EXHIBIT 99.1

Vesper Holding Companies

Index

         
    Page
    Number
     
Report of Independent Public Accountants
    1  
Combined Consolidated Balance Sheets at December 31, 2000 and 1999 and at September 30, 2001 (unaudited)
    2  
Combined Consolidated Statements of Operations for the year ended December 31, 2000, for the period from January 18, 1999 (inception) to December 31,1999 and for the nine month periods ended September 30, 2001 and 2000 (unaudited)
    3  
Combined Consolidated Statements of Shareholders’ Equity (Deficit) for the year ended December 31, 2000, for the period from January 18, 1999 (inception) to December 31, 1999 and for the nine month periods ended September 30, 2001 (unaudited)
    4  
Combined Consolidated Statements of Cash Flows for the year ended December 31, 2000, for the period from January 18, 1999 (inception) to December 31, 1999 and for the nine month periods ended September 30, 2001 and 2000 (unaudited)
    5  
Notes to Combined Consolidated Financial Statements
    6  

 


 

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Vesper Holding S.A and Vesper Holding Sao Paulo S.A.:

We have audited the accompanying combined consolidated balance sheets of Vesper Holding S.A. (a Brazilian corporation) and Subsidiaries and Vesper Holding Sao Paulo S.A. (a Brazilian corporation) and Subsidiaries (together, the Vesper Holding Companies, see Note 1) as of December 31, 2000 and 1999, and the related combined consolidated statements of operations, shareholders’ equity (deficit) and cash flows for the year ended December 31, 2000 and for the period from January 18, 1999 (inception) to December 31, 1999. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Vesper Holding Companies as of December 31, 2000 and 1999 and the results of their operations and their cash flows for the year ended December 31, 2000 and for the period from January 18, 1999 (inception) to December 31, 1999 in conformity with accounting principles generally accepted in the United States.

/s/ ARTHUR ANDERSEN LLP

San Diego, California
January 15, 2001 (except with respect to the matters discussed in
   Notes 1, 2 and 4, as to which the date is November 13, 2001)

1


 

VESPER HOLDING COMPANIES
COMBINED CONSOLIDATED BALANCE SHEETS
(In thousands)

                                 
ASSETS
            December 31,
            September 30,  
            2001   2000   1999
           
 
 
            (unaudited)                
Current assets:
                       
 
Cash and cash equivalents
  $ 17,529     $ 38,102     $ 94,588  
 
Accounts receivable, net
    24,633       58,841        
 
Recoverable taxes
    16,139       45,404       43,465  
 
Prepaid expenses and other
    16,009       18,573       20,557  
 
   
     
     
 
       
Total current assets
    74,310       160,920       158,610  
         
Recoverable taxes
    32,439       37,033        
Property, plant and equipment, net
    745,642       1,004,827       500,923  
Intangible assets, net
    48,243       68,725       83,957  
Other assets
    18,063       20,605       18,705  
 
   
     
     
 
       
Total assets
  $ 918,697     $ 1,292,110     $ 762,195  
 
   
     
     
 
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
Current liabilities:
                       
 
Accounts payable
  $ 163,731     $ 71,326     $ 86,856  
 
Accrued expenses
    14,025       25,315       33,732  
 
Vendor financing and loans payable
    96,541       72,908        
 
Amounts due related parties
    29,822       33,254       71,042  
 
Deferred revenues
    9,705       13,067        
 
Other current liabilities
    397       14,261        
 
   
     
     
 
     
Total current liabilities
    314,221       230,131       191,630  
 
Vendor financing and loans payable, net of current portion
    940,976       694,952       414,605  
Accounts payable (Note 4)
          300,628        
Deferred revenues
    1,527       7,767        
Other liabilities
    37,041       800       28,002  
 
   
     
     
 
     
Total liabilities
    1,293,765       1,234,278       634,237  
 
   
     
     
 
Commitments and contingencies (Note 10)
                       
         
Shareholders’ equity (deficit):
                       
 
Capital stock
    859,490       607,170       183,234  
 
Accumulated deficit
    (1,254,592 )     (540,683 )     (55,712 )
 
Accumulated other comprehensive income (loss)
    20,034       (8,655 )     436  
 
   
     
     
 
   
Total shareholders’ equity (deficit)
    (375,068 )     57,832       127,958  
 
   
     
     
 
   
Total liabilities and shareholders’ equity (deficit)
  $ 918,697     $ 1,292,110     $ 762,195  
 
   
     
     
 

See accompanying notes.

