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

                                    FORM 10-Q

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934
                  For the quarterly period ended June 30, 2007

                                       OR

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

                          Commission File Number 1-5721

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

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

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

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

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

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

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

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

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

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


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

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

APPLICABLE ONLY TO CORPORATE ISSUERS:  Indicate the number of shares outstanding
of each of the issuer's classes of common stock, at August 1, 2007: 216,633,165.







                         PART I - FINANCIAL INFORMATION

Item 1.    Financial Statements.

LEUCADIA NATIONAL CORPORATION AND SUBSIDIARIES
Consolidated Balance Sheets
June 30, 2007 and December 31, 2006
(Dollars in thousands, except par value)




                                                                                          June 30,             December 31,
                                                                                            2007                    2006
                                                                                       -------------           -----------
                                                                                         (Unaudited)

                                                                                                               

ASSETS
------
Current assets:
   Cash and cash equivalents                                                            $    467,335           $   287,199
   Investments                                                                               716,530               903,973
   Trade, notes and other receivables, net                                                   122,555                69,822
   Prepaids and other current assets                                                         187,015               105,215
                                                                                        ------------           -----------
       Total current assets                                                                1,493,435             1,366,209
Non-current investments                                                                    1,807,587             1,465,849
Notes and other receivables, net                                                              15,785                24,999
Intangible assets, net and goodwill                                                           66,584                59,437
Deferred tax asset, net                                                                      891,254               978,415
Other assets                                                                                 441,992               401,689
Property, equipment and leasehold improvements, net                                          263,191               234,216
Investments in associated companies                                                        1,395,525               773,010
                                                                                        ------------           -----------

           Total                                                                        $  6,375,353           $ 5,303,824
                                                                                        ============           ===========

LIABILITIES
-----------
Current liabilities:
   Trade payables and expense accruals                                                  $    204,585           $   127,739
   Deferred revenue                                                                          107,665                 --
   Other current liabilities                                                                  11,104                 5,688
   Debt due within one year                                                                  221,087               184,815
   Income taxes payable                                                                          963                 8,411
                                                                                        ------------           -----------
       Total current liabilities                                                             545,404               326,653
Other non-current liabilities                                                                 92,841                90,268
Long-term debt                                                                             1,479,537               974,646
                                                                                        ------------           -----------
       Total liabilities                                                                   2,117,782             1,391,567
                                                                                        ------------           -----------

Commitments and contingencies

Minority interest                                                                             21,837                18,982
                                                                                        ------------           -----------

SHAREHOLDERS' EQUITY
--------------------
Common shares, par value $1 per share, authorized 600,000,000 and 300,000,000
   shares; 216,619,665 and 216,351,466 shares issued and outstanding,
   after deducting 56,884,989 and 56,881,489 shares held in treasury                         216,620               216,351
Additional paid-in capital                                                                   531,703               520,892
Accumulated other comprehensive income (loss)                                                291,980                (4,726)
Retained earnings                                                                          3,195,431             3,160,758
                                                                                        ------------           -----------
       Total shareholders' equity                                                          4,235,734             3,893,275
                                                                                        ------------           -----------

           Total                                                                        $  6,375,353           $ 5,303,824
                                                                                        ============           ===========



             See notes to interim consolidated financial statements.

                                       2



LEUCADIA NATIONAL CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
For the periods ended June 30, 2007 and 2006
(In thousands, except per share amounts)
(Unaudited)




                                                                             For the Three Month               For the Six Month
                                                                            Period Ended June 30,            Period Ended June 30,
                                                                            ---------------------            ---------------------
                                                                             2007            2006            2007           2006
                                                                             ----            ----            ----           ----

                                                                                                                  

Revenues and Other Income:
   Manufacturing                                                          $   110,398      $ 118,414       $   206,992    $ 237,805
   Telecommunications                                                         110,944           --             143,715         --
   Property management and service fees                                        18,345           --              18,345         --
   Investment and other income                                                 54,077         61,594           105,976      195,097
   Net securities gains                                                        50,240         44,418            66,161       83,132
                                                                          -----------      ---------       -----------    ---------
                                                                              344,004        224,426           541,189      516,034
                                                                          -----------      ---------       -----------    ---------
Expenses:
   Cost of sales:
      Manufacturing                                                            92,772        100,276           173,519      198,789
      Telecommunications                                                       94,237           --             121,844         --
   Direct operating expenses for property management and services              11,890           --              11,890         --
   Interest                                                                    26,836         21,548            46,912       38,698
   Salaries and incentive compensation                                         21,232         27,690            40,372       42,588
   Depreciation and amortization                                                6,699          5,418            12,879       10,332
   Selling, general and other expenses                                         53,727         27,752           105,958       72,346
                                                                          -----------      ---------       -----------    ---------
                                                                              307,393        182,684           513,374      362,753
                                                                          -----------      ---------       -----------    ---------
       Income from continuing operations before income taxes
        and equity in income of associated companies                           36,611         41,742            27,815      153,281
Income taxes                                                                   14,850         14,901            11,118       57,580
                                                                          -----------      ---------       -----------    ---------
       Income from continuing operations before equity in
        income of associated companies                                         21,761         26,841            16,697       95,701
Equity in income of associated companies, net of taxes                          4,554          9,534            17,479       23,263
                                                                          -----------      ---------       -----------    ---------

       Income from continuing operations                                       26,315         36,375            34,176      118,964
Income (loss) from discontinued operations, net of taxes                          (13)           280               209       (1,153)
Gain (loss) on disposal of discontinued operations, net of taxes                   (3)           365               288          (98)
                                                                          -----------      ---------       -----------    ---------

       Net income                                                         $    26,299      $  37,020       $    34,673    $ 117,713
                                                                          ===========      =========       ===========    =========

Basic earnings (loss) per common share:
   Income from continuing operations                                             $.12          $ .17             $ .16        $ .55
   Income (loss) from discontinued operations                                     --             --                --          (.01)
   Gain (loss) on disposal of discontinued operations                             --             --                --           --
                                                                                -----          -----             -----        -----
       Net income                                                                $.12          $ .17             $ .16        $ .54
                                                                                =====          =====             =====        =====

Diluted earnings (loss) per common share:
   Income from continuing operations                                             $.12          $ .17             $ .16        $ .53
   Income (loss) from discontinued operations                                     --             --                --           --
   Gain (loss) on disposal of discontinued operations                             --             --                --           --
                                                                                -----          -----             -----        -----
      Net income                                                                 $.12          $ .17             $ .16        $ .53
                                                                                =====          =====             =====        =====







             See notes to interim consolidated financial statements.


                                       3




LEUCADIA NATIONAL CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows
For the six months ended June 30, 2007 and 2006
(In thousands)
(Unaudited)




                                                                                                  2007             2006
                                                                                                  ----             ----

                                                                                                              

Net cash flows from operating activities:
Net income                                                                                   $    34,673      $  117,713
Adjustments to reconcile net income to net cash provided by operations:
   Deferred income tax provision                                                                  18,774          66,665
   Depreciation and amortization of property, equipment and leasehold improvements                16,197          19,422
   Other amortization                                                                               (547)         (8,155)
   Share-based compensation                                                                        5,975           9,363
   Excess tax benefit from exercise of stock options                                                (684)           (197)
   Provision for doubtful accounts                                                                   (47)          1,029
   Net securities gains                                                                          (66,161)        (83,132)
   Equity in income of associated companies                                                      (29,117)        (37,567)
   Distributions from associated companies                                                        47,469          41,485
   Net gains related to real estate, property and equipment, and other assets                    (19,238)       (100,460)
   (Gain) loss on disposal of discontinued operations                                               (479)            158
   Investments classified as trading, net                                                         36,216          (2,541)
   Net change in:
     Restricted cash                                                                                  44           8,574
     Trade, notes and other receivables                                                          (11,234)        182,978
     Prepaids and other assets                                                                       380           2,519
     Trade payables and expense accruals                                                          26,240        (139,163)
     Other liabilities                                                                             2,166          (9,401)
     Income taxes payable                                                                         (3,281)          1,188
   Other                                                                                           1,685          15,701
                                                                                             -----------      ----------
     Net cash provided by operating activities                                                    59,031          86,179
                                                                                             -----------      ----------

Net cash flows from investing activities:
Acquisition of property, equipment and leasehold improvements                                    (14,330)        (39,754)
Acquisitions of and capital expenditures for real estate investments                             (30,197)        (28,051)
Proceeds from disposals of real estate, property and equipment, and other assets                  22,066         177,020
Proceeds from sale of discontinued operations                                                        786             558
Acquisitions, net of cash acquired                                                              (101,915)       (105,059)
Net change in restricted cash                                                                    (10,000)       ( 56,515)
Advances on notes and other receivables                                                          (10,257)           (251)
Collections on notes, loan and other receivables                                                  18,083           4,211
Investments in associated companies                                                             (667,870)       (226,709)
Capital distributions from associated companies                                                   32,748          20,480
Purchases of investments (other than short-term)                                              (1,281,574)     (2,172,760)
Proceeds from maturities of investments                                                          645,947         689,494
Proceeds from sales of investments                                                               987,267       1,517,961
Other                                                                                               (374)            --
                                                                                             -----------      ----------
   Net cash used for investing activities                                                       (409,620)       (219,375)
                                                                                             -----------      ----------

Net cash flows from financing activities:
Issuance of long-term debt                                                                       525,600         133,524
Reduction of long-term debt                                                                       (1,692)        (33,360)
Issuance of common shares                                                                          4,523           1,523
Purchase of common shares for treasury                                                              (102)            (33)
Excess tax benefit from exercise of stock options                                                    684             197
Other                                                                                              1,696           1,277
                                                                                             -----------      ----------
   Net cash provided by financing activities                                                     530,709         103,128
                                                                                             -----------      ----------
Effect of foreign exchange rate changes on cash                                                       16              53
                                                                                             -----------      ----------
   Net increase (decrease) in cash and cash equivalents                                          180,136         (30,015)
Cash and cash equivalents at January 1,                                                          287,199         386,957
                                                                                             -----------      ----------
Cash and cash equivalents at June 30,                                                        $   467,335      $  356,942
                                                                                             ===========      ==========



             See notes to interim consolidated financial statements.

