SEC FILE NUMBER
001-09712

  CUSIP NUMBER
911684108

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 12b-25

NOTIFICATION OF LATE FILING


(Check one):    ¨ Form 10-K     ¨ Form 20-F     ¨ Form 11-K     ý Form 10-Q     ¨ Form N-SAR     ¨ Form N-CSR

For Period Ended:     March 31, 2004               
¨ Transition Report on Form 10-K
¨ Transition Report on Form 20-F
¨ Transition Report on Form 11-K
¨ Transition Report on Form 10-Q
¨ Transition Report on Form N-SAR
For the Transition Period Ended:                                       

Nothing in this form shall be construed to imply that the Commission has verified any information contained herein.

If the notification relates to a portion of the filing checked above, identify the Item(s) to which the notification relates:
N/A


PART I — REGISTRANT INFORMATION

United States Cellular Corporation


Full Name of Registrant

N/A


Former Name if Applicable

8410 West Bryn Mawr


Address of Principal Executive Office (Street and Number)

Chicago, Illinois 60631


City, State and Zip Code

PART II — RULES 12b-25(b) AND (c)

If the subject report could not be filed without unreasonable effort or expense and the registrant seeks relief pursuant to Rule 12b-25(b), the following should be completed. (Check box if appropriate) ý


(a) The reason described in reasonable detail in Part III of this form could not be eliminated without unreasonable effort or expense
(b) The subject annual report, semi-annual report, transition report on Form 10-K, Form 20-F, Form 11-K, Form N-SAR or Form N-CSR, or portion thereof, will be filed on or before the fifteenth calendar day following the prescribed due date; or the subject quarterly report or transition report on Form 10-Q, or portion thereof, will be filed on or before the fifth calendar day following the prescribed due date; and
(c) The accountant's statement or other exhibit required by Rule 12b-25(c) has been attached if applicable.

PART III — NARRATIVE

State below in reasonable detail why Forms 10-K, 20-F, 11-K, 10-Q, N-SAR, N-CSR, or the transition report or portion thereof, could not be filed within the prescribed time period.

As disclosed on a Current Report on Form 8-K filed on April 19, 2004, United States Cellular Corporation ("USM") issued a news release announcing that it would restate financial statements for the years ended December 31, 2003 and 2002 and for the interim periods for such years. A copy of such news release is attached hereto as Attachment A. It is necessary for USM to finalize and complete such restatements before USM can file the Form 10-Q for the quarter ended March 31, 2004 because financial information to be included in such Form 10-Q depends on the results of such restatements of prior periods. Such restatements cannot be completed by May 10, 2004 and, accordingly, the financial information required to be disclosed in such Form 10-Q cannot be timely prepared without unreasonable effort or expense. USM intends to file the restatements and Form 10-Q on or prior to May 17, 2004.



PART IV — OTHER INFORMATION

(1) Name and telephone number of person to contact in regard to this notification

Thomas S. Weber

(Name)
773

(Area Code)
399-8900

(Telephone Number)

(2) Have all other periodic reports required under Section 13 or 15(d) of the Securities Exchange Act of 1934 or Section 30 of the Investment Company Act of 1940 during the preceding 12 months or for such shorter period that the registrant was required to file such report(s) been filed ? If answer is no, identify report(s).
Yes ý No ¨


(3) Is it anticipated that any significant change in results of operations from the corresponding period for the last fiscal year will be reflected by the earnings statements to be included in the subject report or portion thereof?
Yes ý No ¨
If so, attach an explanation of the anticipated change, both narratively and quantitatively, and, if appropriate, state the reasons why a reasonable estimate of the results cannot be made.

The results of operations expected to be reported in the Quarterly Report on Form 10-Q for the period ended March 31, 2004 and a comparison of such results to March 31, 2003, as they are expected to be restated, are attached hereto as Attachment B. However, until the restatement and the Form 10-Q for the Quarter ended March 31, 2004 is filed, there can be no assurance that the final results will not differ materially from such expected results.