2


 

VESPER HOLDING COMPANIES
COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands)

                                     
                                Period From
                                January 18,
        Nine months ended           1999
       
  Year Ended   (Inception)
        September 30,   September 30,   December 31,   to December 31,
        2001   2000   2000   1999
       
 
 
 
        (Unaudited)                
 
                               
Revenues
  $ 102,006     $ 47,648     $ 71,122     $  
 
   
     
     
     
 
Operating expenses:
                               
 
Cost of revenues
    175,634       149,525       203,793        
 
Selling, general and administrative
    145,589       96,230       132,102       67,397  
 
Foreign currency transaction loss (gain), net
    302,405       20,141       56,845       (10,642 )
 
Depreciation and amortization
    98,039       41,585       66,506       120  
 
   
     
     
     
 
   
Total operating expenses
    721,667       307,481       459,246       56,875  
 
   
     
     
     
 
Operating loss
    (619,661 )     (259,833 )     (388,124 )     (56,875 )
Interest (expense) income, net
    (94,248 )     (62,030 )     (96,847 )     1,163  
 
   
     
     
     
 
Net loss
  $ (713,909 )   $ (321,863 )   $ (484,971 )   $ (55,712 )
 
   
     
     
     
 

See accompanying notes.

3


 

VESPER HOLDING COMPANIES
COMBINED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (DEFICIT)
(In thousands)

                                     
                        Cumulative   Total
        Capital   Accumulated   Translation   Shareholders'
        Stock   Deficit   Adjustment   Equity (Deficit)
       
 
 
 
Balance at January 18, 1999 (inception)
  $     $     $     $  
Components of comprehensive income:
                               
 
Net loss
          (55,712 )           (55,712 )
 
Cumulative translation adjustment
                436       436  
 
                           
 
   
Total comprehensive loss
                            (55,276 )
 
                           
 
Proceeds from sale of capital stock
    183,234                   183,234  
 
   
     
     
     
 
Balance at December 31, 1999
    183,234       (55,712 )     436       127,958  
Components of comprehensive income:
                               
 
Net loss
          (484,971 )           (484,971 )
 
Cumulative translation adjustment
                (9,091 )     (9,091 )
 
                           
 
   
Total comprehensive loss
                            (494,062 )
 
                           
 
Proceeds from sale of capital stock
    423,936                   423,936  
 
   
     
     
     
 
Balance at December 31, 2000
    607,170       (540,683 )     (8,655 )     57,832  
Components of comprehensive income:
                               
 
Net loss (unaudited)
          (713,909 )           (713,909 )
 
Cumulative translation adjustment (unaudited)
                28,689       28,689  
 
                           
 
   
Total comprehensive loss (unaudited)
                            (685,220 )
 
                           
 
Proceeds from sale of capital stock (unaudited)
    252,320                   252,320
 
   
     
     
     
 
Balance at September 30, 2001 (unaudited)
  $ 859,490     $ (1,254,592 )   $ 20,034     $ (375,068 )
 
   
     
     
     
 

See accompanying notes.