                                       4





LEUCADIA NATIONAL CORPORATION AND SUBSIDIARIES
Consolidated Statements of Changes in Shareholders' Equity
For the six months ended June 30, 2007 and 2006
(In thousands, except par value)
(Unaudited)




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

                                                                                                          

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

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

Balance, January 1, 2007                            $216,351         $520,892     $   (4,726)      $ 3,160,758      $3,893,275
                                                                                                                    ----------
Comprehensive income:
   Net change in unrealized gain (loss) on
     investments, net of taxes of $167,145                                           294,580                           294,580
   Net change in unrealized foreign exchange
     gain (loss), net of taxes of $775                                                 1,365                             1,365
   Net change in unrealized gain (loss) on
     derivative instruments, net of taxes of $99                                         173                               173
   Net change in minimum pension liability and
     postretirement benefits, net of taxes of $333                                       588                               588
   Net income                                                                                           34,673          34,673
                                                                                                                    ----------
     Comprehensive income                                                                                              331,379
                                                                                                                    ----------
Share-based compensation expense                                        5,975                                            5,975
Exercise of options to purchase common shares,
  including excess tax benefit                           272            4,935                                            5,207
Purchase of common shares for treasury                    (3)             (99)                                            (102)
                                                    --------         --------     ----------       -----------      ----------

Balance, June 30, 2007                              $216,620         $531,703     $  291,980       $ 3,195,431      $4,235,734
                                                    ========         ========     ==========       ===========      ==========










             See notes to interim consolidated financial statements.

                                       5



LEUCADIA NATIONAL CORPORATION AND SUBSIDIARIES
Notes to Interim Consolidated Financial Statements

1.   The unaudited interim consolidated financial statements,  which reflect all
     adjustments  (consisting  of  normal  recurring  items or  items  discussed
     herein) that  management  believes  necessary to present  fairly results of
     interim  operations,  should  be read in  conjunction  with  the  Notes  to
     Consolidated  Financial  Statements  (including  the Summary of Significant
     Accounting   Policies)  included  in  the  Company's  audited  consolidated
     financial  statements  for the year  ended  December  31,  2006,  which are
     included in the Company's Annual Report filed on Form 10-K, as amended, for
     such year (the "2006 10-K").  Results of operations for interim periods are
     not   necessarily   indicative  of  annual  results  of   operations.   The
     consolidated  balance  sheet at December  31, 2006 was  extracted  from the
     audited annual  financial  statements and does not include all  disclosures
     required by accounting  principles  generally accepted in the United States
     of America ("GAAP") for annual financial statements.

     Effective  January  1,  2007,  the  Company  adopted  Financial  Accounting
     Standards  Board  Interpretation  No. 48,  "Accounting  for  Uncertainty in
     Income Taxes - an  Interpretation  of FASB  Statement  No. 109" ("FIN 48"),
     which prescribes the accounting for and disclosure of uncertainty in income
     tax  positions.  FIN 48 specifies a recognition  threshold that must be met
     before any part of the benefit of a tax position can be  recognized  in the
     financial statements,  specifies measurement criteria and provides guidance
     for classification  and disclosure.  The Company was not required to record
     an adjustment to its financial statements upon the adoption of FIN 48.

     The Company's  accounting policy for recording  interest and penalties,  if
     any, with respect to uncertain  tax  positions is to classify  interest and
     penalties as components  of income tax expense.  As of the date of adoption
     of FIN 48, the aggregate amount of unrecognized  tax benefits  reflected in
     the  Company's   consolidated  balance  sheet  was  $14,000,000  (including
     $3,500,000  for  interest);  if  recognized,  such amounts  would lower the
     Company's effective tax rate. Unrecognized tax benefits were not materially
     different at June 30, 2007. The statute of limitations  with respect to the
     Company's  federal  income tax returns  has  expired for all years  through
     2001. The Company's New York State and New York City income tax returns are
     currently being audited for the 1999 to 2002 period.

     In September 2006, the Financial Accounting Standards Board ("FASB") issued
     Statement  of  Financial   Accounting   Standards  No.  157,   "Fair  Value
     Measurements"  ("SFAS  157"),  which  defines  fair  value,  establishes  a
     framework for measuring fair value and expands disclosures about fair value
     measurements.  SFAS 157 is  effective  for  fiscal  years  beginning  after
     November 15, 2007. In February 2007, the FASB issued Statement of Financial
     Accounting  Standards No. 159, "The Fair Value Option for Financial  Assets
     and Financial  Liabilities  - Including an amendment of FASB  Statement No.
     115"  ("SFAS  159"),  which  permits  entities  to choose to  measure  many
     financial  instruments  and certain other items at fair value.  SFAS 159 is
     effective for fiscal years  beginning  after November 15, 2007. The Company
     is currently evaluating the impact of adopting SFAS 157 and SFAS 159 on its
     consolidated financial statements.

     Certain  amounts for prior periods have been  reclassified to be consistent
     with the 2007 presentation.

2.   Results of  operations  for the Company's  segments are reflected  from the
     date of  acquisition,  which  was  March  2007  for the  telecommunications
     business  conducted by the Company's 75% owned subsidiary STi Prepaid,  LLC
     ("STi  Prepaid")  and June 2007 for the  property  management  and services
     business conducted by the Company's subsidiary  ResortQuest  International,
     Inc. ("ResortQuest").  The primary measure of segment operating results and
     profitability  used  by  the  Company  is  income  (loss)  from  continuing
     operations   before  income  taxes  and  equity  in  income  of  associated
     companies.

     Certain information concerning the Company's segments for the three and six
     month  periods  ended June 30, 2007 and 2006 is presented in the  following
     table.

                                       6





                                                                              For the Three Month            For the Six Month
                                                                             Period Ended June 30,         Period Ended June 30,
                                                                             ---------------------         ---------------------
                                                                               2007           2006           2007            2006
                                                                               ----           ----           ----            ----
                                                                                               (In thousands)
                                                                                                                  

     Revenues and other income (a):
        Manufacturing:
           Idaho Timber                                                      $  83,170      $  91,743      $ 155,687     $ 184,281
           Plastics                                                             27,307         27,069         51,485        54,231
        Telecommunications                                                     111,450            --         144,294           --
        Property Management and Services                                        18,485            --          18,485           --
        Gaming Entertainment                                                     --               842            --            842
        Domestic Real Estate                                                     8,071          9,748         12,365        71,796
        Medical Product Development                                                709            199            980           291
        Other Operations                                                        18,727          8,515         29,282        17,475
        Corporate                                                               76,085         86,310        128,611       187,118
                                                                             ---------      ---------      ---------     ---------
            Total consolidated revenues and other income                     $ 344,004      $ 224,426      $ 541,189     $ 516,034
                                                                             =========      =========      =========     =========

     Income from continuing operations before income taxes and equity
      in income of associated companies:
        Manufacturing:
           Idaho Timber                                                      $   4,581      $   4,309      $   8,810     $  11,536
           Plastics                                                              5,264          4,997          8,628        10,224
        Telecommunications                                                       6,450            --           9,355           --
        Property Management and Services                                         1,534            --           1,534           --
        Gaming Entertainment                                                      --              613            --            613
        Domestic Real Estate                                                     3,614          3,162          2,117        50,983
        Medical Product Development                                             (7,009)        (2,784)       (15,376)       (8,447)
        Other Operations                                                         2,184         (4,480)        (2,826)       (5,539)
        Corporate                                                               19,993         35,925         15,573        93,911
                                                                             ---------      ---------      ---------     ---------
            Total consolidated income from continuing
              operations before income taxes and equity in income
              of associated companies                                        $  36,611      $  41,742      $  27,815     $ 153,281
                                                                            ==========      =========      =========     =========


     (a)  Revenues  and  other  income  for each  segment  include  amounts  for
          services  rendered  and  products  sold,  as well as segment  reported
          amounts  classified as investment  and other income and net securities
          gains on the Company's consolidated statements of operations.

     For the three  month  periods  ended June 30,  2007 and 2006,  income  from
     continuing  operations has been reduced by  depreciation  and  amortization
     expenses of $11,300,000  and  $10,000,000,  respectively;  such amounts are
     primarily comprised of Corporate ($3,000,000 and $3,000,000, respectively),
     manufacturing   ($4,400,000   and  $4,400,000,   respectively)   and  other
     operations  ($2,200,000  and $1,300,000,  respectively).  For the six month
     periods ended June 30, 2007 and 2006, income from continuing operations has
     been reduced by depreciation and  amortization  expenses of $22,000,000 and
     $18,900,000,   respectively;   such  amounts  are  primarily  comprised  of
     Corporate   ($5,900,000   and  $5,900,000,   respectively),   manufacturing
     ($9,000,000 and $8,600,000,  respectively) and other operations ($4,400,000
     and $2,200,000,  respectively).  Depreciation and amortization expenses for
     other segments are not material.

     For the three  month  periods  ended June 30,  2007 and 2006,  income  from
     continuing  operations has been reduced by interest  expense of $26,800,000
     and  $21,500,000,  respectively;  such amounts are  primarily  comprised of
     Corporate   ($26,700,000   and   $18,100,000,   respectively)   and  gaming
     entertainment  ($3,400,000  in 2006).  For the six month periods ended June
     30, 2007 and 2006,  income from  continuing  operations has been reduced by
     interest expense of $46,900,000 and $38,700,000, respectively; such amounts
     are  primarily   comprised  of  Corporate   ($46,800,000  and  $35,100,000,
     respectively)  and  gaming  entertainment  ($3,400,000  in 2006).  Interest
     expense for other segments is not material.

                                       7




3.   The following  tables provide  summarized  data with respect to significant
     investments in associated  companies  accounted for under the equity method
     of accounting  for the periods the  investments  were owned by the Company.
     The   information  is  provided  for  those   investments   whose  relative
     significance  to the  Company  during  2007  could  result  in the  Company
     including separate audited financial statements for such investments in its
     Annual  Report  on Form  10-K  for the year  ended  December  31,  2007 (in
     thousands).