  United States Cellular Corporation

(Name of Registrant as Specified in Charter)
 

Date: May 10, 2004

  By: /s/ Thomas S. Weber

Thomas S. Weber
Vice President and Controller
(Principal Accounting Officer)



Attachment A

Contact: Kenneth R. Meyers, Executive Vice President - Finance - U.S. Cellular
(773) 399-8900 kmeyers@uscellular.com

Mark A. Steinkrauss, Vice President-Corporate Relations
(312) 592-5384 mark.steinkrauss@teldta.com

U.S. CELLULAR TO RESTATE 2003 AND 2002 FINANCIAL STATEMENTS FOR NON-CASH ITEMS;
RESCHEDULES DATE OF ANNUAL MEETING OF SHAREHOLDERS

Notes Strong First Quarter Net Adds and Low Churn

FOR RELEASE: IMMEDIATE

CHICAGO –April 19, 2004 – United States Cellular Corporation [AMEX:USM] today announced that it will restate its financial statements for the years ended December 31, 2003 and 2002. The company will also restate interim quarterly financial information for those years. The restatement is expected to reflect only a reclassification between goodwill and licenses and the recording of additional deferred taxes, and non-cash expenses related to these items. The adjustments are not expected to have any effect on revenues, cash or cash flows.

The restatement relates to the implementation of Statement of Financial Accounting Standards (SFAS) 141, “Business Combinations” and SFAS 142, “Goodwill and other Intangible Assets” as well as the application of deferred taxes under SFAS 109, “Accounting for Income Taxes” in connection with licenses and goodwill. After a thorough review, the company determined that it would be appropriate to change its accounting for licenses, goodwill and related deferred taxes under these accounting statements. The restatements involve the reclassification of certain amounts from goodwill to licenses as of January 1, 2002, and recording of the non-cash deferred tax effects resulting from this reclassification. These adjustments resulted in higher license values, which required the company to record a non-cash cumulative effect of an accounting change in 2002 and non-cash impairment charges to licenses in 2003.

The restatement is expected to increase licenses by approximately $230 million, decrease goodwill by approximately $139 million and increase net deferred income tax liability by approximately $91 million as a result of implementation of SFAS 142 on January 1, 2002. In 2002, the cumulative effect of an accounting change will increase the previously reported net loss by approximately $13 million. In 2003, the restatement is expected to decrease the previously reported net income by approximately $17 million.

As a result of the restatements, the company is rescheduling the date of its 2004 annual meeting of shareholders and anticipates that it will be held on June 29, 2004. The meeting was originally scheduled for May 4, 2004.

The company expects to announce operating results for the first quarter of 2004 on April 28, 2004. U.S. Cellular had strong net additions from distribution channels in the quarter from all of its major markets with net additions totaling 196,000. The 196,000 net additions do not include 76,000 subscribers transferred to AT&T Wireless Services, Inc. on February 18, 2004, the result of a previously announced sale of wireless properties and customers to AT&T Wireless. The company will revise its full-year guidance on April 28. Additionally, the company recorded post-pay churn in the quarter of 1.3%, which is one of the lowest churn rates for the wireless sector. 97% of the company’s customers are post-pay.

The estimated effects of the restatements are preliminary and subject to review by the company’s independent auditors. Although the company is not aware of any circumstances that would cause such amounts to change materially, until the review by its auditors is complete and the restated financial statements are filed with the Securities and Exchange Commission, there can be no assurance that the restated financial statements will not differ materially from these estimates.

As a result of the restatements, previously reported consolidated financial statements for the years ended December 31, 2003 and 2002, including the reports of the independent auditors, and the interim quarterly financial statements for those years, should not be relied upon. The company intends to file an amendment to its 2003 Form 10-K as promptly as possible. It will include restated financial statements






and financial information as of and for each of the years ended December 31, 2003 and 2002, including restated interim quarterly financial information for those years.

U.S. Cellular Corporation, the nation’s eighth largest wireless service carrier, provides wireless service to more than 4.6 million customers in 26 states. The Chicago-based company operates on a customer satisfaction strategy, meeting customer needs by providing a comprehensive range of wireless products and services, superior customer support and a high-quality network.

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995: All information set forth in this news release, except historical and factual information, represents forward-looking statements. This includes all statements about the company’s plans, beliefs, estimates and expectations. These statements are based on current estimates and projections, which involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Important factors that may affect these forward-looking statements include, but are not limited to: changes in circumstances or events that may affect the ability of the company to start up the operations of the licensed areas involved in the AWE transaction completed in August 2003; the ability of the company to successfully manage and grow the operations of the Chicago MTA; changes in the overall economy; changes in competition in the markets in which the company operates; advances in telecommunications technology; changes brought about by the implementation of wireless local number portability; changes in the telecommunications regulatory environment; changes in the value of investments, including variable prepaid forward contracts; changes in the capital markets that could adversely impact the availability, cost and terms of financing; an adverse change in the ratings afforded our debt securities by nationally accredited ratings organizations; pending and future litigation; acquisitions/divestitures of properties and/or licenses; changes in customer growth rates, retail service revenue per unit, churn rates, roaming rates and the mix of products and services offered in the company’s markets. Investors are encouraged to consider these and other risks and uncertainties that are discussed in documents filed by the Company with the Securities and Exchange Commission.







