000.
In 2001, net cash used in investing activities consisted primarily of purchases
of property and equipment, and cash paid for acquisitions. In 2000, net cash
used in investing activities was impacted by purchases of property and equipment
the increase in notes receivable partially offset by the net cash received from
acquisitions.

Net cash provided by financing activities was $16.7 million for the three months
ended March 31, 2001 and $94.9 million for the three months ended March 31,
2000. During the first quarter of 2001, we received $14.1 million from the
issuance of senior convertible notes, $3.0 million from the sale of our
advertising network and $3.0 million from the issuance of our Class A Common
Stock.  During the first quarter of 2000, we received $96.1 million from the
issuance of convertible notes.

At March 31, 2001, the Company maintained approximately $1.7 million in letters
of credit ("LC") with various parties. One LC approximating $1.1 million,
including reinvested interest, is with a bank to secure obligations under an
office space lease. The LC expires on January 31, 2002 and will automatically
renew for an additional periods of one year but not beyond January 31, 2006. The
bank may choose not to extend the LC by notifying the Company not less than 30
days but not more than 60 days prior to an expiry date. The Company is required
to maintain a $1 million balance on deposit with the bank in an interest bearing
account, which is included in restricted investments in the accompanying
consolidated balance sheet. The other LC's, which also require a cash deposit,
are related to the leasing of telecommunications equipment and for consulting
services. Through March 31, 2001, there were no drawings under the LC.

At March 31, 2001, we had $16.6 million of cash and cash equivalents and $21,000
of marketable securities. Our principal commitments consist of subordinated
convertible notes, senior convertible notes, notes payable, obligations under
capital leases, domain asset purchase obligations, accounts payable and other
current obligations and commitments for capital expenditures. For the year ended
December 31, 2000, we received a report from our independent accountants
containing an explanatory paragraph stating that we suffered recurring losses
from operations since inception and have a working capital deficiency that raise
substantial doubt about our ability to continue as a going concern. We incurred
a net loss of $68.6 million during the quarter ended March 31, 2001, and have an
accumulated deficit of $375.7 million as of March 31, 2001. We believe that we
will need additional financing to meet cash requirements and the availability of
such financing when needed, on terms acceptable to us, or if at all, is
uncertain. If we are unable to raise additional financing or generate sufficient
cash flow, we may be unable to continue as a going concern.

Our unaudited condensed consolidated financial statements do not include any
adjustments relating to the recoverability and classification of recorded asset
amounts or the amounts and classification of liabilities that might be necessary
should we be unable to continue as a going concern. We believe our ability to
continue as a going concern is dependent upon our ability to generate sufficient
cash flow to meet our obligations on a timely basis, to obtain additional
financing or refinancing as may be required, and ultimately to achieve
profitable operations. During the first quarter of 2001, we raised $16.9 million
through the sale of senior debt securities and common equity. We also acquired
STI and EasyLink Services, requiring a cash outlay of $16 million. Management
believes that this acquisition significantly enhances the scale of our customer
base and global network. Management has implemented internal actions to improve
our operations and liquidity including a reduction of our workforce, closure of
some of our businesses operating with negative cash flows, and we sold our
advertising network for $3



                                       34



million. On May 8, 2001, we announced that our majority owned subsidiary
Asia.com sold its business to an investor group which paid $1.5 million in cash
and assumed Asia.com liabilities of approximately $1.5 million. After
satisfaction of other Asia.com liabilities and pro rata distributions to other
minority investors in Asia.com, we expect that a majority of the proceeds from
the sale will be available for distribution to us. Management is in the process
of further reducing operating costs, increasing our sales efforts with a new
combined sales force and seeking financing that is acceptable to us.

Sales of additional equity securities could result in additional dilution to our
stockholders. In addition, on an ongoing basis, we continue to evaluate
potential acquisitions to complement our business messaging services. In order
to complete these potential acquisitions, we may need additional equity or debt
financing in the future.

In addition, we previously announced that we will seek to sell all assets not
related to our core outsourced messaging business, including our India.com, Inc.
subsidiary, and our portfolio of domain names. No assurance can be given that
the company will be successful in selling India.com, Inc. or these domain names
or as to the timing of such sales or otherwise raising the amount of capital
needed to fund our operations. The proceeds from the sale of these assets may
not supply enough cash to fund our operations, and we may experience delays in
the completion of these sales or receiving or converting into cash the
consideration received in these sales.

Recent Accounting Pronouncements

In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities." SFAS No. 133
establishes accounting and reporting standards for derivative instruments,
including derivative instruments embedded in other contracts, and for hedging
activities. During June 1999, SFAS No. 137 was issued which delayed the
effective date of SFAS No. 133. SFAS No. 137 is effective for all fiscal
quarters of fiscal years beginning after June 15, 2000. The Company's adoption
of this statement in the first quarter of 2001 did not have a significant impact
on the Company's financial statements as it does not currently use derivative
instruments or hedging activities.


ITEM 3 Quantitative and Qualitative Disclosures About Market Risk

The Company is exposed to market risk, primarily from changes in interest rates,
foreign exchange rates and credit risk. The Company maintains operations in the
Peoples Republic of China and India. Fluctuations in exchange rates may have an
adverse effect on the Company's results of operations and could also result in
exchange losses. The impact of future rate fluctuations cannot be predicted
adequately. To date the Company has not sought to hedge the risks associated
with fluctuations in exchange rates.



                                       35



Market Risk - Our accounts receivables are subject, in the normal course of
business, to collection risks. We regularly assess these risks and have
established policies and business practices to protect against the adverse
effects of collection risks. As a result we do not anticipate any material
losses in this area.

Interest Rate Risk - Interest rate risk refers to fluctuations in the value of a
security resulting from changes in the general level of interest rates.
Investments that are classified as cash and cash and equivalents have original
maturities of three months or less. Changes in the market's interest rates do
not affect the value of these investments. Marketable securities are comprised
of U.S. Treasury Notes and are classified as available-for-sale and subject to
interest rate fluctuations.


Risk Factors That May Affect Future Results

         Before you invest in our Class A common stock, you should carefully
consider the risks described below and the other information included or
incorporated by reference in this prospectus.

We Have Only a Limited Operating History, We Are Involved in a New and Unproven
Industry and We Have Determined To Focus On Our Core Outsourced Messaging
Business.

         We have only a limited operating history upon which you can evaluate
our business and our prospects. We have offered a commercial email service since
November 1996 under the name iName. We changed our company name to Mail.com,
Inc. in January 1999. In February 2000, we acquired NetMoves Corporation, a
provider of a variety of Internet message delivery services to businesses. In
March 2000, we formed WORLD.com to develop and operate our domain name
properties as independent Web sites. In the fourth quarter of 2000, we announced
our intention to focus exclusively on our outsourced messaging business and to
sell all assets not related to this business. In February 2001, we acquired
Swift Telecommunications, Inc. which had contemporaneously acquired the EasyLink
Services business from AT&T Corp. The EasyLink Services business is a provider
of outsourced e-mail services and of message delivery services such as
electronic data interchange or EDI, fax and telex services. Swift is a provider
of telex services. On March 30, 2001, we announced that we had sold our
advertising network business to Net2Phone, Inc. and on May 8, 2001 we announced
that our Asia.com, Inc. subsidiary had sold its business. Our success will
depend in part upon our ability to maintain or expand our sales of message
delivery services such as EDI and fax services to enterprises, the development
of a viable market for fee-based e-mail and groupware services on an outsourced
basis, our ability to compete successfully in those markets and our ability to
successfully sell our non-core assets on favorable terms. For the reasons
discussed in more detail below, there are substantial obstacles to our achieving
and sustaining profitability.

We Have Incurred Losses Since Inception and Expect to Incur Substantial Losses
in the Future.