                                                                                    June 30,        June 30,
                                                                                      2007           2006
                                                                                  -----------      ---------
                                                                                                  

     EagleRock Capital Partners (QP), LP ("EagleRock"):
         Total revenues                                                          $     7,600      $  17,100
         Income from continuing operations before extraordinary items                  7,300         16,600
         Net income                                                                    7,300         16,600
         The Company's equity in net income                                            5,400         12,000

     Jefferies High Yield Holdings, LLC ("JHYH"):
         Total revenues                                                          $    41,400      $   --
         Income from continuing operations before extraordinary items                 30,100          --
         Net income                                                                   30,100          --
         The Company's equity in net income                                            8,900          --


     During the first quarter of 2007, the Company and Jefferies & Company, Inc.
     ("Jefferies")  expanded and restructured the Company's equity investment in
     Jefferies  Partners  Opportunity  Fund II, LLC ("JPOF II"),  one of several
     entities  managed by Jefferies  that invested  capital in  Jefferies'  high
     yield trading business. The Company has committed to invest $600,000,000 in
     JHYH, a newly formed  entity,  Jefferies  has  committed to invest the same
     amount as the Company,  and passive investors may invest up to $800,000,000
     in the aggregate over time.  Jefferies received  additional JHYH securities
     entitling it to 20% of the profits. Jefferies and the Company each have the
     right to nominate  two of a total of four  directors to JHYH's  board,  and
     each own 50% of the voting securities. JHYH owns a registered broker-dealer
     engaged in the  secondary  sales and trading of high yield  securities  and
     specialized situation securities formerly conducted by Jefferies, including
     bank debt,  post-reorganization equity, equity, equity derivatives,  credit
     defaults swaps and other financial  instruments.  It commits capital to the
     market by  making  markets  in high  yield and  distressed  securities  and
     invests in and provides research coverage on these types of securities.  In
     April 2007, after regulatory approval for the new venture was received, the
     Company contributed  $250,000,000 to JHYH along with its investment in JPOF
     II. The timing of the Company's remaining  $250,000,000  contribution is at
     the sole discretion of Jefferies.

     The Company  accounts for its investment in JHYH under the equity method of
     accounting. Under GAAP, JHYH is considered to be a variable interest entity
     that  is  consolidated  by  Jefferies,   since  Jefferies  is  the  primary
     beneficiary.

     In June 2007, the Company  invested  $200,000,000  to acquire a 10% limited
     partnership  interest in Pershing Square IV, L.P.  ("Pershing  Square"),  a
     newly-formed private investment  partnership whose investment decisions are
     at the sole discretion of Pershing  Square's  general  partner.  The stated
     objective of Pershing Square is to create significant capital  appreciation
     by  investing  in a North  American  "large-cap"  company  selected  by the
     general partner.  The Company  classified its investment in Pershing Square
     as an investment in an  associated  company  accounted for under the equity
     method of accounting.

                                       8




4.   A summary of  investments  at June 30,  2007 and  December  31,  2006 is as
     follows (in thousands):




                                                                        June 30, 2007                     December 31, 2006
                                                                ------------------------------      -----------------------------
                                                                                Carrying Value                       Carrying Value
                                                                 Amortized       and Estimated       Amortized        and Estimated
                                                                   Cost            Fair Value          Cost           Fair Value
                                                                   ----            ----------          ----           ----------

                                                                                                            

     Current Investments:
        Investments available for sale                          $  637,050        $  637,511         $  803,034       $  809,927
        Trading securities                                          60,234            63,980             79,526           80,321
        Other investments, including accrued interest income        15,039            15,039             13,725           13,725
                                                                ----------        ----------         ----------       ----------
            Total current investments                           $  712,323        $  716,530         $  896,285       $  903,973
                                                                ==========        ==========         ==========       ==========

     Non-current Investments:
        Investments available for sale                          $  999,555        $1,619,775         $1,131,198       $1,283,261
        Other investments                                          187,812           187,812            182,588          182,588
                                                                ----------        ----------         ----------       ----------
            Total non-current investments                       $1,187,367        $1,807,587         $1,313,786       $1,465,849
                                                                ==========        ==========         ==========       ==========


     Non-current available for sale investments include 26,400,000 common shares
     of Fortescue  Metals Group Ltd  ("Fortescue"),  representing  approximately
     9.98% of the outstanding Fortescue common stock at June 30, 2007. Fortescue
     is a publicly  traded  company on the Australian  Stock  Exchange  (Symbol:
     FMG),  and  the  shares  acquired  by  the  Company  may  be  sold  without
     restriction.  The Fortescue  shares have a cost of $202,100,000  and market
     values of $757,800,000  and  $276,300,000 at June 30, 2007 and December 31,
     2006, respectively.

     In July 2007,  Fortescue sold new common shares in an  underwritten  public
     offering to raise  additional  capital  for its mining  project and to fund
     future growth. In connection with this offering,  the Company exercised its
     pre-emptive  rights to maintain  its  ownership  position  and  acquired an
     additional 1,398,600 common shares of Fortescue for $44,200,000.

     Non-current  other  investments  include  5,600,000  common shares of Inmet
     Mining Corporation ("Inmet"), a Canadian-based global mining company traded
     on the Toronto stock exchange (Symbol: IMN), which have a cost and carrying
     value of  $78,000,000 at June 30, 2007 and December 31, 2006. As more fully
     discussed in the 2006 10-K,  the Inmet shares are restricted and may not be
     sold until August 2009 or earlier  under certain  specified  circumstances.
     The Inmet shares will be carried at the  initially  recorded  value (unless
     there is an other than  temporary  impairment)  until one year prior to the
     termination  of the transfer  restrictions.  At June 30,  2007,  the market
     value of the Inmet shares is $433,100,000.

     During the second quarter of 2007, the Company sold all of its common stock
     holdings in Eastman  Chemical Company and recognized a net security gain of
     $37,800,000.

5.   A summary of  intangible  assets,  net and  goodwill  at June 30,  2007 and
     December 31, 2006 is as follows (in thousands):




                                                                                                        June 30,     December 31,
                                                                                                         2007            2006
                                                                                                      ---------       ---------
                                                                                                                     

     Intangibles:
        Customer relationships, net of accumulated amortization of $15,362 and $11,768                 $ 51,756       $ 46,967
        Trademarks and tradename, net of accumulated amortization of $305 and $227                        1,822          1,642
        Patents, net of accumulated amortization of $375 and $298                                         1,955          2,032
        Other, net of accumulated amortization of $1,942 and $1,727                                       2,900            645
     Goodwill                                                                                             8,151          8,151
                                                                                                       --------       --------
                                                                                                       $ 66,584       $ 59,437
                                                                                                       ========       ========

                                       9


     As a result of the  acquisitions of STi Prepaid during the first quarter of
     2007 and  ResortQuest  during  the  second  quarter  of  2007,  intangibles
     increased by  $6,800,000;  see Note 17 for further  information  concerning
     these  acquisitions.  Intangible  assets also  increased by $1,900,000  and
     $2,400,000  during 2007 related to an  acquisition  by Conwed  Plastics and
     within the Other Operations segment, respectively.

     Amortization  expense on intangible  assets was  $1,900,000 for each of the
     three  month  periods  ended  June 30,  2007 and  2006,  respectively,  and
     $4,000,000 and $3,700,000 for the six month periods ended June 30, 2007 and
     2006, respectively. The estimated aggregate future amortization expense for
     the  intangible  assets for each of the next five  years is as follows  (in
     thousands):  2007 (for the remaining  six months) - $4,000;  2008 - $8,000;
     2009 - $7,500; 2010 - $7,200; and 2011 - $7,000.

     All of the goodwill in the above table relates to Conwed Plastics.

6.   A summary of accumulated other comprehensive income (loss), net of taxes at
     June 30, 2007 and December 31, 2006 is as follows (in thousands):





                                                                            June 30,          December 31,
                                                                              2007                2006
                                                                           ----------          ----------
                                                                                             

          Net unrealized gains on investments                               $  332,386         $   37,806
          Net unrealized foreign exchange gains                                  2,243                878
          Net unrealized losses on derivative instruments                       (1,059)            (1,232)
          Net minimum pension liability                                        (42,333)           (42,960)
          Net postretirement benefits                                              743                782
                                                                            ----------         ----------
                                                                            $  291,980         $   (4,726)
                                                                            ==========         ==========


7.   Investment  and  other  income  includes  changes  in the  fair  values  of
     derivative  financial  instruments  of $600,000  and $800,000 for the three
     month periods ended June 30, 2007 and 2006, respectively,  and $500,000 and
     $1,800,000  for the six  month  periods  ended  June  30,  2007  and  2006,
     respectively.

8.   Pension  expense  charged to operations for the three and six month periods
     ended  June 30,  2007 and 2006  related to defined  benefit  pension  plans
     included the following components (in thousands):





                                                                           For the Three Month          For the Six Month
                                                                          Period Ended June 30,       Period Ended June 30,
                                                                          ---------------------       ---------------------
                                                                            2007         2006          2007           2006
                                                                            ----         ----          ----           ----

                                                                                                             

     Interest cost                                                           $ 2,956     $ 2,970      $   5,913     $  5,942
     Expected return on plan assets                                           (2,667)     (2,032)        (5,333)      (4,064)
     Actuarial loss                                                              412         633            823        1,264
     Amortization of prior service cost                                            1           1              1            1
                                                                             -------     -------      ---------     --------
        Net pension expense                                                  $   702     $ 1,572      $   1,404     $  3,143
                                                                             =======     =======      =========     ========


     The Company did not make any  contributions  to its defined benefit pension
     plans during the six month period ended June 30, 2007.

     Several  subsidiaries  provide  certain  healthcare  and other  benefits to
     certain  retired  employees under plans which are currently  unfunded.  The
     Company  pays the cost of  postretirement  benefits  as they are  incurred.
     Amounts  charged to expense  were not material in each of the three and six
     month periods ended June 30, 2007 and 2006.

9.   Salaries  and  incentive   compensation  expense  included  $2,600,000  and
     $9,000,000,  respectively,  for the three month periods ended June 30, 2007
     and 2006,  and  $6,000,000  and  $9,400,000 for the six month periods ended
     June 30, 2007 and 2006, respectively,  for share-based compensation expense
     relating to grants made under the Company's senior  executive  warrant plan
     and fixed stock option plan.  During the three and six month 2007  periods,
     12,000 options were granted at an exercise  price of $33.50 per share,  the
     market price on the grant date.