Attachment B

As previously announced, TDS and USM will hold a joint teleconference on April 28, 2004 at 9:00 a.m. Chicago time. Interested parties may listen to the call live on the TDS web site at www.teldta.com in the Conference Call section of Investor Relations.


Contact: Kenneth R. Meyers, Executive Vice President - Finance - U.S. Cellular
(773) 399-8900 kmeyers@uscellular.com

Mark A. Steinkrauss, Vice President, Corporate Relations - TDS
(312) 592-5384 mark.steinkrauss@teldta.com

FOR RELEASE: IMMEDIATE

U.S. CELLULAR REPORTS STRONG FIRST QUARTER RESULTS

April 28, 2004, Chicago, Illinois — United States Cellular Corporation [AMEX:USM] reported service revenues of $619.4 million for the first quarter of 2004, up 10% from $564.6 million in the comparable period a year ago. The company recorded operating income of $28.3 million during the quarter, an increase of $32.6 million from the first quarter of 2003, as restated. Operating expenses in 2003 included a $21.6 million loss, as restated, related to the then-pending exchange of U.S. Cellular’s Florida and Georgia properties to AT&T Wireless Services, Inc. [NYSE:AWE] (“AT&T Wireless”). Net income and basic earnings per share were $9.2 million and $.11, respectively compared to a net loss and basic loss per share of $27.8 million and $.32, respectively, in the comparable period one year ago, as restated. In the first quarter of 2003, the company recorded the cumulative effect of an accounting change, net of tax, related to the implementation of Statement of Financial Accounting Standards (SFAS) 143, “Accounting for Asset Retirement Obligations,” which reduced net income by $14.3 million.

The company’s operating results include, through February 17, 2004, the operations of the southern Texas markets that were sold to AT&T Wireless on February 18, 2004. The company’s operating results include the previously mentioned Florida and Georgia properties’ results for the entire first quarter of 2003, but exclude those properties’ results for 2004.

First Quarter Highlights


  • Customers totaled 4,547,000, a 7% increase from 4,240,000 customers one year earlier and includes the addition of 18,000 customers in a market that was added to the company’s consolidated operations as of January 1, 2004. Customers at March 31, 2004 do not include 76,000 customers divested in the sale of the southern Texas properties to AT&T Wireless. Excluding the impact of acquisitions and divestitures, the number of customers grew 12%.

  • Net customer activations from distribution channels totaled 196,000 during the quarter, compared to 137,000 activations for the same quarter of 2003.

  • For the quarter, the company recorded postpay churn of 1.3%, which is favorable to industry averages and the company’s lowest quarterly postpay churn rate since it began tracking the measure.


  • Average monthly retail service revenue per customer increased 7% year-over-year in the quarter to $40.26, compared to $37.68 in the same period a year ago. This comparison reflects U.S. Cellular’s decision to include in retail service revenue those amounts billed to customers to recover the company’s payments into the universal service fund. Previously, such billings were recorded in other revenues. This change is reflected in the company’s revenues in both periods.

“We had an exceptional quarter at U.S. Cellular, thanks in large part to our terrific sales and customer service organization. Our net customer additions from distribution channels were 196,000 for the quarter, more than double investment community expectations. Customer demand was strong across all of our markets and was steady for each month of the quarter,” said John E. Rooney, president and chief executive officer.

“Furthermore, we not only added substantially to our customer base, but also retained our existing customers in one of the country’s most competitive industries. Our postpay churn rate was 1.3% for the quarter, one of the lowest in the industry, and especially meaningful to us since 97% of our customers are postpay,” continued Rooney.

“Both the net addition and churn results certainly attest to the effectiveness of our strategy of focusing on our customers, providing them good value and outstanding service. That doesn’t happen without great people who are empowered to put the customer first.”