4


 

VESPER HOLDING COMPANIES
COMBINED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)

                                         
                                    Period from
            Nine months ended           January 18,
           
  Year ended   1999 (inception)
            September 30,   September 30,   December 31,   to December 31,
            2001   2000   2000   1999
           
 
 
 
            (unaudited)                
Cash Flows From Operating Activities:
                               
 
Net loss
  $ (713,909 )   $ (321,863 )   $ (484,971 )   $ (55,712 )
 
Adjustments to reconcile net loss to net cash used in operating activities:
                               
 
Depreciation and amortization
    98,039       41,585       66,506       120  
 
Loss on disposal of property and equipment
    10,135       266       26,323        
 
Foreign currency transaction loss (gain)
    302,405       20,141       56,845       (10,642 )
 
Increase (decrease) in cash resulting from changes in:
                               
   
Accounts receivable, net
    34,208       (39,111 )     (63,228 )      
   
Recoverable taxes
    29,265       (28,091 )     (6,023 )     (42,975 )
   
Prepaid expenses and other
    6,777       13,089       (3,882 )     (29,766 )
   
Other assets
    2,923       1,817       (38,945 )     (9,810 )
   
Accounts payable
    25,544       (26,354 )     1,567       70,395  
   
Accrued expenses
    (25,154 )     10,997       (3,874 )     6,175  
   
Amounts due related parties
    (3,432 )     (42,243 )     (33,912 )     45,836  
   
Deferred revenues
    (9,602 )           21,899        
 
   
     
     
     
 
 
Net cash used in operating activities
    (242,801 )     (369,767 )     (461,695 )     (26,379 )
 
   
     
     
     
 
Cash Flows From Investing Activities:
                               
 
Capital expenditures
    (39,574 )     (221,373 )     (386,806 )     (454,669 )
 
Acquisition of intangibles
          (7,395 )     (36,369 )     (29,066 )
 
   
     
     
     
 
 
Net cash used in investing activities
    (39,574 )     (228,768 )     (423,175 )     (483,735 )
 
   
     
     
     
 
Cash Flows From Financing Activities:
                               
 
Proceeds from sale of capital stock
    252,320       311,990       423,936       183,234  
 
Other liabilities
    36,240       (13,465 )            
 
Net proceeds (payments) on vendor financing and loans
    (30,971 )     257,578       407,321       420,444  
 
   
     
     
     
 
 
Net cash provided by financing activities
    257,589       556,103       831,257       603,678  
 
   
     
     
     
 
 
Effect of exchange rate changes on cash and cash equivalents
    4,213       17,965       (2,873 )     1,024  
 
   
     
     
     
 
Net increase (decrease) in cash and cash equivalents
    (20,573 )     (24,467 )     (56,486 )     94,588  
Cash and cash equivalents at beginning of period
    38,102       94,588       94,588        
 
   
     
     
     
 
Cash and cash equivalents at end of period
  $ 17,529     $ 70,121     $ 38,102     $ 94,588  
 
   
     
     
     
 
Supplemental Disclosures of Non-Cash Investing and Financing Activities:
                               
     
Assets acquired under debt obligations:
                               
       
Property, plant and equipment
  $ 66,861     $ 213,752     $ 300,628     $ 103,225  
       
Licenses and intangibles
        $ 14,261     $ 14,261     $ 49,823  

See accompanying notes.

5


 

VESPER HOLDING COMPANIES
NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2001 (unaudited), December 31, 2000 and 1999

Note 1. Vesper Holding Companies Operations and Liquidity

         Vesper Holding S.A. (Vesper Northeast) and Vesper Holding Sao Paulo S.A. (Vesper Sao Paulo) were formed by Velocom Inc. (Velocom), Bell Canada International, Inc. (BCI) and QUALCOMM, Incorporated (QUALCOMM) to act as holding companies and to establish the operating companies Vesper S.A. (formerly Canbra Telefonica S.A.) and Vesper Sao Paulo S.A. (formerly Megatel S.A.), together referred to herein as the Vesper Holding Companies. Vesper Northeast and Vesper Sao Paulo were organized under the laws of Brazil as corporations in September 1998 and May 1999, respectively (Vesper Northeast having remained dormant from September 2, 1998 to January 18, 1999). The operating companies are subject to the laws and regulations governing telecommunication services in effect in Brazil.