                                       10


10.  Basic  earnings  (loss) per share  amounts are  calculated  by dividing net
     income  (loss) by the sum of the weighted  average  number of common shares
     outstanding.  To determine  diluted earnings (loss) per share, the weighted
     average  number of common shares is adjusted for the  incremental  weighted
     average number of shares issuable upon exercise of outstanding  options and
     warrants, unless the effect is antidilutive.  In addition, the calculations
     of diluted  earnings (loss) per share assume the 3 3/4%  Convertible  Notes
     are converted into common shares and earnings increased for the interest on
     such  notes,   net  of  the  income  tax  effect,   unless  the  effect  is
     antidilutive.  The number of shares used to calculate basic earnings (loss)
     per share  amounts  was  216,596,000  and  216,201,000  for the three month
     periods ended June 30, 2007 and 2006,  respectively,  and  216,491,000  and
     216,154,000  for the six  month  periods  ended  June 30,  2007  and  2006,
     respectively.  The  number of shares  used to  calculate  diluted  earnings
     (loss) per share  amounts was  217,229,000  and  231,777,000  for the three
     month periods ended June 30, 2007 and 2006,  respectively,  and 216,912,000
     and  231,482,000  for the six month  periods  ended June 30, 2007 and 2006,
     respectively.  The denominators for dilutive per share computations reflect
     the effect of  dilutive  options and  warrants  and,  for 2006,  the 3 3/4%
     Convertible Notes. For the three and six month periods ended June 30, 2007,
     the 3 3/4% Convertible  Notes, which are convertible into 15,239,490 common
     shares,  were not included in the computation of diluted earnings per share
     as the effect was antidilutive.

11.  Cash paid for interest  and income  taxes (net of refunds) was  $36,100,000
     and $7,600,000,  respectively, for the six month period ended June 30, 2007
     and  $34,600,000  and  $4,500,000,  respectively,  for the six month period
     ended June 30, 2006.

12.  Debt due within one year includes  $217,400,000 and $181,800,000 as of June
     30, 2007 and  December  31,  2006,  respectively,  relating  to  repurchase
     agreements. At June 30, 2007, these fixed rate repurchase agreements have a
     weighted average interest rate of approximately  5.3%,  mature in July 2007
     and are  secured  by  non-current  investments  with a  carrying  value  of
     $222,900,000.

13.  In March 2007, the Company sold $500,000,000  principal amount of its newly
     authorized 7 1/8% Senior Notes due 2017 in a private placement transaction.
     On June 15, 2007, the Company filed a  registration  statement with respect
     to an offer to exchange  each of the 7 1/8% Senior Notes for a new issue of
     debt securities  registered  under the Securities Act, with terms identical
     to those of the 7 1/8%  Senior  Notes  (except for  provisions  relating to
     transfer restrictions and payment of additional interest). The registration
     was  declared  effective  on  August  1,  2007 and the  exchange  offer was
     commenced on August 2, 2007. The exchange offer is expected to be completed
     in September 2007, subject to the terms and conditions thereof.

14.  In March 2007, the Board of Directors increased the number of the Company's
     common shares that the Company is authorized to purchase.  As a result, the
     Company is  authorized  to purchase up to 12,000,000  common  shares.  Such
     purchases  may be made from time to time in the open market,  through block
     trades or otherwise. Depending on market conditions and other factors, such
     purchases may be commenced or suspended at any time without notice.  During
     2007, the only common shares acquired by the Company were from employees in
     connection with the employees' exercise of stock options.

15.  In January  2007,  the  Company  increased  its equity  interest  in Goober
     Drilling,  LLC  ("Goober")  to 42% for an additional  equity  investment of
     $25,000,000.  In addition, the Company's existing $126,000,000 secured loan
     to Goober was amended to increase the  interest  rate to LIBOR plus 5%, and
     the Company  agreed to provide  Goober with an  additional  secured  credit
     facility for up to $45,000,000 at an interest rate of LIBOR plus 10%. As of
     June 30, 2007,  $30,000,000 was outstanding under this additional facility.
     The additional funding was required primarily due to increased raw material
     and labor costs to construct  new drilling  rigs and working  capital needs
     due to delays in rig  construction.  The Company's  investment in Goober is
     classified as an investment in an associated company; for the three and six
     month  periods ended June 30, 2007,  the Company  recorded  $3,000,000  and
     $5,700,000,  respectively, of pre-tax income from this investment under the
     equity method of accounting.

                                       11




16.  At December 31, 2006, the Company owned approximately 69% of Sangart,  Inc.
     ("Sangart"),  a biopharmaceutical company principally engaged in developing
     an oxygen  transport  agent for various  medical uses.  In March 2007,  the
     Company  invested an  additional  $48,500,000  in Sangart  (increasing  its
     ownership  interest to 87%)  principally to fund Sangart's  ongoing product
     development  activities.  As more fully discussed in the 2006 10-K, Sangart
     is a development  stage company  without any product sales and is currently
     conducting clinical trials of its current product candidate, Hemospan(R), a
     form of cell-free hemoglobin administered  intravenously to treat a variety
     of medical  conditions.  The Company also  received  warrants for the right
     (but not the  obligation) to invest up to an additional  $48,500,000 on the
     same terms,  which if fully invested would increase its ownership  interest
     to 90%.  The Company  expects  that the amount  invested in Sangart will be
     expensed as Sangart  uses the funds to pay  operating  expenses and conduct
     research and development activities.

     The effective acquisition of a portion of the non-controlling  interests in
     Sangart was  accounted  for under the purchase  method.  Under the purchase
     method, the purchase price is allocated to Sangart's  individual assets and
     liabilities  based on their  relative  fair values;  in  Sangart's  case, a
     portion of the fair value of assets  acquired  is  initially  allocated  to
     research  and  development.  However,  since  under GAAP the Company is not
     permitted  to  recognize  research  and  development  as an asset under the
     purchase  method,   any  amounts   initially   allocated  to  research  and
     development are immediately  expensed.  For the six month period ended June
     30,  2007,  the Company  expensed  acquired  research  and  development  of
     $4,000,000,  which is included in the  caption  selling,  general and other
     expenses in the consolidated statement of operations.

17.  In March 2007, STi Prepaid purchased 75% of the assets of Telco Group, Inc.
     and its affiliates (collectively,  "Telco") for an aggregate purchase price
     of $121,800,000  in cash,  including  expenses.  The remaining Telco assets
     were  contributed to STi Prepaid by the former owners in exchange for a 25%
     interest in STi Prepaid. STi Prepaid is a provider of international prepaid
     phone cards and other telecommunications services in the U.S.

     The  acquisition  cost was  principally  allocated to components of working
     capital and to deferred tax assets. In connection with the acquisition, the
     Company revised its projections of future taxable income and reassessed the
     required amount of its deferred tax valuation allowance. As a result of the
     reassessment,  the Company  concluded that it was more likely than not that
     it could realize additional deferred tax assets in the future; accordingly,
     a reduction to the deferred tax  valuation  allowance of  $107,400,000  was
     recognized  in the  purchase  price  allocation  (in  addition  to  certain
     acquired deferred tax assets). The Company will not finalize its allocation
     of the purchase  price until an  independent  third-party  appraisal of the
     fair value of the assets acquired is completed. When finalized, any changes
     to the  preliminary  purchase price  allocation  could result in changes to
     inventory,  deferred  tax  assets,  property  and  equipment,  identifiable
     intangible assets and/or goodwill.

     Revenues  from sales of prepaid phone cards are deferred when the cards are
     initially sold; at June 30, 2007 STi Prepaid's deferred revenues aggregated
     $66,600,000.   Deferred   revenues  are  recognized  in  the  statement  of
     operations  when the cards are used by the consumer  and/or  administrative
     fees are  charged in  accordance  with the  cards'  terms,  resulting  in a
     reduction of STi Prepaid's  outstanding  obligation  to the  customer.  STi
     Prepaid's cost of sales primarily  consists of  origination,  transport and
     termination of  telecommunications  traffic, and connectivity costs paid to
     underlying service providers.

     In June 2007,  the Company  completed the  acquisition  of  ResortQuest,  a
     company engaged in offering  management  services to vacation properties in
     beach and mountain resort locations in the continental U.S. and Canada,  as
     well as in real estate  brokerage  services  and other  rental and property
     owner services.  Pursuant to the terms of the stock purchase agreement, the
     purchase price is subject to adjustment to reflect net working  capital (as
     defined  in the  agreement)  at  closing,  and  consisted  of  cash  and an
     $8,000,000  10% four-year  promissory  note of a subsidiary of the Company.
     Including  estimated  expenses  of  $1,200,000  and  estimated  net working
     capital  adjustments,  for accounting purposes the aggregate purchase price
     is $15,000,000.

                                       12




     ResortQuest  typically  receives cash  deposits on advance  bookings of its
     vacation  properties that are recorded as deferred  revenue.  ResortQuest's
     deferred revenues aggregated $39,400,000 at June 30, 2007.

     Unaudited  pro  forma  operating  results  for the  Company,  assuming  the
     acquisitions  of  STi  Prepaid  and  ResortQuest  had  occurred  as of  the
     beginning of each period  presented  below,  are as follows (in  thousands,
     except per share amounts):





                                                                       For the Three Month              For the Six Month
                                                                      Period Ended June 30,            Period Ended June 30,
                                                                      ---------------------            --------------------
                                                                       2007             2006           2007           2006
                                                                       ----             ----           ----           ----
                                                                                                             

     Revenues                                                       $367,200          $400,700       $696,300       $849,500
     Income before extraordinary items and cumulative
       effect of a change in accounting principles                  $ 23,500          $ 42,300       $ 32,900       $127,700
     Net income                                                     $ 23,500          $ 42,300       $ 32,900       $127,700
     Per Share:
          Basic                                                         $.11              $.20           $.15           $.59
          Diluted                                                       $.11              $.19           $.15           $.57



     The amounts above  reflect the  historical  operating  results of Telco and
     ResortQuest  for  periods  prior  to  the  purchase  transactions.  Telco's
     historical  results  include  a  $3,300,000  charge to write  down  certain
     inventory in the six month 2007 period.