“In addition to our strong customer addition and retention performance, we increased our year-over-year monthly retail service revenue per customer for the ninth consecutive quarter. A number of factors were responsible for this, including growing customer adoption of our data products; the availability of camera phones and picture-messaging service; and our focus on selling higher-value plans, vertical services and accessory equipment.

“All in all, a very good quarter. Service revenues increased 10%, despite the disposition of several markets, and profitability improved year over year as well. We look forward to continued growth in the business as the overall economy seems poised for continued improvement,” Rooney concluded.

U.S. Cellular Corporation, the nation’s eighth largest wireless service carrier, provides wireless service to more than 4.5 million customers in 28 states. The Chicago-based company operates on a customer satisfaction strategy, meeting customer needs by providing a comprehensive range of wireless products and services, superior customer support and a high-quality network.

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995: All information set forth in this news release, except historical and factual information, represents forward-looking statements. This includes all statements about the company’s plans, beliefs, estimates and expectations. These statements are based on current estimates and projections, which involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Important factors that may affect these forward-looking statements include, but are not limited to: changes in circumstances or events that may affect the ability of the company to start up the operations of the licensed areas involved in the AWE transaction completed in August 2003; the ability of the company to successfully manage and grow the operations of the Chicago MTA; changes in the overall economy; changes in competition in the markets in which the company operates; advances in telecommunications technology; changes brought about by the implementation of wireless local number portability; changes in the telecommunications regulatory environment; changes in the value of investments, including variable prepaid forward contracts; changes in the capital markets that could adversely impact the availability, cost and terms of financing; an adverse change in the ratings afforded our debt securities by nationally accredited ratings organizations; pending and future litigation; acquisitions/divestitures of properties and/or licenses; changes in customer growth rates, retail service

2


revenue per unit, churn rates, roaming rates and the mix of products and services offered in the company’s markets. Investors are encouraged to consider these and other risks and uncertainties that are discussed in documents filed by the Company with the Securities and Exchange Commission.

As previously announced, TDS and U.S. Cellular will hold a joint teleconference on April 28, 2004 at 9:00 a.m. Chicago time. Interested parties may listen to the call live over the Internet by accessing the conference call section of www.uscellular.com, by accessing http://www.firstcallevents.com/service/ajwz405201898gf12.html or by calling 888/245-6674 Conference ID#6960621. The conference call will also be archived on the conference call section of the U.S. Cellular web site at www.uscellular.com. Certain financial and statistical information contained in the conference call presentation will be posted to the conference call page of the Investor Relations section of the U.S. Cellular web site, together with reconciliations to generally accepted accounting principles (GAAP) of any non-GAAP information to be disclosed, prior to the commencement of the call.

USM’s Internet Home Page: www.uscellular.com

3


UNITED STATES CELLULAR CORPORATION
SUMMARY OPERATING DATA



Quarter Ended      3/31/04    12/31/03    9/30/03    6/30/03    3/31/03  
   
Consolidated Markets:  
    Total population (000s) (1)    45,581    46,267    45,817    41,288    41,288  
    Customer units    4,547,000    4,409,000    4,268,000    4,343,000    4,240,000  
   
    Net customer unit activations    196,000    141,000    66,000    103,000    137,000  
    Market penetration (1)    9.98 %  9.53 %  9.32 %  10.52 %  10.27 %
    Cell sites in service    4,122    4,184    4,082    4,106    3,987  
    Average monthly revenue per unit (2)   $ 46.16   $ 47.80   $ 49.05   $ 47.38   $ 45.05  
       Retail service revenue per unit (2)   $ 40.26   $ 40.64   $ 40.68   $ 39.69   $ 37.68  
       Inbound roaming revenue per unit (2)   $ 3.17   $ 3.90   $ 4.65   $ 4.41   $ 4.36  
       Long-distance/other revenue per unit (2)   $ 2.73   $ 3.26   $ 3.72   $ 3.28   $ 3.01  
    Minutes of use (MOU) (3)    491    462    435    424    377  
    Postpay churn rate per month (4)    1.3 %  1.4 %  1.6 %  1.5 %  1.6 %
    Marketing cost per gross  
       customer unit addition (5)   $ 371   $ 384   $ 405   $ 378   $ 358  
    Capital Expenditures ($000s)   $ 100,535   $ 193,413   $ 135,111   $ 163,076   $ 140,926  