         Vesper Northeast and Vesper Sao Paulo submitted bids for two competitive local exchange carrier licenses (the Licenses) for commercial operations of switched fixed telephone services, one in Rio de Janeiro and the North and Northeast regions of Brazil comprised of sixteen Brazilian states, and one for the State of Sao Paulo, Brazil, respectively. Vesper Northeast and Vesper Sao Paulo were awarded their respective Licenses in public auctions held on January 18, 1999 and May 5, 1999, respectively. Commercial switched fixed telephone operations started in January 2000 for Vesper Northeast and February 2000 for Vesper Sao Paulo.

         From inception to December 31, 2000, the Vesper Holding Companies generated an accumulated deficit of approximately $541 million and negative cash flows from operations totaling approximately $488 million. At December 31, 2000 current liabilities exceeded current assets by approximately $69 million. From inception to September 30, 2001, the unaudited accumulated deficit was approximately $1.25 billion and unaudited cumulative negative cash flows from operations totaled approximately $731 million. At September 30, 2001, unaudited current liabilities exceeded current assets by approximately $240 million and unaudited stockholders’ deficit totaled approximately $375 million. The Vesper Holding Companies expect to incur substantial future losses and negative cash flows from operations during the development, construction, and expansion of their business in an effort to generate a sufficient customer revenue basis to cover switched fixed telephone service operating expenses in initial markets under the Licenses. The Vesper Holding Companies expect further continuing operating losses and negative cash flows from operations upon expansion of operations into new markets, even if and after they achieve positive cash flows from operations in the Vesper Holding Companies’ initial markets.

Note 2. Subsequent Recapitalization and Debt Restructuring of the Vesper Holding Companies

         On October 11, 2001, Vesper Holding, Ltd. (the Parent) was incorporated in the Cayman Islands. On November 13, 2001, QUALCOMM, VeloCom, and BCI (collectively, the Shareholders), entered into agreements to exchange all of their equity interests in Vesper Northeast and Vesper Sao Paulo for 2,523,674 ordinary shares and 1,155,152 special voting shares of the Parent. As part of the same transaction, QUALCOMM and VeloCom converted other previously existing advances to Vesper Northeast and Vesper Sao Paulo into 12,177,290 ordinary shares of the Parent for an aggregate value of $60 million. QUALCOMM and VeloCom also agreed to purchase 57,720,404 ordinary shares of the Parent for an aggregate purchase price of $286 million. As a result, QUALCOMM, VeloCom, and BCI became 74%, 24%, and 2% shareholders in the Parent, respectively, and Vesper Holding and Vesper Holding Sao Paulo became wholly-owned subsidiaries of the Parent. Also in November 2001, QUALCOMM converted a previously existing promissory note receivable into equity securities of VeloCom, thereby increasing its ownership interest in VeloCom to 49.9% and, as a consequence, increasing QUALCOMM’s direct and indirect ownership of the Parent to approximately 86%. At November 13, 2001, cash proceeds totaling $135 million out of the total due of $286 million were received by the Parent from QUALCOMM and VeloCom. The remaining $151 million is due and payable by QUALCOMM on an as needed basis.

         Effective November 13, 2001, the Parent entered into a restructuring agreement (the Restructuring Agreement) between itself and its Shareholders and Nortel, Ericsson, Lucent, Harris Corporation and QUALCOMM (collectively, the Vendors). The Restructuring Agreement resulted in a reduction of over $1 billion in debt on the Vesper Holding Companies’ balance sheet. Using proceeds from the recapitalization transactions described in the

6


 

preceding paragraph, the Vendors, excluding QUALCOMM, were paid approximately $135 million in exchange for a release in full of any claims against the Parent and its shareholders, including Vendor financing approximating $ 1.08 billion at November 13, 2001 (see also Note 4). In addition to the cash payment, the Vendors, excluding QUALCOMM, received 5,687,717 warrants for ordinary shares of the Parent, which expire on November 9, 2006 and have an exercise price of $4.96 per share. The warrants were assigned a fair value of $5 million.