     Pro forma adjustments principally reflect the preliminary allocation of the
     purchase  price to the  difference  between  fair  value and book  value of
     property and  equipment,  resulting in increases or decreases to historical
     depreciation expense, and the allocation to identifiable intangible assets,
     resulting in increased  amortization  expense. The unaudited pro forma data
     is not  indicative  of future  results  of  operations  or what  would have
     resulted if the acquisitions  had actually  occurred as of the beginning of
     the periods presented.

18.  As more fully  discussed  in the 2006 10-K,  the Company is a defendant  in
     Special Situations Fund III, L.P., et al. v. Leucadia National Corporation,
     et al, a consolidated action involving a petition for appraisal and a class
     action pending in the Delaware Chancery Court related to the Company's 2005
     acquisition  of  the  minority   interest  in  MK  Resources  Company  ("MK
     Resources").  The parties have entered  into a  settlement  agreement  for,
     among other  terms,  complete  releases and a dismissal  with  prejudice in
     exchange   for  an   aggregate   settlement   payment  by  the  Company  of
     approximately  $13,800,000.  The  settlement  agreement is subject to court
     approval, which is not expected to be received before the fourth quarter of
     2007.  During the first quarter of 2007, the Company  increased its accrual
     to the expected  settlement  amount and recorded an  additional  expense of
     $7,500,000.

19.  On July 30,  2007,  the  Bankruptcy  Court  for the  Southern  District  of
     Mississippi  (the  "Court")  entered  an order  confirming  the  chapter 11
     reorganization  plan of Premier  Entertainment  Biloxi, LLC ("Premier") and
     its  subsidiary,  Premier  Finance  Biloxi Corp.  The  reorganization  plan
     provides for the payment in full of all of Premier's  creditors,  including
     payment of principal  and accrued  interest due to the holders of Premier's
     10 3/4% senior  secured  notes.  The plan also  establishes  a  $14,700,000
     escrow for the full amount of a prepayment  penalty  asserted by the senior
     secured notes that is disputed by Premier.  Entitlement  to the escrow will
     be determined by the Court at a later date.

     On August 2, 2007 certain of the holders of the senior  secured notes filed
     a notice of appeal of the  confirmation  order and a motion for stay of the
     confirmation order pending resolution of the appeal. The motion for stay is
     scheduled  for  hearing  before  the Court on August 9, 2007.  The  Company
     believes  the appeal and the motion  for stay are  without  merit,  and the
     Company and Premier intend to vigorously contest both actions. If a stay is
     granted,  however,  it would  indefinitely  delay Premier's  payment of its
     prepetition creditors and its emergence from chapter 11.

                                       13


      The  reorganization  plan is to be  funded  in part  with an  $180,000,000
      senior  secured  credit  facility to be provided  by a  subsidiary  of the
      Company.  The credit  facility  will mature  February  1, 2012,  will bear
      interest at 10 3/4%, will be prepayable at any time without  penalty,  and
      will  contain  other  covenants,  terms and  conditions  similar  to those
      contained in the  indenture  governing  Premier's  10 3/4% senior  secured
      notes. It is anticipated that consummation of the reorganization  plan and
      the credit  facility  will occur on or about  August  10,  2007;  however,
      consummation of the plan could be delayed due to the pending appeal of the
      confirmation  order. The Company will fund its obligation under the credit
      facility  out of  available  cash and  investments.  Upon  emergence  from
      chapter 11 proceedings,  Premier will become a consolidated  subsidiary of
      the Company as a result of the Company's  controlling  voting  interest in
      Premier.


                                       14





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

The following should be read in conjunction with the Management's Discussion and
Analysis of Financial  Condition and Results of Operations  included in the 2006
10-K.

                         Liquidity and Capital Resources

In addition to cash and cash equivalents, the Company also considers investments
classified as current assets and investments classified as non-current assets on
the face of its consolidated  balance sheet as being generally available to meet
its  liquidity   needs.   Securities   classified  as  current  and  non-current
investments  are not as  liquid  as cash  and  cash  equivalents,  but  they are
generally easily convertible into cash within a short period of time. As of June
30, 2007, the sum of these amounts  aggregated  $2,991,500,000.  However,  since
$583,500,000  of this  amount is  pledged  as  collateral  pursuant  to  various
agreements,  represents  investments  in  non-public  securities  or is  held by
subsidiaries  that are party to agreements which restrict the Company's  ability
to use the funds for other purposes  (including  the Inmet shares),  the Company
does not consider  those amounts to be available to meet the Parent's  liquidity
needs. The $2,408,000,000  that is available is comprised of cash and short-term
bonds   and   notes   of  the   U.S.   Government   and   its   agencies,   U.S.
Government-Sponsored  Enterprises  and other  publicly  traded  debt and  equity
securities,  including the Company's  investment in Fortescue  ($757,800,000  at
June 30, 2007).  The investment  income  realized from the Parent's  cash,  cash
equivalents  and  marketable  securities  is used to meet the  Parent  company's
short-term  recurring cash  requirements,  which are  principally the payment of
interest on its debt and corporate overhead expenses.

In January 2007, the Company  increased its equity interest in Goober to 42% for
an additional  equity  investment  of  $25,000,000.  In addition,  the Company's
existing  $126,000,000  secured  loan to Goober  was  amended  to  increase  the
interest rate to LIBOR plus 5%, and the Company agreed to provide Goober with an
additional  secured credit facility for up to $45,000,000 at an interest rate of
LIBOR plus 10%. As of June 30,  2007,  $30,000,000  was  outstanding  under this
additional facility.

In January 2007, the Company invested  $74,000,000 in Highland Opportunity Fund,
L.P. ("Highland  Opportunity"),  a limited partnership which principally invests
through  a master  fund in  mortgage-backed  and  asset-backed  securities,  and
$25,000,000 in HFH ShortPLUS Fund,  L.P.  ("Shortplus"),  a limited  partnership
which principally  invests through a master fund in a short-term based portfolio
of asset-backed securities.

In March  2007,  the  Company  invested  an  additional  $48,500,000  in Sangart
(increasing its ownership interest to 87%) principally to fund Sangart's ongoing
product development activities. The Company also received warrants for the right
(but not the  obligation) to invest up to an additional  $48,500,000 on the same
terms, which if fully invested would increase its ownership interest to 90%.

In March 2007, STi Prepaid purchased 75% of the assets of Telco for an aggregate
purchase price of $121,800,000  in cash,  including  expenses.  STi Prepaid is a
provider  of  international  prepaid  phone  cards and other  telecommunications
services  in  the  U.S.  The  acquisition  cost  was  principally  allocated  to
components of working capital and to deferred tax assets,  including a reduction
to the Company's deferred tax valuation allowance of $107,400,000.

In March  2007,  the Company  sold  $500,000,000  principal  amount of its newly
authorized  7 1/8%  Senior  Notes due 2017 in a private  placement  transaction.
Pursuant to a registration  statement  that was declared  effective on August 1,
2007,  these  notes  are  currently  being  exchanged  for a new  issue  of debt
securities registered under the Securities Act, with terms identical to those of
the 7 1/8% Senior Notes (except for provisions relating to transfer restrictions
and  payment of  additional  interest).  The  exchange  offer is  expected to be
completed in September 2007, subject to the terms and conditions thereof.


                                       15


In March 2007,  the Board of  Directors  increased  the number of the  Company's
common  shares that the Company is  authorized  to  purchase.  As a result,  the
Company is authorized to purchase up to 12,000,000 common shares. Such purchases
may be made  from  time to time in the open  market,  through  block  trades  or
otherwise.  Depending on market conditions and other factors, such purchases may
be commenced or suspended  at any time  without  notice.  During 2007,  the only
common shares acquired by the Company were from employees in connection with the
employees' exercise of stock options.

As discussed  above,  the Company and Jefferies  expanded and  restructured  the
Company's  equity  investment  in JPOF II,  one of several  entities  managed by
Jefferies that invested capital in Jefferies' high yield trading  business.  The
Company has committed to invest  $600,000,000  in a newly formed  entity,  JHYH,
Jefferies  has  committed to invest the same amount as the Company,  and passive
investors may invest up to  $800,000,000  in the  aggregate  over time. In April
2007,  after regulatory  approval for the new venture was received,  the Company
contributed  $250,000,000  to JHYH  along  with its  investment  in JPOF II. The
timing  of the  Company's  remaining  $250,000,000  contribution  is at the sole
discretion  of  Jefferies.  The Company will account for its  investment in JHYH
under the equity method of accounting.

In June 2007,  the Company  completed  the  acquisition  of  ResortQuest  for an
aggregate  purchase  price of  $15,000,000,  net of  estimated  working  capital
adjustments,  which was paid in cash and an $8,000,000 10% four-year  promissory
note of a subsidiary of the Company.

In June  2007,  the  Company  invested  $200,000,000  to  acquire a 10%  limited
partnership  interest in Pershing  Square,  a  newly-formed  private  investment
partnership  whose  investment  decisions are at the sole discretion of Pershing
Square's  general  partner.  The Company  classified  its investment in Pershing
Square as an investment in an associated  company accounted for under the equity
method of accounting.

As discussed  above,  on July 30, 2007,  the  Bankruptcy  Court for the Southern
District of Mississippi (the "Court") entered an order confirming the chapter 11
reorganization plan of Premier.  The reorganization plan is to be funded in part
with  an  $180,000,000  senior  secured  credit  facility  to be  provided  by a
subsidiary of the Company.  The credit  facility  will mature  February 1, 2012,
will  bear  interest  at 10 3/4% and  will be  prepayable  at any  time  without
penalty.  It is anticipated that consummation of the reorganization plan and the
credit facility will occur on or about August 10, 2007; however, consummation of
the plan could be delayed due to a notice of appeal filed by certain  holders of
Premier's  senior secured notes.  The Company will fund its obligation under the
credit  facility out of available  cash and  investments.  Upon  emergence  from
chapter 11  proceedings,  Premier will become a  consolidated  subsidiary of the
Company as a result of the Company's controlling voting interest in Premier.