         We have generated only limited revenues to date. We have not achieved
profitability in any period, and we may not be able to achieve or sustain
profitability. We incurred a net loss of $68.6 million for the first quarter of
2001 and $229.5 million for the year ended December 31, 2000. We had an
accumulated deficit of $375.7 million as of March 31, 2001. We expect to
continue to incur substantial net losses and negative operating cash flow for
the foreseeable future. We intend to expand our sales and marketing operations,
upgrade and enhance our technology, continue our international expansion, and
improve and expand our management information and other internal systems. We
intend to continue to make strategic acquisitions and investments, which may
result in significant amortization of goodwill and other expenses. We are making
these expenditures in anticipation of higher revenues, but there will be a delay
in realizing higher revenues even if we are successful. If we do not succeed in
substantially increasing our revenues or integrating the EasyLink Services and
Swift businesses with our historical business, our losses will continue
indefinitely and will increase.

If We Are Unable to Raise Necessary Capital in the Future, We May Be Unable to
Fund Necessary Expenditures.

         We anticipate the need to raise additional capital in the near future.
See Part I. Item 2 -- Management's Discussion and Analysis of Financial
Condition and Results of Operations -- Liquidity and Capital Resources. At March
31, 2001, we had $16.6 million of cash and cash equivalents and $21,000 of
marketable securities. Our principal commitments consist of



                                       36



subordinated convertible notes, senior convertible notes, notes payable,
obligations under capital leases, domain asset purchase obligations, accounts
payable and other current obligations and commitments for capital expenditures.
For the year ended December 31, 2000, we received a report from our independent
accountants containing an explanatory paragraph stating that we suffered
recurring losses from operations since inception and have a working capital
deficiency that raise substantial doubt about our ability to continue as a going
concern. We believe that we will need additional financing to meet cash
requirements for our operations, and the availability of such financing when
needed, on terms acceptable to us, or if at all, is uncertain. If we are unable
to raise additional financing or generate sufficient cash flow, we may be unable
to continue as a going concern.

         If we raise additional funds by issuing equity securities or debt
convertible into equity securities, stockholders may experience dilution of
their ownership interest. The amount of dilution resulting from issuance of
additional shares of Class A common stock and securities convertible into Class
A common stock and the potential dilution that may result from future issuances
has significantly increased in light of the decline in our stock price.
Moreover, we could issue preferred stock that has rights senior to those of the
Class A common stock. Some of our stockholders have registration rights that
could interfere with our ability to raise needed capital. If we raise funds by
issuing debt, our lenders may place limitations on our operations, including our
ability to pay dividends.

We Intend to Sell All of Our Assets Not Related to Our Core Outsourced messaging
Business But May Experience Difficulty Completing Any or All of Such Sales on
Favorable Terms or At All.

         We recently announced our intention to sell all of our non-core assets,
including our advertising network business, our Asia.com, Inc. and India.com,
Inc. subsidiaries and our portfolio of Internet domain names. On March 30, 2001,
we completed the sale of our advertising network business to Net2Phone. On May
3, 2001, our Asia.com, Inc. subsidiary completed the sale of its business. We
cannot assure you that we will be able to sell all or any of our remaining
non-core assets on favorable terms or at all. We also cannot assure you as to
the timing or the terms and conditions of the sale of any of these assets or the
form or amount of consideration (if any) that may be received. The realizable
value of these assets may ultimately prove to be less than the carrying value
currently reflected in our consolidated financial statements. Moreover, if the
sales are not successfully completed, the market price of our common stock may
decline to the extent that the current market price reflects a market assumption
that such sales will be successfully completed. To the extent that we receive
non-cash consideration in any of these sales, we may not be able to liquidate
this consideration or otherwise turn it into cash for a period of time after we
receive it or at all.

We Intend to Continue to Acquire, or Make Strategic Investments in, Other
Businesses and Acquire or License technology and Other Assets and We May Have
Difficulty Integrating These Businesses or Generating an Acceptable Return.

         We have completed a number of acquisitions and strategic investments
since our initial public offering. For example, we acquired NetMoves
Corporation, a provider of a variety of message delivery services to businesses,
and The Allegro Group, Inc., a provider of email and email related services,
such as virus blocking and content screening, to businesses. We recently
acquired Swift Telecommunications, Inc. and the EasyLink Services business that
it had contemporaneously acquired from AT&T Corp. We will continue our efforts
to acquire or make strategic investments in businesses and to acquire or license
technology and other assets, and any of these acquisitions may be material to
us. We cannot assure you that acquisition or licensing opportunities will
continue to be available on terms acceptable to us or at all. Such acquisitions
involve risks, including:

         o        inability to raise the required capital;

         o        difficulty in assimilating the acquired operations and
                  personnel;

         o        inability to retain any acquired member or customer accounts;

         o        disruption of our ongoing business;



                                       37



         o        the need for additional capital to fund losses of acquired
                  businesses;

         o        inability to successfully incorporate acquired technology into
                  our service offerings and maintain uniform standards,
                  controls, procedures and policies; and

         o        lack of the necessary experience to enter new markets.

         We may not successfully overcome problems encountered in connection
with potential acquisitions. In addition, an acquisition could materially impair
our operating results by diluting our stockholders' equity, causing us to incur
additional debt or requiring us to amortize acquisition expenses and acquired
assets.

We May Be Unable to Successfully Integrate the EasyLink Services Business
Acquired From AT&T.

         On February 23, 2001, we completed the acquisition of Swift
Telecommunications, Inc. which had contemporaneously acquired the EasyLink
Services business of AT&T Corp. The EasyLink Services business acquired from
AT&T provides a variety of messaging services such as e-mail, EDI, fax and telex
services. This business was a division of AT&T and was not a separate
independent operating entity. We hired only a portion of the employees of the
business. The messaging network for this business resides on AT&T's managed
network and is being operated and maintained for EasyLink Services by AT&T
pursuant to a Transition Services Agreement. In addition, AT&T will continue to
provide a variety of business and administrative functions for the business. We
plans to migrate off the AT&T network to the EasyLink Services network and to
assume responsibility for these other functions over the next two years.

         Under the Transition Services Agreement, we are purchasing a variety of
services from AT&T to enable us to continue to operate the business pending the
transition to EasyLink Services. See Part I. Item 1. Business -- Transition
Services Agreement and Master Carrier Agreement with AT&T Corp. -- in our Form
10-K for the year ended December 31, 2000 filed on April 2, 2001.

         We cannot assure you that we will be able to successfully transition
the EasyLink Services network and other operations from AT&T to us, or
successfully integrate them into our operations, in a timely manner or without
incurring substantial unforeseen expense. Even if successfully transitioned and
integrated, we may be unable to operate the business at expense levels that are
ultimately profitable for us. Our inability to successfully transition,
integrate or operate the network and operations of the EasyLink Services
business will result in a material adverse effect on our business, results of
operations and financial condition.

We Have Incurred Significant Indebtedness For Money Borrowed.

         As of March 31, 2001, we had approximately $139 million principal
amount of outstanding indebtedness for borrowed money and capital leases. We may
incur substantial additional indebtedness in the future. The level of our
indebtedness, among other things, could (1) make it difficult for us to make
payments on our indebtedness, (2) make it difficult to obtain any necessary
financing in the future for working capital, capital expenditures, debt service
requirements or other purposes, (3) limit our flexibility in planning for, or
reacting to changes in, our business, and (4) make us more vulnerable in the
event of a downturn in our business.

We May Be Unable to Pay Debt Service on Our Indebtedness for Money Borrowed and
Other Obligations.