         As a condition precedent to the closing of the Restructuring Agreement, vendor supply agreements were terminated. Thus, the Parent and the Vesper Holding Companies are no longer committed to acquire the remaining balances of equipment and services, as would have been required under the original vendor supply agreements (see Note 4).

         When all transactions contemplated in the restructuring agreements are completed, the liquidity and financial position of the Vesper Holding Companies will significantly improve. However, management and the shareholders of the Parent believe that successive increases in funding, in the form of equity capital, shareholder loans, debt financing or other instruments, beyond amounts received and committed through November 13, 2001, will be needed. In particular, additional financing will be necessary to purchase telecommunications capital equipment, fund principal and interest payments under debt and lease structures and to support operations until such time, if ever, that the Vesper Holding Companies are able to generate positive cash flows from operations. Management of the Vesper Holding Companies remains confident, given the current economic and financing conditions in Brazil, that the Vesper Holding Companies will be able to secure additional financing to bridge any funding gaps through December 2002. There is no assurance that the Parent or the Vesper Holding Companies will be able to obtain such financial resources on acceptable terms, if at all, and the Parent may be dependent upon its shareholders to provide such capital resources. Without additional capital resources, the conditions existing at November 13, 2001 raise substantial doubt about the Vesper Holding Companies’ ability to continue as a going concern. In this regard, QUALCOMM delivered to the Parent’s board of directors a written assurance that QUALCOMM intends to continue its support of the Parent sufficient to allow the Vesper Holding Companies to continue operating at least through December 31, 2002. This assurance is in addition to the $151 million receivable by the Parent for the sale of ordinary shares to QUALCOMM discussed above.

Note 3. Summary of Significant Accounting Policies

Basis of Presentation

         The accompanying financial statements reflect the historical combined consolidated financial position, results of operations and cash flows of the Vesper Holding Companies, for all periods since the inception of Vesper Northeast and Vesper Sao Paulo, in January 1999 and May 1999, respectively, prior to giving effect the purchase transaction described in Note 2.

         The consolidated financial statements of Vesper Northeast include the accounts of its wholly owned subsidiaries Vesper S.A. and Vesper Cayman S.A. The consolidated financial statements of Vesper Sao Paulo include the accounts of its wholly owned subsidiaries Vesper Sao Paulo S.A. and Vesper Sao Paulo Cayman S.A. All significant intercompany accounts and transactions have been eliminated in consolidation and combination.

         All amounts as of and for the nine months ending September 30, 2000 and 2001 included in the notes to the combined consolidated financial statements are unaudited. The accompanying unaudited combined consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States and with the instructions to Article 10 of Regulation S-X for interim financial information. Accordingly, these statements do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. All significant intercompany accounts and transactions have been eliminated in consolidation and combination. Operating results for the nine months ended September 30, 2001 are not necessarily indicative of the results that may be expected for the year ending December 31, 2001.

Use of Estimates

         The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and

7


 

liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.

Revenues

         Revenues for usage charges, network usage charges and other customer services are recognized when the services are provided.

         Customer activation fee revenues and related costs are deferred and amortized over the period of the customer relationship, which is estimated to be two years.

Cash and Cash Equivalents

         The Vesper Holding Companies consider all highly liquid investments with original maturities of three months or less to be cash equivalents.

Property, Plant and Equipment

         Property, plant and equipment are recorded at cost and are depreciated or amortized using the straight-line method over their estimated useful lives. Buildings and improvements are depreciated for up to twenty-five years, equipment and vehicles are depreciated over three to twenty years, furniture and office equipment are depreciated over five to ten years and computer software and hardware are depreciated over five years. Leasehold improvements are amortized over the shorter of their estimated useful lives or the remaining term of the related lease. Maintenance, repairs, and minor renewals and betterments are charged to expense as incurred.