                      Consolidated Statements of Cash Flows

Net cash provided by operating  activities  decreased by  $27,100,000 in the six
month period ended June 30, 2007 compared to the same period in 2006 principally
due to decreased  collections of receivables and increased  income tax payments.
The change in operating cash flows also reflects  increased funds generated from
activity in the trading  portfolio,  increased  distributions  of earnings  from
associated companies,  decreased payment of incentive compensation and decreased
defined  benefit  pension  plan  contributions.   Funds  provided  by  operating
activities  reflect  funds used by Sangart,  a  development  stage  company,  of
$11,500,000  and $7,100,000  during 2007 and 2006,  respectively,  and increased
corporate overhead expenses.  During 2006, cash provided by operating activities
reflects the  collection  of the balance of certain  receivables  from AT&T Inc.
($123,500,000).  The AT&T  receivables  resulted  from a  termination  agreement
entered into between the Company's former telecommunications  subsidiary, WilTel
Communications  Group, LLC ("WilTel"),  and its largest customer during 2005. In
2007,  distributions  from associated  companies  principally  include  earnings
distributed  by JPOF II  ($29,200,000)  and  EagleRock  ($15,000,000).  In 2006,
distributions from associated companies principally include earnings distributed
by JPOF II  ($23,600,000)  and  EagleRock  ($16,600,000).  Contributions  to the
defined benefit pension plans were  $42,800,000 in 2006; no  contributions  were
made in 2007.
                                       16



Net cash flows used for investing  activities were $409,600,000 and $219,400,000
for the six month  periods  ended June 30, 2007 and 2006,  respectively.  During
2007, acquisitions,  net of cash acquired principally include assets acquired by
STi  Prepaid   ($84,600,000)   and   ResortQuest   ($9,800,000).   During  2006,
acquisitions,  net of cash  acquired  principally  include  the  acquisition  of
Premier  ($105,500,000).  During  2006,  funds  provided by the disposal of real
estate  and other  assets  include  the sales of 8 acres of  unimproved  land in
Washington, D.C. by 711 Developer, LLC ("Square 711"), a 90% owned subsidiary of
the Company, ($75,700,000) and the sale of two associated companies. The Company
received  aggregate cash proceeds of $56,400,000  from the sale of the Company's
equity interest in, and loan repayment by, two associated companies. Investments
in  associated   companies   include  JHYH   ($250,000,000),   Pershing   Square
($200,000,000),   Goober  ($55,000,000),   Highland  Opportunity  ($74,000,000),
Shortplus ($25,000,000), Cobre Las Cruces, S.A. ("CLC") ($23,900,000) and others
($40,000,000) in 2007 and Goober  ($114,500,000),  Safe Harbor Domestic Partners
L.P.   ("Safe   Harbor")   ($50,000,000),   Wintergreen   Partners  Fund,   L.P.
("Wintergreen")  ($30,000,000),  CLC  ($8,500,000)  and others  ($23,700,000) in
2006. Capital  distributions from associated companies  principally include Safe
Harbor ($25,000,000) in 2007 and EagleRock ($20,100,000) in 2006.

Net  cash  provided  by  financing  activities  was  $530,700,000  in  2007  and
$103,100,000  in 2006.  Issuance of long-term debt for the 2007 period  reflects
the issuance of $500,000,000 principal amount of the Company's 7 1/8% Notes (net
of issuance expenses) and for the 2007 and 2006 periods reflects the increase in
repurchase  agreements  of  $35,600,000  and  $129,300,000,   respectively.  The
reduction  of  long-term  debt during the six month  period  ended June 30, 2006
includes  the  repayment  of debt of Square 711  ($32,000,000),  which was sold.
Issuance of common shares for the six month periods ended June 30, 2007 and 2006
principally reflects the exercise of employee stock options.

                          Critical Accounting Estimates

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

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

The Company's conclusion that a portion of the deferred tax asset is more likely
than not to be realized  is strongly  influenced  by its  historical  ability to
generate  significant  amounts of taxable  income and its  projections of future
taxable income.  The Company's  estimate of future taxable income  considers all
available evidence, both positive and negative, about its current operations and
investments, includes an aggregation of individual projections for each material
operation  and  investment,  and  includes  all future  years  that the  Company
estimated it would have  available net operating  losses.  The Company  believes
that its  estimate  of  future  taxable  income  is  reasonable  but  inherently
uncertain,  and if its current or future  operations  and  investments  generate
taxable income greater than the projected amounts, further adjustments to reduce
the  valuation  allowance  are  possible.  Conversely,  if the Company  realizes
unforeseen  material  losses in the future,  or its  ability to generate  future
taxable  income  necessary  to  realize a portion of the  deferred  tax asset is
materially reduced,  additions to the valuation allowance could be recorded.  At
June 30, 2007, the balance of the deferred valuation allowance was approximately
$800,000,000.

                                       17


Impairment  of  Long-Lived  Assets - In  accordance  with  Financial  Accounting
Standards  No. 144,  "Accounting  for the  Impairment  or Disposal of Long-Lived
Assets",  the Company  evaluates its long-lived  assets for impairment  whenever
events or changes in circumstances  indicate, in management's judgment, that the
carrying  value  of  such  assets  may  not be  recoverable.  When  testing  for
impairment,  the Company  groups its  long-lived  assets  with other  assets and
liabilities  at the lowest level for which  identifiable  cash flows are largely
independent of the cash flows of other assets and  liabilities (or asset group).
The  determination  of  whether  an  asset  group  is  recoverable  is  based on
management's estimate of undiscounted future cash flows directly attributable to
the asset group as compared to its carrying value. If the carrying amount of the
asset group is greater than the  undiscounted  cash flows,  an  impairment  loss
would be  recognized  for the amount by which the  carrying  amount of the asset
group  exceeds its  estimated  fair value.  The  Company did not  recognize  any
impairment  losses on long-lived  assets during the six month periods ended June
30, 2007 and 2006.

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

The  Company's  determination  of whether a security  is other than  temporarily
impaired  incorporates  both  quantitative  and  qualitative  information;  GAAP
requires  the  exercise of judgment in making this  assessment,  rather than the
application of fixed  mathematical  criteria.  The Company considers a number of
factors  including,  but not  limited  to,  the length of time and the extent to
which the fair value has been less than cost,  the financial  condition and near
term prospects of the issuer, the reason for the decline in fair value,  changes
in fair value  subsequent to the balance sheet date, and other factors  specific
to the individual investment. The Company's assessment involves a high degree of
judgment  and  accordingly,  actual  results  may  differ  materially  from  the
Company's  estimates and judgments.  The Company recorded impairment charges for
securities of $300,000 and $1,700,000 for the three month periods ended June 30,
2007 and 2006,  respectively,  and  $500,000  and  $2,600,000  for the six month
periods ended June 30, 2007 and 2006, respectively.

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

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

Contingencies  - The Company  accrues for contingent  losses when the contingent
loss is probable and the amount of loss can be reasonably  estimated.  Estimates
of the  likelihood  that a loss will be incurred and of contingent  loss amounts
normally require  significant  judgment by management,  can be highly subjective
and are subject to material change with the passage of time as more  information
becomes  available.  As of June 30, 2007,  the Company's  accrual for contingent
losses was not material.

                                       18


                              Results of Operations

                  The 2007 Periods Compared to the 2006 Periods

Manufacturing - Idaho Timber

Revenues and other income for Idaho Timber were  $83,200,000 and $91,700,000 for
the three months ended June 30, 2007 and 2006,  respectively,  and  $155,700,000
and $184,300,000 for the six months ended June 30, 2007 and 2006,  respectively.
Gross profit was  $9,000,000  and $9,400,000 for the three months ended June 30,
2007 and 2006, respectively,  and $18,000,000 and $21,200,000 for the six months
ended June 30, 2007 and 2006, respectively.  Salaries and incentive compensation
expenses were $2,300,000 and $2,600,000 for the three months ended June 30, 2007
and 2006,  respectively,  and $4,600,000 and $5,200,000 for the six months ended
June 30, 2007 and 2006,  respectively.  Depreciation and  amortization  expenses
were  $1,200,000  for each of the three months ended June 30, 2007 and 2006, and
$2,400,000  and  $2,500,000  for the six months  ended  June 30,  2007 and 2006,
respectively.  Pre-tax income was $4,600,000 and $4,300,000 for the three months
ended June 30, 2007 and 2006,  respectively,  and $8,800,000 and $11,500,000 for
the six months ended June 30, 2007 and 2006, respectively.

Idaho  Timber's  revenues  declined  during the 2007  periods as compared to the
comparable  periods in the prior year,  reflecting both reduced shipment volumes
and lower average  selling prices.  While shipment volume  increased in the 2007
quarters as compared to the fourth quarter of 2006,  and average  selling prices
in the second  quarter of 2007  modestly  increased,  Idaho Timber  continues to
experience  weakened demand  resulting from reductions in housing starts and the
abundant supply of high-grade lumber in the marketplace.

Raw material costs, the largest  component of cost of sales  (approximately  82%
for the six month period),  have declined during the 2007 periods as compared to
the comparable  periods in 2006  principally  due to the same market  conditions
that have negatively impacted revenues. Raw material costs in the second quarter
of 2007 were  largely  unchanged  as compared to the fourth  quarter of 2006 but
increased  since the first  quarter  of 2007  reflecting  less  availability  of
low-grade lumber due to increased  shipments to Asia and Europe.  The difference
between Idaho  Timber's  selling price and raw material cost per thousand  board
feet (spread) is closely  monitored,  and the rate of change in pricing and cost
is typically not the same.  Spreads improved for the 2007 periods as compared to
the fourth quarter of 2006, but were lower than those for the comparable periods
of 2006 and were lower in the  second  quarter  than the first  quarter of 2007.
Idaho  Timber  intends to  continue  to focus on  developing  new higher  margin
products,  diversifying its supply chain, improving cost control and solidifying
customer and supplier relationships,  in an effort to maximize gross margins and
pre-tax results.