         We had an operating loss and negative cash flow during the fourth
quarter of 2000 and for the year ended December 31, 2000 and expect to incur
substantial losses and negative cash flows for the foreseeable future. In
addition, we have a substantial amount of outstanding accounts payable and other
obligations. Accordingly, cash generated by our operations would have been
insufficient to pay the amount of interest payable annually on our outstanding
indebtedness or to pay our other obligations. We cannot assure you that we will
be able to pay interest and other amounts due on our outstanding indebtedness,
or our other obligations, on the scheduled dates or at all. If our cash flow and
cash balances are inadequate to



                                       38



meet our obligations, we could face substantial liquidity problems. We cannot
assure you that the proposed sale of our remaining non-core assets will not
negatively impact our cash flow available to service our debt. If we are unable
to generate sufficient cash flow or otherwise obtain funds necessary to make
required payments, or if we otherwise fail to comply with any covenants in our
indebtedness, we would be in default under these obligations, which would permit
these lenders to accelerate the maturity of the obligations and could cause
defaults under our indebtedness. Any such default could have a material adverse
effect on our business, results of operations and financial condition. We cannot
assure you that we would be able to repay amounts due on our indebtedness if
payment of the indebtedness were accelerated following the occurrence of an
event of default under, or certain other events specified in, the indenture for
the convertible notes, including any deemed sale of all or substantially all of
our assets.

Outsourcing of E-mail and Groupware Services and Message Delivery Services May
Not Prove to Be Viable Businesses.

         An important part of our business strategy is to leverage our existing
global customer base and global network by continuing to provide the best
message delivery services today and by offering these customers managed e-mail
and other messaging services in the future. The market for managed e-mail,
groupware services and other messaging services such as virus protection, spam
control and content filtering services and professional messaging services is
only beginning to develop. Our success will depend on the continued expansion of
the market for outsourced message delivery services such as EDI and fax services
and the development of viable markets for the outsourcing of managed e-mail and
groupware services, services to protect corporate e-mail systems from viruses,
spam and offensive content and related professional messaging services. Each of
these developments is somewhat speculative.

         There are significant obstacles to the development of a sizable market
for messaging services outsourcing. Outsourcing is one of the principal methods
by which we will attempt to reach the size we believe is necessary to be
successful. Security and the reliability of the Internet, however, are likely to
be of concern to enterprises and service providers deciding whether to outsource
their messaging services or to continue to provide it themselves. These concerns
are likely to be particularly strong at larger businesses and service providers,
which are better able to afford the costs of maintaining their own systems.
While we intend to focus exclusively on our outsourced messaging services, we
cannot be sure that we will be able to maintain or expand our business customer
base or that we will be able to sell managed messaging services such as e-mail
and groupware hosting services, virus protection, spam control or content
filtering services or professional services to this customer base. In addition,
the sales cycle for managed messaging services such as hosting services is
lengthy and could delay our ability to generate revenues in the managed
messaging services market. As part of our business strategy, we plan to offer
additional outsourced messaging and other services to existing customers. We
cannot assure you that these customers will purchase these services or will
purchase them at prices that we wish to charge. Furthermore, we may not be able
to generate significant additional revenues by providing our outsourced e-mail
and groupware services to businesses. Standards for pricing in the business
e-mail and groupware services market are not yet well defined and some
businesses and service providers may not be willing to pay the fees we wish to
charge. We cannot assure you that the fees we intend to charge will be
sufficient to offset the related costs of providing these services.

We May Fail to Meet Market Expectations Because of Fluctuations in Our Quarterly
Operating Results, Which Would Cause Our Stock Price to Decline.

         Although we intend to steadily increase our spending and investment to
support our planned growth, our revenues (and some of our costs) will be much
less predictable. This is likely to result in significant fluctuations in our
quarterly results, and to limit the value of quarter-to-quarter comparisons.
Because of our limited operating history, the emerging nature of our industry
and our planned sale of our non-core assets, we anticipate that securities
analysts will have difficulty in accurately forecasting our results. It is
likely that our operating results in some quarters will be below market
expectations. In this event, the price of our Class A common stock is likely to
decline.

         The following are among the factors that could cause significant
fluctuations in our operating results:

         o        incurrence of other cash and non-cash accounting charges,
                  including charges resulting from acquisitions or dispositions
                  of assets, including from the disposition of non-core assets
                  such as our Asia.com and India.com subsidiaries, and
                  write-downs of impaired assets;



                                       39



         o        non-cash charges associated with repriced stock options;

         o        system outages, delays in obtaining new equipment or problems
                  with planned upgrades;

         o        disruption or impairment of the Internet;

         o        demand for outsourced messaging services;

         o        attracting and retaining customers and maintaining customer
                  satisfaction;

         o        introduction of new or enhanced services by us or our
                  competitors;

         o        changes in our pricing policy or that of our competitors;

         o        changes in governmental regulation of the Internet and
                  messaging in particular; and

         o        general economic and market conditions.

         Other such factors in our non-core businesses include:

         o        incurrence of additional expenditures without receipt of
                  offsetting revenues pending the sale of these businesses.


We Expect Significant Stock Based Compensation Charges Related to Repriced
Options.

         In light of the decline in our stock price and in an effort to retain
our employee base, on November 14, 2000, the Company offered to certain of its
employees, officers and directors, other than Gerald Gorman, the right to
reprice certain outstanding stock options to an exercise price equal to the
closing price of the Company's Class A common stock on NASDAQ on November 14,
2000. Options to purchase 6,327,986 shares were repriced. The repriced options
vest at the same rate that they would have vested under their original terms
except that shares issuable upon exercise of these options may not be sold until
after November 14, 2001. In March 2000, Financial Accounting Standards Board
("FASB") issued FASB Interpretation No. 44, "Accounting for Certain Transactions
Involving Stock Compensation, an interpretation of APB Opinion No. 25"
("Interpretation"). Among other issues, this Interpretation clarifies (a) the
definition of employee for purposes of applying Opinion 25, (b) the criteria for
determining whether a plan qualifies as a noncompensatory plan, (c) the
accounting consequence of various modifications to the terms of a previously
fixed stock option or award, and (d) the accounting for an exchange of stock
compensation awards in a business combination. As a result, under the
Interpretation, stock options repriced after December 15, 1998 are subject to
variable plan accounting treatment. This guidance requires the Company to
remeasure compensation cost for outstanding repriced options each reporting
period based on changes in the market value of the underlying common stock.
Depending upon movements in the market value of the Company's common stock, this
accounting treatment may result in significant non-cash compensation charges in
future periods.

Several of Our Competitors Have Substantially Greater Resources, Longer
Operating Histories, Larger Customer Bases and Broader Product Offerings.

         Our business is, and we believe will continue to be, intensely
competitive. See "Part I Item 1- Business -Competition in our Form 10-K for the
year ended December 31, 2000 filed on April 2, 2001."



                                       40



         Many of our competitors have greater market presence, engineering and
marketing capabilities, and financial, technological and personnel resources
than those available to us. As a result, they may be able to develop and expand
their communications and network infrastructures more quickly, adapt more
swiftly to new or emerging technologies and changes in customer requirements,
take advantage of acquisition and other opportunities more readily, and devote
greater resources to the marketing and sale of their products and services. In
addition, current and potential competitors have established or may establish
cooperative relationships among themselves or with third parties to increase the
ability of their services to address the needs of our current and prospective
customers. Accordingly, it is possible that new competitors or alliances among
competitors may emerge and rapidly acquire significant market share. In addition
to direct competitors, many of our larger potential customers may seek to
internally fulfill their messaging needs through the deployment of their own on
premises messaging systems.

         Some of our competitors provide a variety of business services and
products such as Internet access and other telecommunications services, browser
software, homepage design, Web site hosting and software and hardware solutions
in addition to messaging services. The ability of these competitors to offer a
broader suite of complementary services may give them a considerable advantage
over us.

         The level of competition is likely to increase as current competitors
increase the sophistication of their offerings and as new participants enter the
market. In the future, as we expand our service offerings, we expect to
encounter increased competition in the development and delivery of these
services. We may not be able to compete successfully against our current or
future competitors.

Our Rapid Expansion Is Straining Our Existing Resources, and if We Are Not Able
to Manage Our Growth Effectively, Our Business and Operating Results Will
Suffer.