         Upon the retirement or disposition of property, plant and equipment, the related cost and accumulated depreciation and amortization are removed and any resulting gain or loss is recorded in operations.

         Capital leases and sale leaseback transactions are recorded as vendor financing and loans payable. The purchase price is recorded as property and equipment, and lease payable amounts as financing liabilities. Interest is expensed as incurred.

         Construction in progress includes labor, material, transmission and related equipment, engineering, site development, capitalized interest and other costs relating to the construction and development of switched fixed telephone networks. The Company reclassifies construction in progress and begins depreciating related equipment upon commencement of commercial operations of the equipment.

Intangible Assets

         Intangible assets consist primarily of acquisition cost for Licenses for spectrum and are recorded at cost. The Licenses were allocated conditionally through January 2019 and May 2019 and are each renewable for an additional twenty-year period. The Licenses are renewable provided that the licensee has complied with applicable rules and policies of Agencia Nacional de Telecommunicacoes (ANATEL), the Brazilian Government regulatory body, and upon payment of an additional fee based on a specific formula. The cost of such licenses is being amortized on a straight-line basis over the initial twenty-year terms of the Licenses.

Long-Lived Assets

         The Vesper Holding Companies assess potential impairments to their long-lived assets when there is evidence that events or changes in circumstances indicate that the carrying amount of an asset may not be recovered. An impairment loss is recognized when the undiscounted cash flows expected to be generated by an asset (or group of assets) is less than its carrying amount. Any required impairment loss is measured as the amount by which the asset’s carrying value exceeds its fair value, and is recorded as a reduction in the carrying value of the related asset and a charge to operating results.

Start-up Activities and Organization Costs

         Costs of start-up activities and organization costs are expensed as incurred.

Foreign Currency

         The functional currency of Vesper Holding Companies is the Brazilian real, which is the currency of the country in which they operate. Assets and liabilities are translated to United States dollars at year-end or historical exchange rates; capital stock and accumulated deficit are translated at historical exchange rates; and revenues, expenses, gains and losses are translated at rates of exchange that approximate the rates in effect at the transaction date. Resulting translation adjustments are recognized as a component of other comprehensive

8


 

income. Transactions denominated in currencies other than the Brazilian real are recorded based on the exchange rate at the time such transactions occur. Subsequent changes in exchange rates result in transaction gains and losses. The resulting transaction gains or losses are recognized as a component of net loss.

Income Taxes

         The Company recognizes deferred income tax assets and liabilities for the expected future income tax consequences, based on enacted tax laws, of temporary differences between the financial reporting and tax bases of assets, liabilities and carryovers. The Company recognizes deferred tax assets for the expected future effects of all deductible temporary differences, loss carryovers and tax credit carryovers. Net deferred tax assets are then reduced, if deemed necessary, by a valuation allowance if management believes it is more likely than not that some or all of the net deferred tax assets will not be realized.

Comprehensive Income (Loss)

         Comprehensive income (loss) is defined as the change in equity of a business enterprise during a period from transactions and other events and circumstances from non-owner sources, including foreign currency translation adjustments. The Vesper Holdings Companies present other comprehensive loss in the combined consolidated statements of shareholders’ equity.

Concentration of Operations

         Vesper Holding Companies’ operations are located in Brazil. The Vesper Holding Companies are exposed to credit and currency risks resulting from adverse general economic conditions, which may affect Brazil and Latin America in general. The Vesper Holding Companies have not entered into any foreign currency forward contracts, hedges or other instruments to mitigate currency risks.

Fair Value of Financial Instruments

         Fair values of cash equivalents and other current amounts receivable and payable approximate the carrying amount due to their short-term nature. Carrying amounts under vendor financing and loans payable approximate fair value based on borrowing arrangements available to the Company (see Notes 2 and 4).