Manufacturing - Conwed Plastics

Pre-tax  income for Conwed  Plastics was $5,300,000 and $5,000,000 for the three
month periods ended June 30, 2007 and 2006,  respectively,  and  $8,600,000  and
$10,200,000   for  the  six  month   periods  ended  June  30,  2007  and  2006,
respectively.  Its manufacturing  revenues and other income were $27,300,000 and
$27,100,000  for  the  three  month  periods  ended  June  30,  2007  and  2006,
respectively,  and  $51,500,000  and $54,200,000 for the six month periods ended
June 30,  2007  and  2006,  respectively.  Gross  profits  were  $8,600,000  and
$8,700,000   for  the  three  month  periods  ended  June  30,  2007  and  2006,
respectively,  and  $15,500,000  and $17,800,000 for the six month periods ended
June 30, 2007 and 2006, respectively.  For the three and six month 2007 periods,
the slowdown in housing starts and, for the six month 2007 period,  a slow start
in road construction due to weather conditions, were principally responsible for
the declines in revenue in most of Conwed Plastics' markets, particularly carpet
cushion, building and construction,  erosion control and turf reinforcement.  In
addition, increased competition in the erosion control market adversely affected
revenue  in the second  quarter  of 2007.  Revenues  for the 2007  periods  also
reflect the removal of netting as a component of a customer's  bedding  product.
Conwed  Plastics  did realize  increased  revenues  from its  packaging  market,
principally due to acquisitions in May 2006 and in February 2007.

                                       19


The decline in gross margin in the six month 2007 period as compared to the same
period in 2006  primarily  reflects  the product  mix,  lower  sales  volume and
greater  depreciation  and  amortization  expense  related to  acquisitions  and
equipment  upgrades.  Pre-tax  results for the three and six month 2007  periods
also  reflect  $800,000  and  $900,000,  respectively,  of  lower  salaries  and
incentive compensation expense than for the comparable periods in 2006.

Telecommunications

The  telecommunications  business of STi Prepaid  has been  consolidated  by the
Company since March 2007. For the three month period ended June 30, 2007 and for
the period from the asset  acquisition  through  June 30,  2007,  STi  Prepaid's
telecommunications revenues and other income were $111,500,000 and $144,300,000,
respectively,   telecommunications   cost  of   sales   were   $94,200,000   and
$121,800,000,  respectively,  salaries and incentive  compensation expenses were
$2,400,000 and  $2,900,000,  respectively,  selling,  general and other expenses
were  $8,300,000  and  $10,100,000,  respectively,  and STi  Prepaid had pre-tax
income of $6,500,000 and $9,400,000, respectively.

Property Management and Services

The  property  management  and  services  operations  of  ResortQuest  have been
consolidated  by the Company  since June 2007.  For the 2007  periods,  property
management  and  services  revenues and other  income were  $18,500,000,  direct
operating  expenses  were  $11,900,000,   salaries  and  incentive  compensation
expenses were  $1,300,000,  selling,  general and other expenses were $3,300,000
and pre-tax income was $1,500,000.

Domestic Real Estate

Pre-tax  income  for  the  domestic  real  estate  segment  was  $3,600,000  and
$3,200,000   for  the  three  month  periods  ended  June  30,  2007  and  2006,
respectively,  and  $2,100,000 and  $51,000,000  for the six month periods ended
June 30, 2007 and 2006,  respectively.  Pre-tax  income for the six month period
ended June 30, 2006 principally  reflects the sale by Square 711, which resulted
in a pre-tax gain of $48,900,000.

Pre-tax results for the domestic real estate segment are largely  dependent upon
the performance of the segment's operating properties, the current status of the
Company's real estate  development  projects and  non-recurring  gains or losses
recognized  when real estate assets are sold.  Accordingly,  pre-tax results for
this segment for any particular period are not predictable and do not follow any
consistent pattern or trend.

Medical Product Development

Pre-tax  losses  (net of minority  interest)  for Sangart  were  $7,000,000  and
$2,800,000   for  the  three  month  periods  ended  June  30,  2007  and  2006,
respectively,  and  $15,400,000  and  $8,400,000 for the six month periods ended
June 30, 2007 and 2006,  respectively.  Sangart's  losses  reflect  research and
development costs of $4,800,000 and $1,600,000 for the three month periods ended
June 30, 2007 and 2006, respectively, and $10,800,000 and $6,200,000 for the six
month  periods  ended June 30, 2007 and 2006,  respectively,  and  salaries  and
incentive compensation expenses of $2,100,000 and $1,500,000 for the three month
periods  ended  June  30,  2007  and  2006,  respectively,  and  $4,200,000  and
$2,800,000 for the six month periods ended June 30, 2007 and 2006, respectively.
When the  Company  increased  its  investment  in  Sangart  in March  2007,  the
additional investment was accounted for under the purchase method of accounting.
Under the purchase method, the price paid was allocated to Sangart's  individual
assets and liabilities based on their relative fair values; in Sangart's case, a
portion of the fair value of assets acquired was initially allocated to research
and  development.  However,  since  under GAAP the Company is not  permitted  to
recognize  research and development as an asset under the purchase  method,  any
amounts  initially   allocated  to  research  and  development  are  immediately
expensed.  For the six month periods  ended June 30, 2007 and 2006,  the Company
expensed  acquired  research  and  development  of  $4,000,000  and  $3,400,000,
respectively,  which is  included  in the  caption  selling,  general  and other
expenses in the consolidated  statement of operations.  The increase in salaries
and  incentive  compensation  in 2007 as compared  to 2006 was due to  increased
headcount in connection with the commencement of the Phase III trials.

                                       20


As more fully discussed in the 2006 10-K, Sangart is a development stage company
that does not have any revenues from product sales. Since inception, it has been
developing its current product candidate,  Hemospan, and is currently conducting
clinical  trials  in the U.S.  (a Phase II  trial)  and  Europe  (two  Phase III
trials).  It does not expect to complete its clinical  trials until 2008, and if
they are successful it will then seek approval with the  appropriate  regulatory
authorities  to market  its  product.  Until such time,  if ever,  that  Sangart
obtains  regulatory  approval for Hemospan,  the Company will report losses from
this segment.  U.S. or foreign regulatory agencies could also require Sangart to
perform more clinical trials,  which could be both expensive and time consuming.
The Company is unable to predict with  certainty  when,  if ever, it will report
operating profits for this segment.

Corporate and Other Operations

Investment  and other income  decreased in the three and six month periods ended
June 30,  2007 as  compared to the same  periods in 2006.  Investment  and other
income for the six month period ended June 30, 2006 reflects $34,700,000 related
to the sales of two  associated  companies;  investment and other income for the
six month period ended June 30, 2007  reflects the receipt of escrowed  proceeds
from one of those  sales of  $11,400,000  ($1,300,000  for the three  month 2007
period) that had not been  previously  recognized.  In addition,  investment and
other income for the three and six month 2006 periods  reflect  $7,100,000  from
the recovery of a bankruptcy  claim as well as greater  interest income than the
comparable 2007 periods of $8,700,000 and $6,100,000,  respectively. The decline
in investment income during 2007 is principally due to increased  investments in
associated  companies and noninterest  bearing securities during the second half
of 2006 and in 2007. For the 2007 periods,  investment and other income includes
$8,500,000  related to the  termination  of a joint  development  agreement with
another party. The amount recorded in other income substantially  reimbursed the
Company  for its prior  expenditures,  which were fully  expensed  as  incurred.
Included in  investment  and other income is income of $600,000 and $800,000 for
the three month periods ended June 30, 2007 and 2006, respectively, and $500,000
and  $1,800,000  for the six  month  periods  ended  June  30,  2007  and  2006,
respectively,  related to the accounting for mark-to-market  values of Corporate
derivatives.

Net securities gains for Corporate and Other Operations  aggregated  $50,200,000
and  $44,400,000  for the three  month  periods  ended  June 30,  2007 and 2006,
respectively,  and  $66,200,000  and $83,100,000 for the six month periods ended
June 30, 2007 and 2006, respectively. Net securities gains include provisions of
$300,000  and  $1,700,000  for the three month  periods  ended June 30, 2007 and
2006, respectively,  and $500,000 and $2,600,000 for the six month periods ended
June 30, 2007 and 2006, respectively, to write down the Company's investments in
certain available for sale securities. The write down of the securities resulted
from a decline in market value determined to be other than temporary.

The increase in interest  expense  during the three and six month  periods ended
June  30,  2007 as  compared  to the same  periods  in 2006  primarily  reflects
interest  expense  relating to the 7 1/8% Senior  Notes issued in March 2007 and
the fixed rate repurchase agreements.  The 2006 periods also include interest on
the Company's 7 7/8% subordinated notes, which subsequently matured in 2006.

Salaries  and  incentive   compensation  expense  decreased  by  $8,300,000  and
$4,900,000 in the three and six month periods ended June 30, 2007 as compared to
the  same  periods  in 2006  principally  due to less  share-based  compensation
expense.  Salaries and incentive  compensation  expense included  $2,600,000 and
$9,000,000   for  the  three  month  periods  ended  June  30,  2007  and  2006,
respectively, and $6,000,000 and $9,400,000 for the six month periods ended June
30, 2007 and 2006,  respectively,  relating  to grants made under the  Company's
senior  executive  warrant  plan and fixed stock  option  plan.  The decrease in
share-based compensation expense in the three and six month 2007 periods largely
related to grants made under the warrant plan in 2006 for which a portion vested
upon issuance. This decrease was partially offset by increased expenses relating
to the stock  option plan  principally  for the six month 2007 period due to the
accelerated  vesting of stock options of an officer of the Company who resigned.
Salaries and incentive compensation expense for the 2007 periods also reflects a
decrease in estimated incentive bonus expense as compared to the same periods in
2006.

The  increase  in  selling,   general  and  other  expenses  of  $7,900,000  and
$20,100,000  in the three and six month  periods ended June 30, 2007 as compared
to the same periods in 2006  primarily  reflects  higher  professional  fees and
other costs,  which  largely  relate to potential  investments  and projects and
existing investments,  and greater foreign exchange losses from foreign currency
denominated  securities  and, for the six month  period,  increased  legal fees,
including those incurred in connection with the MK Resources  litigation,  and a
$7,500,000 accrual for the settlement of litigation related to MK Resources.