         We have aggressively expanded our operations in anticipation of
continued growth in our business and as a result of our acquisitions. We have
also developed the technology and infrastructure to offer a range of services in
the market for outsourced messaging services. At the same time, we announced our
intention to sell all of our non-core assets, including our advertising network
business, our World.com subsidiaries Asia.com and India.com and our portfolio of
domain names. This expansion and the decision to sell all of our non-core assets
has placed, and we expect it to continue to place, a significant strain on our
managerial, operational and financial resources. If we cannot manage our growth
or the sale of non-core assets effectively, our business, operating results and
financial condition will suffer.

It Is Difficult to Retain Key Personnel and Attract Additional Qualified
Employees in Our Business and the Loss of Key Personnel and the Burden of
Attracting Additional Qualified Employees May Impede the Operation and Growth of
Our Business and Cause Our Revenues to Decline.

         Our future success depends to a significant extent on the continued
service of our key technical, sales and senior management personnel, but they
have no contractual obligation to remain with us. In particular, our success
depends on the continued service of Gerald Gorman, our Chairman, Thomas
Murawski, our Chief Executive Officer, Brad Schrader, our President, and Debra
McClister, our Executive Vice President and Chief Financial Officer. The loss of
the services of Messrs. Gorman, Murawski or Schrader or of Ms. McClister, or
several other key employees, would impede the operation and growth of our
business. The successful dispostion of our non-core businesses depends on the
continued services of Gary Millin, Chief Executive Officer of World.com.

         To manage our existing business and handle any future growth, we will
have to attract, retain and motivate additional highly skilled employees. In
particular, we will need to hire and retain qualified salespeople if we are to
meet our sales goals. We will also need to hire and retain additional
experienced and skilled technical personnel in order to meet the increasing
technical demands of our expanding business. Competition for employees in
messaging-related businesses is intense. We have in the past experienced, and
expect to continue to experience, difficulty in hiring and retaining employees
with appropriate qualifications. If we are unable to do so, our management may
not be able to effectively manage our business, exploit opportunities and
respond to competitive challenges.



                                       41



Our Business is Heavily Dependent on Technology, Including Technology that Has
Not Yet Been Proven Reliable at High Traffic Levels and Technology That We Do
Not Control.

         The performance of our computer systems is critical to the quality of
service we are able to provide to our customers. If our services are unavailable
or fail to perform to their satisfaction, they may cease using our service. In
addition, our agreements with several of our customers establish minimum
performance standards. If we fail to meet these standards, our customers could
terminate their relationships with us and assert claims for monetary damages.

We Need to Upgrade our Computer Systems to Accommodate Increases in Messaging
Traffic and to Accommodate Increases in the Usage of Our Services, but We May
Not Be Able to Do So While Maintaining Our Current Level of Service, or At All.

         We must continue to expand and adapt our computer systems as the number
of customers and the amount of information they wish to transmit increases and
as their requirements change, and as we further develop our messaging services.
Because we have only been providing some of our services such as managed e-mail
and groupware services for a limited time, and because our computer systems for
these services have not been tested at greater capacities, we cannot guarantee
the ability of our computer systems to connect and manage a substantially larger
number of customers or meet the needs of business customers at high transmission
speeds. If we cannot provide the necessary service while maintaining expected
performance, our business would suffer and our ability to generate revenues
through our services would be impaired.

         The expansion and adaptation of our computer systems will require
substantial financial, operational and managerial resources. We may not be able
to accurately project the timing of increases in email traffic or other customer
requirements. In addition, the very process of upgrading our computer systems is
likely to cause service disruptions. This is because we will have to take
various elements of the network out of service in order to install some
upgrades.

Our Computer Systems May Fail and Interrupt Our Service.

         Our customers have in the past experienced interruptions in our
services. We believe that these interruptions will continue to occur from time
to time. These interruptions are due to hardware failures, unsolicited bulk
emails that overload our system and other computer system failures. In
particular, we have experienced outages and delays in email delivery and access
to our email service related to disk failures, the implementation of changes to
our computer system, insufficient storage capacity and other problems. These
failures have resulted and may continue to result in significant disruptions to
our service. Although we plan to install backup computers and implement
procedures to reduce the impact of future malfunctions in these systems, the
presence of these and other single points of failure in our network increases
the risk of service interruptions. Some aspects of our computer systems are not
redundant. These include our database system and our email storage system, which
stores emails and other data. In addition, substantially all of our computer and
communications systems relating to our email services other than the systems
located and operated by AT&T Corp. under our Transition Services Agreement with
them are currently located in our primary data centers in Manhattan, Edison, New
Jersey and Dayton, Ohio. We currently do not have alternate sites from which we
could conduct these operations in the event of a disaster. Our computer and
communications hardware is vulnerable to damage or interruption from fire,
flood, earthquake, power loss, telecommunications failure and similar events.
Our services would be suspended for a significant period of time if any of our
primary data centers was severely damaged or destroyed. We might also lose
stored emails and other customer files, causing significant customer
dissatisfaction and possibly giving rise to claims for monetary damages.

Our Services Will Become Less Desirable or Obsolete if We Are Unable To Keep Up
with the Rapid Changes Characteristic of Our Business.

         Our success will depend on our ability to enhance our existing services
and to introduce new services in order to adapt to rapidly changing
technologies, industry standards and customer demands. To compete successfully,
we will have to accurately anticipate changes in business and consumer demand
and add new features to our services very rapidly. We also have to regularly
upgrade our software to ensure that it remains compatible with the wide and
changing variety of Web browsers and other software used by our customers. We
may not be able to integrate the necessary technology into our computer systems
on a timely basis or without degrading the performance of our existing services.
We cannot be sure that,



                                       42


once integrated, new technology will function as expected. Delays in introducing
effective new services could cause existing and potential customers to forego
use of our services and to use instead those of our competitors.

Our Business Will Suffer if We Are Unable to Provide Adequate Security for Our
Service, or if Our Service Is Impaired By Security Measures Imposed by Third
Parties.

         Security is a critical issue for any outsourced messaging service, and
presents a number of challenges for us.

         If we are unable to maintain the security of our service, our
reputation and our ability to attract and retain customers may suffer, and we
may be exposed to liability. Third parties may attempt to breach our security or
that of our customers whose networks we may maintain or for whom we provide
services. If they are successful, they could obtain information that is
sensitive or confidential to a customer or otherwise disrupt a customer's
operations or obtain confidential information, including our customer's
profiles, passwords, financial account information, credit card numbers, stored
email or other personal or business information. Our customers or their
employees may assert claims for money damages for any breach in our security and
any breach could harm our reputation.

         Our computers are vulnerable to computer viruses, physical or
electronic break-ins and similar incursions, which could lead to interruptions,
delays or loss of data. We expect to expend significant capital and other
resources to license or create encryption and other technologies to protect
against security breaches or to alleviate problems caused by any breach.
Nevertheless, these measures may prove ineffective. Our failure to prevent
security breaches may expose us to liability and may adversely affect our
ability to attract and retain customers and develop our business market.

         Security measures taken by others may interfere with the efficient
operation of our service, which may harm our reputation, adversely impact our
ability to attract and retain customers. "Firewalls" and similar network
security software employed by many ISPs, employers and schools can interfere
with the operation of our services.

We are dependent on Licensed Technology.

         We license a significant amount of technology from third parties,
including technology related to our managed e-mail and groupware services, virus
protection, spam control and content filtering services, Internet fax services,
billing processes and database. We anticipate that we will need to license
additional technology to remain competitive. We may not be able to license these
technologies on commercially reasonable terms or at all. Third-party licenses
expose us to increased risks, including risks relating to the integration of new
technology, the diversion of resources from the development of our own
proprietary technology, a greater need to generate revenues sufficient to offset
associated license costs, and the possible termination of or failure to renew an
important license by the third-party licensor.

If the Internet and Other Third-Party Networks on Which We Depend to Deliver Our
Services Become Ineffective as a Means of Transmitting Data, the Benefits of Our
Service May Be Severely Undermined.