         The Vesper Holding Companies have certain agreements with suppliers of network interface unit for the supply of network equipment manufactured locally, under which acquisition cost of related products are denominated in U.S. dollars. The Companies do not enter into currency hedging arrangements, thus exposing the Companies to currency rate risk on amounts payables in denominations other than the functional currency. Gains and losses arises from this exposure are recorded in the determination of net income.

Recent Accounting Pronouncements

         In December 1999, the staff of the Securities and Exchange Commission issued Staff Accounting Bulletin No. 101, “Views on Selected Revenue Recognition Issues” (SAB 101), which provides the staff’s views in applying generally accepted accounting principles to revenue recognition issues. The Vesper Holding Companies adopted SAB 101 effective as of January 1, 2000. The Company did not report any revenue during the period from inception to December 31, 1999.

         In July 2001, the Financial Accounting Standards Board (FASB) issued FASB Statements Nos. 141 and 142 (FAS 141 and FAS 142), “Business Combinations” and “Goodwill and Other Intangible Assets,’’ respectively. FAS 141 replaces APB 16 and eliminates pooling-of-interests accounting prospectively. It also provides guidance on purchase accounting related to the recognition of intangible assets and accounting for negative goodwill. FAS 142 changes the accounting for goodwill from an amortization method to an impairment-only approach. Under FAS 142, goodwill will be tested annually and whenever events or circumstances occur indicating that goodwill might be impaired. FAS 141 and FAS 142 are effective for all business combinations completed after June 30, 2001. Upon adoption of FAS 142, amortization of goodwill recorded for business combinations consummated prior to July 1, 2001 will cease, and intangible assets acquired prior to July 1, 2001 that do not meet the criteria for recognition under FAS 141 will be reclassified to goodwill. Companies are required to adopt FAS 142 for fiscal years beginning after December 15, 2001, but early adoption is permitted. The Vesper Holding Companies will adopt FAS 142 as of the beginning of fiscal 2002 and do not expect the adoption of FAS 142 to have a material effect on their

9


 

consolidated financial position and results of operations, given that no goodwill has been recorded in the accompanying balance sheets.

         In August 2001, the FASB issued FAS 144, “Accounting for the Impairment or Disposal of Long-Lived Assets.” FAS 144 replaces FAS 121, “Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of.” The FASB issued FAS 144 to establish a single accounting model, based on the framework established in FAS 121, as FAS 121 did not address the accounting for a segment of a business accounted for as a discontinued operation under APB 30, “Reporting The Results of Operations – Reporting The Effects of Disposal of a Segment of a Business, and Extraordinary Unusual and Infrequently Occuring Events and Transactions.” FAS 144 also resolves significant implementation issues related to FAS 121. Companies are required to adopt FAS 144 for fiscal years beginning after December 15, 2001, but early adoption is permitted. The Vesper Holding Companies will adopt FAS 144 as of the beginning of fiscal 2002 and do not expect the adoption of FAS 144 to have a material effect on their consolidated financial position or results of operations.

Note 4. Vendor Financing and Loans Payable

         The Vesper Holding Companies have vendor financing and loans payable as follows (in thousands):

                         
            December 31,
    September 30,  
    2001   2000   1999
   
 
 
    (In thousands)   (In thousands)
    (Unaudited)    
 
                       
Vendor financing
  $ 886,607     $ 639,146     $ 414,605  
Bank loans
    55,000       56,796        
Notes
    25,114       55,918        
Equipment leases
    41,131       13,936        
Interest payable
    29,665       2,064        
 
   
     
     
 
 
    1,037,517       767,860       414,605  
Current maturities
    (96,541 )     (72,908 )      
 
   
     
     
 
Noncurrent vendor financing and loans payable
  $ 940,976     $ 694,952     $ 414,605  
 
   
     
     
 