(1) Market penetration is calculated using 2003 Claritas population estimates for 3/31/04 and 2002 Claritas estimates for 2003. "Total population" represents the total population of each of U.S. Cellular's consolidated markets, regardless of whether the market has begun marketing operations. The 3/31/04 total population counts include the population of the market added to consolidated operations as of 1/1/04, but exclude the population of the six markets sold to AT&T Wireless in February 2004. The 12/31/03 and 9/30/03 total population counts exclude the population of the 10 markets transferred to AT&T Wireless in August 2003 and include the population of markets acquired from AT&T Wireless in that transaction. The population of markets in which U.S. Cellular has deferred the transfer of licenses from AT&T Wireless are not included in the total population counts for any period.
(2) Per unit revenue measurements are derived from Service Revenues as reported in Financial Highlights for each respective quarter as follows:

       Service Revenues per Financial Highlights     $ 619,382   $ 620,639   $ 628,440   $ 610,109   $ 564,601  
       Components:  
         Retail service revenue during quarter   $ 540,228   $ 527,626   $ 521,247   $ 511,106   $ 472,308  
         Inbound roaming revenue during quarter   $ 42,499   $ 50,653   $ 59,638   $ 56,840   $ 54,606  
         Long-distance/other revenue during quarter   $ 36,655   $ 42,360   $ 47,555   $ 42,163   $ 37,687  
   
       Divided by average customers during quarter (000s)    4,473    4,328    4,271    4,292    4,178  
       Divided by three months in each quarter    3    3    3    3    3  

   
       Average monthly revenue per unit   $ 46.16   $ 47.80   $ 49.05   $ 47.38   $ 45.05  
       Retail service revenue per unit   $ 40.26   $ 40.64   $ 40.68   $ 39.69   $ 37.68  
       Inbound roaming revenue per unit   $ 3.17   $ 3.90   $ 4.65   $ 4.41   $ 4.36  
       Long-distance/other revenue per unit   $ 2.73   $ 3.26   $ 3.72   $ 3.28   $ 3.01  

(3) Average monthly local minutes of use per customer (without roaming).
(4) Postpay churn rate per month is calculated by dividing the average monthly postpay customer disconnects during the quarter by the average postpay customer base for the quarter.
(5) Due to changes in accounting for agent rebates and net customer retention expenses, for all periods shown this measurement is no longer calculable using information from the financial statements as reported. The details of this calculation and a reconciliation to line items reported in Financial Highlights for each respective quarter are shown on U.S. Cellular's web site, along with additional information related to U.S. Cellular's first quarter results, at www.uscellular.com.

4


UNITED STATES CELLULAR CORPORATION
FINANCIAL HIGHLIGHTS

Three Months Ended March 31
(Unaudited, dollars in thousands, except per share amounts)


Increase (Decrease)
2003
2004 Restated Amount Percent




Operating Revenues                    
     Service Revenues   $ 619,382   $ 564,601   $ 54,781    9.7%
     Equipment Sales    38,268    39,173    (905 )  (2.3% )



     657,650    603,774    53,876    8.9%



Operating Expenses  
     System Operations    137,523    137,965    (442 )  (0.3% )
     Cost of Equipment Sold    119,888    88,643    31,245    35.2%
     Selling, General and Administrative    258,206    250,352    7,854    3.1%
     Depreciation    101,440    94,900    6,540    6.9%
     Amortization and Accretion    12,454    14,677    (2,223 )  (15.1% )
     (Gain) Loss on Assets Held for Sale    (143 )  21,561    (21,704 )  N/M  



     629,368    608,098    21,270    3.5%



   
Operating Income    28,282    (4,324 )  32,606    N/M  



     Investment Income    14,287    12,378    1,909    15.4%
     Interest (Expense)    (20,315 )  (15,454 )  (4,861 )  (31.5% )
     (Loss) on Investments        (3,500 )  3,500    N/M  
     Other Income    751    261    490    187.7%



Income Before Income Taxes and Minority Interest    23,005    (10,639 )  33,644    N/M  
Income Tax Expense (Benefit)    11,661    (388 )  12,049    N/M  



Income Before Minority Interest    11,344    (10,251 )  21,595    N/M  
Minority Share of Income    (2,112 )  (3,229 )  1,117    34.6%



Income (Loss) Before Cumulative Effect of Accounting Change    9,232    (13,480 )  22,712    N/M  
Cumulative effect of accounting change, net of tax        (14,346 )  14,346    N/M  



Net Income   $ 9,232   $ (27,826 ) $ 37,058    N/M  



Weighted Average Common and Series A
    Common Shares (000s) (Basic)
    86,153    86,121    32  
   