         Our business depends on the effectiveness of the Internet as a means of
transmitting data. The recent growth in the use of the Internet has caused
frequent interruptions and delays in accessing and transmitting data over the
Internet. Any deterioration in the performance of the Internet as a whole could
undermine the benefits of our services. Therefore, our success depends on
improvements being made to the entire Internet infrastructure to alleviate
overloading and congestion. We also depend on telecommunications network
suppliers such as AT&T Corp., Worldcom, MFS, BBN Planet and UUNET for a variety
of telecommunications and Internet services.

         Pending the transition of the network and operations for the EasyLink
Services business acquired from AT&T, we are dependent on the services being
provided to us under our Transition Services Agreement with AT&T. See "Risk
Factors - We May Be Unable to Successfully Integrate the EasyLink Services
Business Acquired From AT&T." above and "Item 1. Business - Technology" in our
Form 10-K for the year ended December 31, 2000 filed on April 2, 2001.



                                       43



Gerald Gorman Controls EasyLink and Will Be Able to Prevent A Change of Control.

         Gerald Gorman, our Chairman, beneficially owned as of April 30, 2001
Class A and Class B common stock representing approximately 57% of the voting
power of our outstanding common stock. Each share of Class B common stock
entitles the holder to 10 votes on any matter submitted to the stockholders. As
a result of his share ownership, Mr. Gorman will be able to determine the
outcome of all matters requiring stockholder approval, including the election of
directors, amendment of our charter and approval of significant corporate
transactions. Mr. Gorman will be in a position to prevent a change in control of
EasyLink even if the other stockholders were in favor of the transaction.

         We have agreed to permit Federal Partners, L.P., a holder of our senior
convertible notes and Class A common stock, to designate one member of our board
of directors. In addition, in connection with the acquisition of Swift
Telecommunications, Inc., we agreed to appoint George Abi Zeid, the former sole
shareholder of Swift, as a director and as our President of International
Operations. In addition, we and Mr. Gorman have agreed to permit our
stockholders who formerly held our preferred stock to designate a total of three
members of our board of directors. Currently, such former holders of our
preferred stock have no designee on our board.

         Our charter contains provisions that could deter or make more expensive
a takeover of EasyLink. These provisions include the ability to issue "blank
check" preferred stock without stockholder approval.

Our Goal of Building Brand Identity Is Likely to Be Difficult and Expensive.

         We announced on April 2, 2001 that we have changed our corporate name
to EasyLink Services Corporation to more accurately reflect the strengths,
relationships and solutions that we offer. We believe that a quality brand
identity will be essential if we are to develop our business services market. We
do not have experience with some of the types of marketing that we are currently
using. If our marketing efforts cost more than anticipated or if we cannot
increase our brand awareness, our losses will increase and our ability to
succeed will be seriously impeded.

Our Expansion into International Markets Is Subject to Significant Risks and Our
Losses May Increase and Our Operating Results May Suffer if Our Revenues from
International Operations Do Not Exceed the Costs of Those Operations.

         We intend to continue to expand into international markets and to
expend significant financial and managerial resources to do so. We have limited
experience in international operations and may not be able to compete
effectively in international markets. If our revenues from international
operations do not exceed the expense of establishing and maintaining these
operations, our losses will increase and our operating results will suffer. We
face significant risks inherent in conducting business internationally, such as:

         o        uncertain demand in foreign markets for messaging services;

         o        difficulties and costs of staffing and managing international
                  operations;

         o        differing technology standards;

         o        difficulties in collecting accounts receivable and longer
                  collection periods;

         o        economic instability and fluctuations in currency exchange
                  rates and imposition of currency exchange controls;

         o        potentially adverse tax consequences;

         o        regulatory limitations on the activities in which we can
                  engage and foreign ownership limitations on our ability to
                  hold an interest in entities through which we wish to conduct
                  business;



                                       44




         o        political instability, unexpected changes in regulatory
                  requirements, and reduced protection for intellectual property
                  rights in some countries;

         o        export restrictions, and

         o        difficulties in enforcing contracts and potentially adverse
                  consequences.


Regulation of Messaging Services and Internet Use Is Evolving and May Adversely
Impact Our Business.

         There are currently few laws or regulations that specifically regulate
activity on the Internet. However, laws and regulations may be adopted in the
future that address issues such as user privacy, pricing, and the
characteristics and quality of products and services. For example, the
Telecommunications Act of 1996 restricts the types of information and content
transmitted over the Internet. Several telecommunications companies have
petitioned the FCC to regulate ISPs and online service providers in a manner
similar to long distance telephone carriers and to impose access fees on these
companies. This could increase the cost of transmitting data over the Internet.
Any new laws or regulations relating to the Internet could adversely affect our
business.

         Moreover, the extent to which existing laws relating to issues such as
property ownership, pornography, libel and personal privacy are applicable to
the Internet is uncertain. We could face liability for defamation, copyright,
patent or trademark infringement and other claims based on the content of the
email or fax transmitted over our system. We may also face liability for
unsolicited commercial and other email and fax messages sent by users of our
services. We do not and cannot screen all the content generated and received by
users of our services. Some foreign governments, such as Germany, have enforced
laws and regulations related to content distributed over the Internet that are
more strict than those currently in place in the United States. We may be
subject to legal proceedings and damage claims if we are found to have violated
laws relating to email content.

         A majority of our services are currently classified by the FCC as
"information services," and therefore are exempt from public utility regulation.
To the extent that we are permitted to offer all of our services as a single
"bundle of interrelated products," then the whole bundle is currently exempt
from regulation as a "hybrid service." If considered independent of the bundle,
however, our fax-to-fax services, when conducted over circuit-switched network
lines, and our telex services, qualify as "telecommunications services," and
would thus be subject to federal regulation. Moreover, while the FCC has until
now exercised forebearance in regulating IP communications, it has indicated
that it might regulate certain IP communications as "telecommunications
services" in the future. There can be no assurance that the FCC will not change
its regulatory classification system and thereby subject us to unexpected and
burdensome additional regulation. In addition, a variety of states regulate
certain of our services when provided on an instrastate basis.

         We obtained authorizations from the FCC to provide such
telecommunications services in conjunction with our acquisition of these
telecommunications services from Netmoves, and are classified as a "non-dominant
interexchange carrier." While the FCC has generally chosen not to exercise its
statutory power to closely regulate the charges or practices of non-dominant
carriers, it will act upon complaints against such carriers for failure to
comply with statutory obligations or with the FCC's rules, regulations and
policies - to the extent that such services are, in the FCC's view, subject to
regulation.

         Continued changes in telecommunications regulations may significantly
reduce the cost of domestic and international calls. To the extent that the cost
of domestic and international calls decreases, we will face increased
competition for our fax services which may have a material adverse effect on our
business, financial condition or results in operations.

         In connection with the deployment of Internet-capable nodes in
countries throughout the world, we are required to satisfy a variety of foreign
regulatory requirements. We intend to explore and seek to comply with these
requirements on a country-by-country basis as the deployment of Internet-capable
fax nodes continues. There can be no assurance that we will


                                       45



be able to satisfy the regulatory requirements in each of the countries
currently targeted for node deployment, and the failure to satisfy such
requirements may prevent us from installing Internet-capable fax nodes in such
countries. The failure to deploy a number of such nodes could have a material
adverse effect on our business, operating results and financial condition.

         Our fax nodes and our faxLauncher service utilize encryption technology
in connection with the routing of customer documents through the Internet. The
export of such encryption technology is regulated by the United States
government. We have authority for the export of such encryption technology other
than to Cuba, Iran, Iraq, Libya, North Korea, and Rwanda. Nevertheless, there
can be no assurance that such authority will not be revoked or modified at any
time for any particular jurisdiction or in general. In addition, there can be no
assurance that such export controls, either in their current form or as may be
subsequently enacted, will not limit our ability to distribute our services
outside of the United States or electronically. While we take precautions
against unlawful exportation of our software, the global nature of the Internet
makes it virtually impossible to effectively control the distribution of our
services. Moreover, future Federal or state legislation or regulation may
further limit levels of encryption or authentication technology. Any such export
restrictions, the unlawful exportation of our services, or new legislation or
regulation could have a material adverse effect on our business, financial
condition and results of operations.