                                       21


For the three and six month periods ended June 30, 2007 and 2006,  the Company's
effective  income tax rate is higher than the federal  statutory  rate primarily
due to state income taxes.

Associated Companies

Equity in income  (losses) of  associated  companies for the three and six month
periods ended June 30, 2007 and 2006 includes the following (in thousands):




                                                       For the Three Month               For the Six Month
                                                      Period Ended June 30,            Period Ended June 30,
                                                     ------------------------         -------------------------
                                                        2007           2006             2007              2006
                                                       ------         ------           ------            ------
                                                                                                

EagleRock                                            $  (1,100)      $  2,500         $  5,400          $ 12,000
Premier                                                (12,500)           --           (19,400)             --
JPOF II                                                    100         14,100            3,000            19,700
JHYH                                                     8,900            --             8,900              --
HomeFed Corporation                                        100            200              200               900
Safe Harbor                                             (1,100)        (4,600)           3,300            (3,500)
Wintergreen                                              3,300            --             6,200             1,600
Highland Opportunity                                     1,100            --             2,500              --
Shortplus                                                 (500)           --             4,800              --
Pershing Square                                         (1,500)           --            (1,500)             --
Goober Drilling                                          3,000            500            5,700               500
CLC                                                        900            400              900             1,900
Other                                                    6,000          2,000            9,100             4,500
                                                     ---------       --------         --------          --------
  Equity in income before income taxes                   6,700         15,100           29,100            37,600
Income tax expense                                       2,100          5,600           11,600            14,300
                                                     ---------       --------         --------          --------
  Equity in income, net of taxes                     $   4,600       $  9,500         $ 17,500          $ 23,300
                                                     =========       ========         ========          ========



Discontinued Operations

Healthcare Services

As more fully discussed in the 2006 10-K, in July 2006 the Company sold Symphony
Healthcare  Services,  LLC and classified its historical  operating results as a
discontinued  operation.  Pre-tax income of the healthcare  services segment was
$1,700,000 and $200,000 for the three and six month periods ended June 30, 2006,
respectively.

Telecommunications - ATX

As more fully discussed in the 2006 10-K, in September 2006 the Company sold ATX
Communications,  Inc.  and  classified  its  historical  operating  results as a
discontinued operation. ATX reported pre-tax income of $2,100,000 and $2,000,000
for the three and six month periods ended June 30, 2006, respectively.

WilTel

Gain (loss) on  disposal of  discontinued  operations  for the six month  period
ended June 30,  2007  reflects  the  resolution  of a  sale-related  contingency
related to WilTel,  which was sold in the  fourth  quarter of 2005,  and for the
2006 periods principally reflects working capital adjustments and the resolution
of certain sale-related obligations related to WilTel.

                                       22



              Cautionary Statement for Forward-Looking Information

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

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

Factors that could cause actual  results to differ  materially  from any results
projected,  forecasted,  estimated or budgeted or may  materially  and adversely
affect  the  Company's  actual  results  include  but  are  not  limited  to the
following:  potential  acquisitions  and  dispositions  of  our  operations  and
investments could change our risk profile;  dependence on certain key personnel;
economic   downturns;   changes  in  the  U.S.   housing   market;   changes  in
telecommunications  laws and  regulations;  risks  associated with the increased
volatility in raw material  prices and the  availability  of key raw  materials;
compliance with government laws and  regulations;  changes in mortgage  interest
rate levels or changes in  consumer  lending  practices;  a decrease in consumer
spending or general increases in the cost of living;  proper  functioning of our
information systems; intense competition in the operation of our businesses; our
ability to generate  sufficient taxable income to fully realize our deferred tax
asset;  weather related conditions and significant natural disasters,  including
hurricanes,  tornadoes,  windstorms,  earthquakes and hailstorms; our ability to
insure certain risks  economically;  reduction or cessation of dividend payments
on our common  shares.  For  additional  information  see Part I, Item 1A. Risk
Factors in the 2006 10-K and Part II, Item 1A. Risk Factors contained herein.

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

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

Information  required  under this Item is contained in Item 7A of the  Company's
Annual  Report  on Form  10-K for the  year  ended  December  31,  2006,  and is
incorporated by reference herein.

Item 4.  Controls and Procedures.

Evaluation of disclosure controls and procedures

(a)  The Company's management evaluated, with the participation of the Company's
     principal executive and principal financial officers,  the effectiveness of
     the  Company's  disclosure  controls  and  procedures  (as defined in Rules
     13a-15(e)  and  15d-15(e)  under the  Securities  Exchange Act of 1934,  as
     amended  (the  "Exchange  Act")),  as of June  30,  2007.  Based  on  their
     evaluation,  the Company's  principal  executive  and  principal  financial
     officers  concluded that the Company's  disclosure  controls and procedures
     were effective as of June 30, 2007.

Changes in internal control over financial reporting

(b)  As discussed  elsewhere  herein,  during the six months ended June 30, 2007
     the Company acquired ResortQuest and the assets of Telco (now STi Prepaid).
     Each of  ResortQuest  and STi  Prepaid  have  their own  distinct  internal
     controls  over  financial  reporting;  therefore,  such  internal  controls
     represent  a new  component  part of the  Company's  consolidated  internal
     control over  financial  reporting.  The Company has not yet  completed its
     evaluation of the internal controls over financial reporting at ResortQuest
     or STi  Prepaid,  although  these  entities  have or are  expected  to have
     financial   statement   amounts   which  are  material  to  the   Company's
     consolidated financial statements.  Except for changes that result from the
     acquisition of ResortQuest  and STi Prepaid,  there have been no changes in
     the  Company's  internal  control over  financial  reporting (as defined in
     Rules  13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during
     the  Company's  fiscal  quarter  ended June 30, 2007,  that has  materially
     affected,  or is  reasonably  likely to  materially  affect,  the Company's
     internal control over financial reporting.

                                       23




                           Part II - OTHER INFORMATION


Item 1.    Legal Proceedings.

The Company and a subsidiary  are  defendants  in Special  Situations  Fund III,
L.P., et al. v. Leucadia  National  Corporation,  et al., a consolidated  action
involving a petition for  appraisal  and a class action  pending in the Delaware
Chancery Court related to our 2005  acquisition  of the minority  interest in MK
Resources.  The appraisal proceeding seeks a judicial  determination of the fair
value of 3,979,400  shares of MK Resources'  common stock as of August 19, 2005,
the date of the merger of one of our  subsidiaries  into MK  Resources  (the "MK
Merger").  The class action  alleges  breach of fiduciary  duty by the former MK
Resources  directors  and the  Company  and  seeks  compensatory  damages  in an
unspecified amount,  costs,  disbursements and any further relief that the court
may deem just and proper and, in the alternative,  seeks rescissory  damages, in
each case taking into  account the $1.27 per share in Company  stock paid in the
MK  Merger  to the  minority  stockholders  of MK  Resources  who did  not  seek
appraisal.

The parties have entered  into a settlement  agreement to settle these  lawsuits
for  complete  releases  and a  dismissal  with  prejudice  in  exchange  for an
aggregate  settlement  payment  by  the  Company  of  approximately  $13,800,000
(including a payment in the  appraisal  proceeding of  approximately  $5,000,000
that the appraisal  petitioners  would have received  (based on the value at the
merger date of Company shares issued in the merger) had they participated in the
MK Merger). The settlement agreement is subject to court approval,  which is not
expected to be received before the fourth quarter of 2007.

Item 1A. Risk Factors.

The Company is adding to its risk factors the item listed below that is specific
to ResortQuest.  ResortQuest provides management services to vacation properties
located  in  areas  that  can  be  adversely  impacted  by  weather  conditions.
ResortQuest  provides  services to vacation  properties  in  locations  that are
vulnerable to hurricanes and to other properties  located in mountain areas that
are  dependent  upon good skiing  conditions to attract  visitors.  Poor weather
conditions at locations where ResortQuest  provides property management services
could  adversely  impact  demand for its managed  properties  resulting  in lost
revenue and profits for ResortQuest.


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

           The following matters were submitted to a vote of shareholders at the
           Company's 2007 Annual Meeting of Shareholders held on May 15, 2007.

           a) Election of directors.




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

                Ian M. Cumming                                      195,139,996                   604,760
                Paul M. Dougan                                      195,201,424                   543,332
                Lawrence D. Glaubinger                              193,984,226                 1,760,530
                Alan J. Hirschfield                                 195,349,544                   395,212
                James E. Jordan                                     193,897,444                 1,847,312
                Jeffrey C. Keil                                     189,620,733                 6,124,023
                Jesse Clyde Nichols, III                            193,484,490                 2,260,266
                Joseph S. Steinberg                                 195,249,643                   495,113


                                       24



           b) Approval of an amendment to the Company's certificate of
              incorporation to increase the number of the Company's common
              shares, par value $1.00 per share, authorized for issuance to
              600,000,000 common shares.


                For                                                 188,524,304
                Against                                               7,085,618
                Abstentions                                             134,834
                Broker non-votes                                          --


           c) Ratification of PricewaterhouseCoopers LLP, as independent
              auditors for the year ended December 31, 2007.

                For                                                 195,024,329
                Against                                                 529,522
                Abstentions                                             190,905
                Broker non-votes                                          --



Item 6.    Exhibits.

               10.1 Stock Purchase  Agreement by and among BEI-RZT  Corporation,
                    Gaylord  Hotels,  Inc.  and  Gaylord  Entertainment  Company
                    (Mainland Agreement), dated June 1, 2007.

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

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

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

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

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

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



                                       25









                                   SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.




                                            LEUCADIA NATIONAL CORPORATION
                                                    (Registrant)




Date:  August 8, 2007                        By: /s/ Barbara L. Lowenthal
                                                 ------------------------
                                                 Barbara L. Lowenthal
                                                 Vice President and Comptroller
                                                 (Chief Accounting Officer)


                                       26






                                  Exhibit Index


               10.1 Stock Purchase  Agreement by and among BEI-RZT  Corporation,
                    Gaylord  Hotels,  Inc.  and  Gaylord  Entertainment  Company
                    (Mainland Agreement), dated June 1, 2007.

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

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

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

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

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

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




                                       27