Earnings Per Common and Series A
    Common Share ("EPS") (Basic)
   $ 0.11   $ (0.32 ) $ 0.43    N/M  



Basic EPS Before Cumulative Effect of
    Accounting Change
   $ 0.11   $ (0.15 ) $ 0.26    N/M  
Basic EPS from Cumulative Effect of
    Accounting Change
   $   $ (0.17 ) $ 0.17    N/M  
   
Earnings Per Common and Series A
    Common Share ("EPS") (Diluted)
   $ 0.11   $ (0.32 ) $ 0.43    N/M  



Diluted EPS Before Cumulative Effect of
    Accounting Change
   $ 0.11   $ (0.15 ) $ 0.26    N/M  
Diluted EPS from Cumulative Effect of
    Accounting Change
   $   $ (0.17 ) $ 0.17    N/M  

N/M - Percent change not meaningful

5


UNITED STATES CELLULAR CORPORATION
CONSOLIDATED BALANCE SHEET HIGHLIGHTS

(Unaudited, dollars in thousands)

ASSETS



March 31,
2004
December 31,
2003
Restated


Current Assets            
    Cash and cash equivalents  
       General funds   $ 35,005   $ 9,822  
       Affiliated cash equivalents    30    26  


     35,035    9,848  
    Accounts receivable    279,309    286,980  
    Inventory    55,978    70,963  
    Prepaid expenses and other current assets    58,256    56,314  


     428,578    424,105  


   
Investments  
    Licenses    1,196,774    1,193,798  
    Goodwill    433,250    430,256  
    Customer list, net    34,287    24,448  
    License rights    42,037    42,037  
    Marketable equity securities    248,403    260,188  
    Investments in unconsolidated entities, net    174,297    170,569  
    Notes and interest receivable--long-term    5,400    6,476  


     2,134,448    2,127,772  


   
Property, Plant and Equipment  
    In service and under construction    3,549,751    3,441,177  
    Less accumulated depreciation    1,370,131    1,267,293  


     2,179,620    2,173,884  


   
Deferred Charges  
    System development costs, net    84,291    97,370  
    Other, net    26,492    26,565  


     110,783    123,935  


   
Assets of Operations Held for Sale        100,523  


   
Total Assets   $ 4,853,429   $ 4,950,219  


NOTE: Certain December 31, 2003 amounts have been changed to conform to current period presentation.

6a


UNITED STATES CELLULAR CORPORATION
CONSOLIDATED BALANCE SHEET HIGHLIGHTS

(Unaudited, dollars in thousands)

LIABILITIES AND SHAREHOLDERS' EQUITY



March 31,
2004
December 31,
2003
Restated


Current Liabilities            
    Current portion of long-term debt   $ 3,000   $ 3,000  
    Current portion of long-term debt - affiliates        105,000  
    Notes payable    85,000      
    Accounts payable  
       Affiliates    3,938    4,252  
       Trade    214,363    281,306  
    Customer deposits and deferred revenues    100,850    93,789  
    Accrued interest    14,335    11,416  
    Accrued taxes    30,251    24,228  
    Accrued compensation    26,062    39,257  
    Other current liabilities    21,966    19,648  


     499,765    581,896  


   
Long-term Debt  
    6% zero coupon convertible debentures    160,019    157,659  
    7.25% unsecured notes    250,000    250,000  
    Variable prepaid forward contract    159,856    159,856  
    8.75% notes    130,000    130,000  
    6.7% notes    436,889    436,829  
    Other    10,000    10,000  


     1,146,764    1,144,344  


   
Deferred Liabilities and Credits    693,081    693,346  


   
Minority Interest    34,397    60,097  


   
Liabilities of Operations Held for Sale        2,427  


   
Common Shareholders' Equity  
    Common Shares, par value $1 per share    55,046    55,046  
    Series A Common Shares, par value $1 per share    33,006    33,006  
    Additional paid-in capital    1,308,947    1,308,963  
    Treasury Shares    (113,377 )  (115,156 )
    Accumulated other comprehensive income    27,105    26,789  
    Retained earnings    1,168,695    1,159,461  


     2,479,422    2,468,109  


Total Liabilities and Shareholders' Equity   $ 4,853,429   $ 4,950,219  


NOTE: Certain December 31, 2003 amounts have been changed to conform to current period presentation.

6b