         The legal structure and scope of operations of our subsidiaries in some
foreign countries may be subject to restrictions which could result in severe
limits to our ability to conduct business in these countries and this could have
a material adverse effect on our financial position, results of operations and
cash flows. To the extent that we develop or offer messaging services in foreign
countries, we will be subject to the laws and regulations of these countries.
The laws and regulations relating to the Internet in many countries are evolving
and in many cases are unclear as to their application. For example, in India,
the PRC and other countries we may be subject to licensing requirements with
respect to the activities in which we propose to engage and we may also be
subject to foreign ownership limitations or other approval requirements that
preclude our ownership interests or limit our ownership interests to up to 49%
of the entities through which we propose to conduct any regulated activities. If
these limitations apply to our activities, including our activities conducted
through our subsidiaries, our opportunities to generate revenue will be reduced,
our ability to compete successfully in these markets will be adversely affected,
our ability to raise capital in the private and public markets may be adversely
affected and the value of our investments and acquisitions in these markets may
decline. Moreover, to the extent we are limited in our ability to engage in
certain activities or are required to contract for these services from a
licensed or authorized third party, our costs of providing our services will
increase and our ability to generate profits may be adversely affected.

Our Intellectual Property Rights Are Critical to Our Success, But May Be
Difficult to Protect.

         We regard our copyrights, service marks, trademarks, trade secrets,
domain names and similar intellectual property as critical to our success. We
rely on trademark and copyright law, trade secret protection and confidentiality
and/or license agreements with our employees, customers, strategic partners and
others to protect our proprietary rights. Despite our precautions, unauthorized
third parties may improperly obtain and use information that we regard as
proprietary. Third parties may submit false registration data attempting to
transfer key domain names to their control. Our failure to pay annual
registration fees for key domain names may result in the loss of these domains
to third parties. Third parties have challenged our rights to use some of our
domain names, and we expect that they will continue to do so, which may affect
the value that we can derive from the planned disposition of the domain names
included among our non-core assets.

         The status of United States patent protection for software products is
not well defined and will evolve as additional patents are granted. If we apply
for a patent in the future, we do not know if our application will be issued
with the scope of the claims we seek, if at all. The laws of some foreign
countries do not protect proprietary rights to the same extent as do the laws of
the United States. Our means of protecting our proprietary rights in the United
States or abroad may not be adequate and competitors may independently develop
similar technology.

         Third parties may infringe or misappropriate our copyrights, trademarks
and similar proprietary rights. In addition, other parties have asserted and may
in the future assert infringement claims against us. We cannot be certain that
our services do not infringe issued patents. Because patent applications in the
United States are not publicly disclosed until the patent is issued,
applications may have been filed which relate to our services.

                                       46



         We have been and may continue to be subject to legal proceedings and
claims from time to time in the ordinary course of our business, including
claims related to the use of our domain names and claims of alleged infringement
of the trademarks and other intellectual property rights of third parties. Third
parties have challenged our rights to register and use some of our domain names
based on trademark principles and on the recently enacted Anticybersquatting
Consumer Protection Act. If domain names become more valuable to businesses and
other persons, we expect that third parties will continue to challenge some of
our domain names and that the number of these challenges may increase. In
addition, the existing or future laws of some countries, in particular countries
in Europe, may limit or prohibit the use in those countries or elsewhere of some
of our geographic names that contain the names of a city in those countries or
the name of those countries. Intellectual property litigation is expensive and
time-consuming and could divert management's attention away from running our
business. These claims and the potential for such claims may reduce the value
that we can expect to receive from the disposition of our domain names.

A Substantial Amount of Our Common Stock May Come onto the Market in the Future,
Which Could Depress Our Stock Price.

         Sales of a substantial number of shares of our common stock in the
public market could cause the market price of our Class A common stock to
decline. As of April 30, 2001, we had an aggregate of 87,501,766 shares of Class
A and Class B common stock outstanding. In addition, we are obligated to issue
an additional 1,000,000 shares of our Class A common stock subject to certain
conditions if the closing price of our Class A common stock has not traded at or
above $10 per share for five consecutive days. As of April 30, we had options to
purchase approximately 12.7 million shares of Class A common stock outstanding.
As of April 30, 2001, we had warrants to purchase 1,071,233 shares of Class A
common stock outstanding. As of April 30, 2001, after giving effect to our
recent note exchanges and senior note issuances, we had approximately 30,798,598
shares of Class A common stock issuable upon conversion of outstanding senior
convertible notes at exercise prices ranging from $1 per share to $1.75 per
share and up to an additional 7,699,649 shares of Class A common stock issuable
over five years in payment of a portion of the interest on such senior notes. In
addition, we had 1,271,504 shares of Class A common stock issuable upon
conversion of our remaining outstanding 7% Convertible Subordinated Notes due
2005 at an exercise price of $18.95 per share. In addition, the holders of
Series A Preferred Stock of our India.com subsidiary have the right during the
60 day period commencing December 31, 2000 to exchange such preferred stock for
shares of our Class A common stock based on the original purchase price of such
stock, which in the aggregate was $14.25 million, divided by the closing price
of our Class A common stock around December 31, 2001. Under the original
exchange agreement, the exchange price was subject to a floor of $4.50. In
consideration of a $5 million bridge funding arrangement provided to us by
India.com during the first quarter of 2001, the exchange price floor was
initially reduced to $3.00 and is subject to further reduction to $1.25 for the
percentage of shares of Series A preferred stock equal to the percentage of the
India.com bridge loan drawn down. As of April 30, 2001, 2001, 80% of the $5
million bridge loan has been drawn down. If the full amount of the India.com
bridge loan is drawn down, and all of the shares of preferred stock are
exchanged and the closing price of our Class A common stock around December 31,
2001 is $1.25 per share or less, then we would be obligated to issue 10,961,538
shares of Class A common stock.

         As of April 30, 2001, approximately 58,197,428 shares of Class A common
stock and Class B common stock were freely tradable, in some cases subject to
the volume and manner of sale limitations contained in Rule 144. As of such
date, approximately 29,304,338 shares of Class A common stock will become
available for sale at various later dates upon the expiration of one-year
holding periods or upon the expiration of any other applicable restrictions on
resale. We are likely to issue large amounts of additional Class A common stock,
which may also be sold and which could adversely affect the price of our stock.

         As of April 30, 2001, the holders of approximately 28,474,756 shares of
outstanding Class A common stock and the holders of approximately 51,731,289
shares of Class A common stock issuable upon conversion of our outstanding
senior or subordinated convertible notes, issuable in payment of interest over
the next five years on our senior convertible notes, issuable upon exercise of
the exchange right held by holders of India.com preferred stock and issuable
upon exercise of the warrants issued to India.com, had the right, subject to
various conditions, to require us to file registration statements covering their
shares, or to include their shares in registration statements that we may file
for ourselves or for other stockholders. By exercising their registration rights
and selling a large number of shares, these holders could cause the price of the
Class A common stock to fall. An undetermined number of these shares have been
sold publicly pursuant to Rule 144.


                                       47


Our Class A Common Stock May Be Subject to Delisting from the Nasdaq National
Market.

         Our Class A common stock faces potential delisting from the Nasdaq
National Market which could hurt the liquidity of our Class A common stock. We
may be unable to comply with the standards for continued listing on the Nasdaq
National Market. These standards require, among other things, that our Class A
common stock have a minimum bid price of $1 and state that a deficiency shall
exist if such minimum bid price remains below $1 for a period of thirty
consecutive business days. In addition, if our stock price is below $5 per
share, we must maintain minimum net tangible assets of at least $4 million. In
lieu of the minimum net tangible assets requirement, under a proposed Nasdaq
rule currently in effect under a "pilot program" until July 1, 2001, we may
instead comply with a $10 million total stockholders' equity requirement. We
cannot assure you that the proposed rule will be adopted or that the pilot
program will be extended if the proposed rule is not adopted by July 1, 2001.
The minimum bid price of our stock has been below $1 during various periods
during the fourth quarter of 2000 and the first quarter of 2001 and has been
below $1 during the period from March 14, 2001 through March 31, 2001. In
addition, as of December 31, 2000, the company did not have a minimum tangible
net assets of $4 million. We received a notice from NASDAQ advising us that if
we do not demonstrate compliance with the $1 minimum bid requirement for at
least 10 consecutive trading days, or a longer period as determined by Nasdaq,
on or before July 23, 2001, our Class A common stock will be delisted. In this
event, we would be entitled to appeal the determination of the staff of Nasdaq.
No assurance can be given that such an appeal, if taken, would be successful. If
our common stock were to be delisted from trading on the Nasdaq National Market
and were neither re-listed thereon nor listed for trading on the Nasdaq Small
Cap Market or other recognized securities exchange, trading, if any, in the
Class A common stock may continue to be conducted on the OTC Bulletin Board or
in the non-Nasdaq over-the-counter market. Delisting would result in limited
release of the market price of the Class A common stock and limited news
coverage of EasyLink Services and could restrict investors' interest in our
Class A common stock and materially adversely affect the trading market and
prices for our Class A common stock and our ability to issue additional
securities or to secure additional financing.

Our Stock Price Has Been Volatile and We Expect that It Will Continue to Be
Volatile.

         Our stock price has been volatile since our initial public offering and
we expect that it will continue to be volatile. As discussed above, our
financial results are difficult to predict and could fluctuate significantly. In
addition, the market prices of securities of Internet-related companies have
been highly volatile. A stock's price is often influenced by rapidly changing
perceptions about the future of the Internet or the results of other Internet or
technology companies, rather than specific developments relating to the issuer
of that particular stock. As a result of volatility in our stock price, a
securities class action may be brought against us. Class-action litigation could
result in substantial costs and divert our management's attention and resources.

We Have Continuing Obligations in Connection With the Sale of Our Advertising
Network Business.

         On March 30, 2001, we completed the sale of our advertising network
business to Net2Phone, Inc. Included in the sale were our rights to provide
e-mail-based advertising and permission marketing solutions to advertisers, as
well as our rights to provide e-mail services directly to consumers at the
www.mail.com Web site and in partnership with other Web sites. In connection
with the sale, we entered into a hosting agreement under which we will host or
arrange to host the consumer e-mailboxes for Net2Phone for a minimum of one
year. We plan to transition the hosting of the consumer e-mail boxes to a third
party provider in the near future.

         A portion of the payments payable to us by Net2Phone under our hosting
agreement with them are conditioned upon the successful transition of the
hosting of the consumer e-mail boxes to the third party provider as well as the
assignment to Net2Phone of our contracts to provide consumer e-mail services for
third party Web sites. We cannot assure you that we will successfully complete
the transition to the third party provider or that the contracts with the third
party Web sites will be successfully assigned to Net2Phone. If we do not satisfy
or we experience delays in these transition and assignment requirements, our
payments under the hosting agreement with Net2Phone will be reduced or delayed.
If we do not successfully transition to the third-party provider, we will
continue to be obligated to host or arrange for the hosting of the consumer
e-mail boxes for Net2Phone. Moreover, even after transition to a third party
provider and assignment of our contracts with third party Web sites to
Net2Phone, we may nonetheless remain liable for our obligations under these
contracts. Accordingly, we may have liability if there is a breach on the part
of the third party to which we transition the hosting or on the part of
Net2Phone under the third party Web site agreements that are assigned to them.



                                       48



WE INTEND TO SELL OUR INDIA.COM, INC. SUBSIDIARY AND OUR PORTFOLIO OF DOMAIN
NAMES. UNTIL A SALE OR OTHER DISPOSITION IS COMPLETED, THE FOLLOWING SPECIAL
RISKS WILL CONTINUE TO APPLY TO THESE OPERATIONS:

The Limited Installed Personal Computer Base and High Cost of Accessing the
Internet in India Limits the Pool of Potential Customers for India.Com.

         The market penetration rates of personal computers and on-line access
in India are far lower than such rates in the United States. Alternate methods
of obtaining access to the Internet, such as through cable television modems or
set-top boxes for televisions, are currently unavailable in India. There can be
no assurance that the number or penetration rate of personal computers in India
will increase rapidly or at all or that alternate means of accessing the
Internet will develop and become widely available in India.

         Our growth is limited by the cost to Indian consumers of obtaining the
hardware, software and communications links necessary to connect to the Internet
in India. If the overall costs required to access the Internet do not
significantly decrease, most of India's population will not be able to afford to
use our services. The failure of a significant number of additional Indian
consumers to obtain affordable access to the Internet would make it very
difficult to execute our business plan.

We Are Relying on Electronic Commerce as a Significant Part of India.com's
Future Revenue, but the Internet Has Not Yet Been Proven as an Effective
Commerce Medium in India.

         India.com's revenue growth depends in part on the increasing acceptance
and use of electronic commerce in India. The Internet may not become a viable
commercial marketplace in India for various reasons, many of which are beyond
our control, including:

         o        inexperience with the Internet as a sales and distribution
                  channel;

         o        inadequate development of the necessary infrastructure to
                  facilitate electronic commerce;

         o        concerns about security, reliability, cost, ease of
                  deployment, administration and quality of service associated
                  with conducting business over the Internet; and

         o        inexperience with credit card usage or with other means of
                  electronic payment.

Underdeveloped Telecommunications Infrastructure and Unclear Telecommunications
Regulations Have Limited and May Continue to Limit the Growth of the Internet
Market in India.

The telecommunications infrastructure in India is not well developed. The
underdeveloped Internet infrastructure in India has limited the growth of
Internet usage there. If the necessary Internet infrastructure is not developed,
or is not developed on a timely basis, future growth of the Internet in India
will be limited and our business could be harmed.

Our India.Com Business May Be Adversely Affected by Indian Government Regulation
of Internet Companies.

         India has recently begun to regulate its Internet sector by making
pronouncements or enacting regulations regarding various Internet activities in
India and the legality of foreign investment in the Indian Internet sector.
There are substantial uncertainties regarding the proper interpretation of
current and future Indian Internet laws and regulations.

         The Indian government is attempting to liberalize this sector and has
enacted or is currently considering enacting new legislation in that regard. For
example, Press Note No. 7 (2000 series) dated July 14, 2000, permits 100%
foreign



                                       49



investment in business-to-business e-commerce companies, subject to the
condition that "such investing companies" divest 26% of their equity in favor of
the Indian public in five years, if "these companies" are listed in other parts
of the world. It remains unclear as to whether the referenced listing is of the
Indian subsidiary or of the investor company. For retail e-commerce companies,
51% foreign equity investment is permitted. Press Note No. 8 (2000 series) dated
August 29, 2000, removes the earlier restriction on automatic approvals in cases
where a foreign investor had a previous or existing joint venture or technology
transfer/trademark agreements in the same or allied field in India for all
proposals relating to information technology.

         In the telecom sector, the present cap on foreign equity is 49% and a
license is required to provide such services. However, the license required for
ISPs has been waived until October 31, 2003. Also, in Press Note No. 9 (2000
series) dated September 8, 2000 the Indian government recently permitted 100%
foreign direct investment in relation to certain activities including:

         o        ISPs not providing gateways (applicable both for satellite and
                  submarine cables);

         o        Infrastructure providers providing dark fiber (IP category 1);

         o        Electronic mail; and

         o        Voice mail.

         However, the above activities are still subject to the 26% divestment
rule, certain security restrictions and other regulations.

         The government has also recently passed the Information Technology Act,
2000 which focuses on recognizing and regulating electronic transactions and
records, affecting:

         o        authentication of digital records;

         o        legal recognition of electronic records and digital
                  signatures;

         o        attribution, acknowledgment and dispatch of electronic
                  records;

         o        secure electronic records and digital signatures; and

         o        regulation of certifying authorities.

         More legislation that is presently being discussed is a draft
Information Communication and Entertainment Bill, 2000 ("ICE Bill") that would
govern the rapid convergence of broadcasting, telecommunications and information
technologies. The ICE Bill contemplates the establishment of a Communication
Commission to license and regulate the provision of network facilities, network
services, application services or content application services and ownership of
wireless apparatus.

         It is unclear how the ICE Bill, if enacted, or any of the legislation
previously discussed, will affect India.com's business and operations. Further,
political instability could halt or delay the liberalization of the Indian
economy and adversely affect business and economic conditions in India generally
and our business in particular. Although during the past decade, the government
of India has pursued policies of economic liberalization, including
significantly relaxing restrictions on the private sector and further reforms
are still expected under the current policy to promote the information
technology and software industries, political uncertainty still exists and a
significant change in India's economic liberalization and deregulation policies
could adversely affect business and economic conditions in India generally and
our India.com business



                                       50



in particular. Our Asia.com and India.com properties developed by WORLD.com
compete with the major business and consumer portals and other providers of
Internet services in the markets in which they operate.

         The interpretation and application of existing Indian laws and
regulations and the possible new laws or regulations have created substantial
uncertainties regarding the legality of existing and future foreign investments
in, and the businesses and activities of, Indian Internet businesses, including
our India.com business. Accordingly, it is possible that the relevant Indian
authorities could, at any time, assert that any portion or all of India.com's
existing or future ownership structure and businesses violates Indian laws and
regulations. It is also possible that the new laws or regulations governing the
Indian Internet sector that may be adopted in the future will prohibit or
restrict foreign investment in, or other aspects of, any of India.com's current
or proposed businesses and operations. In addition, these new laws and
regulations may be retroactively applied to India.com.

         If India.com or any of its Indian-based subsidiaries is found to be in
violation of any existing or future Indian laws or regulations, the relevant
Indian authorities would have broad discretion in dealing with such a violation,
including, without limitation, the following:

         o        levying fines;

         o        revoking our business license;

         o        requiring us to restructure our ownership structure or
                  operations; and

         o        requiring us to discontinue any portion or all of our Internet
                  business.



                                       51



PART II OTHER INFORMATION

Item 1: Legal Proceedings

From time to time we have been, and expect to continue to be, subject to legal
proceedings and claims in the ordinary course of business. These include claims
of alleged infringement of third-party patents, trademarks, copyrights, domain
names and other similar proprietary rights. These claims, even if not
meritorious, could require us to expend significant financial and managerial
resources.

The Company has received and expects to continue to receive notices and claims
from certain third parties for disputed and unpaid accounts payable and other
obligations. One of such vendors, Initiative Media Worldwide, Inc. has commenced
legal proceedings in California to collect approximately $2 million alleged to
be owed to it in connection with advertising alleged to have been run on our
behalf. The holder of a $1 million note payable on March 31, 2001 has commenced
an action for payment on the note. The Company believes that it has
appropriately reserved for the amount of any liability that may arise out of
these matters.



ITEM 2: Changes in Securities and Use of Proceeds

Recent Sales of Unregistered Securities

         During the three months ended March 31, 2001, EasyLink issued Class A
common stock in reliance upon the exemption from registration pursuant to
Section 4 (2) of the Securities Act of 1933 or Regulation S promulgated
thereunder or otherwise not subject to registration in various transactions as
follows:

         During the three months ended March 31, 2001, we issued 95,676 shares
of Class A common stock to employees at a weighted average price of $1.18 per
share representing the Company's matching contribution to its 401(k) plan.

         During the three months ended March 31, 2001, we issued 18,766,176
shares of Class A common stock as part of the purchase price for the
acquisition of STI.

         During the three months ended March 31, 2001, we issued 19,349 shares
of Class A common stock to vendors of Asia.com as payment for services rendered.

         During the three months ended March 31, 2001, we issued 508,849 shares
of Class A common stock to employees of Asia.com as part of a severance
agreement.

         During the three months ended March 31, 2001, we issued 105,900 shares
of Class A common stock to employees of India.com as part of a severance
agreement.

         On January 17, 2001, we issued 222,222 shares of Class A common stock
to the shareholders of Bantu as part of an investment in that company.

         On March 20, 2001, we issued 3,000,000 shares of Class A common stock
to investors as part of a private placement.



                                       52



ITEM 6 Exhibits and Reports on Form 8-K

         The following exhibits are filed as part of this report:

         (2)      * Shareholding Interest Transfer Agreement by and among eLong,
                  Inc., eLong.com (Beijing), Ltd., Asia.com, Inc., and Easylink
                  Services Corporation (formerly known as Mail.com, Inc.).

                  * Disclosure schedules and other attachments are omitted, but
                  will be furnished supplementally to the Commission upon
                  request.


         (4)      Instruments defining the rights of security holders, including
                  indentures

                  (v) The Corporation hereby agrees to furnish to the
                  Commission, upon request, a copy of any instruments defining
                  the rights of security holders issued by EasyLink Services
                  Corporation or its subsidiaries.

Reports on Form 8-K - EasyLink Services Corporation filed eight reports on Form
8-K during the three months ended March 31, 2001.

         -        The report dated January 8, 2001 reported the Company's
                  issuance of $10 million principal amount of 10% Senior
                  Convertible notes due January 8, 2006 to private investors.

         -        The report dated January 16, 2001 announced the appointment of
                  Thomas Murawski as Chief Executive Offier of the Company, and
                  granted him options to purchase 1,700,000 shares of Class A
                  common stock of the Company.

         -        The report dated February 1, 2001 announced that the Company
                  has entered into a note exchange agreement whereby the Company
                  would issue $11,694,000 principal amount of a new series of
                  10% Senior Convertible Notes due January 8, 2006 in exchange
                  for the cancellation of $38,980,000 principal amount of its 7%
                  Convertible Subordinated Notes due February 1, 2005.

         -        The report dated February 5, 2001 announced that the Company,
                  ML Acquisition Corp., a newly formed subsidiary of the
                  Company, Swift Telecommunications, Inc. and the sole
                  shareholder of STI have entered into an Agreement and Plan of
                  Merger dated as of January 31, 2001.

         -        The report dated February 8, 2001 announced that the Company
                  has entered into an additional note exchange agreement whereby
                  the Company would issue $4,665,000 principal amount of a new
                  series of 10% Senior Convertible Notes due January 8, 2006 in
                  exchange for the cancellation of $15,550,000 principal amount
                  of its 7% Convertible Subordinated Notes due February 1, 2005.

         -        The report dated February 14, 2001 announced that the Company
                  has entered into an additional note exchange agreement whereby
                  the Company would issue $4,950,000 principal amount of a new
                  series of 10% Senior Convertible Notes due January 8, 2006 and
                  1,420,714 shares of the Company's Class A common stock in
                  exchange for the cancellation of $21,375,000 principal amount
                  of its 7% Convertible Subordinated Notes due February 1, 2005.

         -        The report dated February 23, 2001 announced that the Company
                  completed its acquisition of Swift Telecommunications, Inc.
                  pursuant to a Plan of Merger dated as of January 31, 2001.



                                       53



         -        The report dated March 19, 2001 reported the Company's
                  issuance of $3.9 million principal amount of 10% Senior
                  Convertible notes due January 8, 2006 to private investors.
                  Additionally, the Company completed a private placement of
                  3,000,000 shares of its Class A common stock for an aggregate
                  price of $3,000,000 to private investors.




                                       54


                                   SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report on Form 10-Q to be signed on its behalf
by the undersigned thereto duly authorized.



         EasyLink Services Corporation


         /s/ DEBRA MCCLISTER
         -------------------------------------
         Executive Vice President and
         Chief Financial Officer


May 15, 2001