         In December 1999, Vesper Northeast entered into a series of agreements with Nortel, Ericsson, Harris Corporation and QUALCOMM to issue up to $997 million in aggregate principal of long-term vendor financing, of which $549 million (unaudited), $386 million and $270 million in principal was outstanding as of September 30, 2001, and December 31, 2000 and 1999, respectively. Interest on these notes was payable quarterly in arrears commencing March 2000 at LIBOR plus 6% per annum. In December 1999 Vesper Sao Paulo entered into agreements with Lucent to issue up to $782 million of long-term vendor financing (available in three separate tranches), of which $338 million (unaudited), $252 million and $145 million in principal was outstanding as of September 30, 2001 and December 31, 2000 and 1999, respectively. Interest on these notes was payable quarterly, at the option of the Vesper Companies, at LIBOR plus 6% for tranche A and 8% for tranche C or a compounded rate of 5.5% plus the higher of prime rate and the Federal Funds effective rate. All long-term vendor financing, other than financing provided under an agreement with QUALCOMM, was restructured and retired in November 2001 as part of the Restructuring Agreement (see Note 2).

         The terms of bank loans and notes were amended as part of the restructuring in November 2001 (see Note 2). After restructuring, the bank loans bear interest at the Certificate of Deposit Inter Bank (CDI) rate (the LIBOR rate equivalent in Brazil) plus 1.5% (approximately 20.5% at September 30, 2001) and are payable in lump-sum payments approximating $20 million in 2004 and $60 million in 2005. The bank loans are subject to certain restrictive financial covenants.

         Equipment leases are subject to interest from 11% to 14.5% or LIBOR plus additional interest varying from 1.5% to 8%. As of the date of the restructuring in November 2001, equipment leases are payable as follows: $17.7 million in 2002; $18.5 million in 2003; $3.5 million in 2004; $1.0 million in 2005; and $0.4 million thereafter.

10


 

         Substantially all of the Companies’ assets are collateralized under the various financing agreements discussed above.

         The Vesper Holding Companies have not historically hedged foreign currency denominated debt. Substantially all vendor financing is denominated in US dollars. Accordingly, the Company has experienced significant economic loss and a negative impact on earnings and equity with respect to its holdings solely as a result of foreign currency exchange rate fluctuations, reflecting local currency devaluations against the US dollar. If the Vesper Holding Companies were to enter into hedging transactions, there can be no assurance that any such hedging transactions would be successful and that the exchange rate fluctuations would not have a material adverse effect on the Vesper Holding Companies.

         The Vesper Holding Companies hired specialized companies to supply infrastructure and telecommunication equipment, which will be delivered ready for use at the sites indicated by the Vesper Holding Companies. When the equipment is delivered to the respective sites, the property and equipment balance is recorded and the related liability is recorded in trade accounts payable, as a long-term liability, the balance of which, after the definitive acceptance of the site by the Vesper Holding Companies, is converted into financing, according to the conditions noted above.

         Cash paid for interest was $43 million (unaudited), $63 million and none for the nine months ended September 30, 2001, the year ended December 31, 2000 and the period from inception to December 31, 1999.

         Note 5. Composition of Certain Financial Statement Captions

Accounts Receivable, Net

                           
              December 31,
      September 30,  
      2001   2000   1999
     
 
 
      (In thousands)   (In thousands)
      (unaudited)    
 
                       
 
Billed
  $ 67,960     $ 54,451     $  
 
Unbilled
    8,104       14,896        
 
   
     
     
 
 
    76,064       69,347        
 
Less — allowance for doubtful receivables
    (51,431 )     (10,506 )      
 
   
     
     
 
 
  $ 24,633     $ 58,841     $  
 
   
     
     
 

         Unbilled accounts receivable relate to services rendered that had not been invoiced as of the balance sheet date.

Recoverable Taxes

         Recoverable taxes are mainly comprised of Value Added Taxes (VAT) incurred on the acquisition of property and equipment, which is recoverable against VAT payable on operating revenues. Beginning January 1, 2001, new VAT legislation requires that VAT tax credit generated after January 2, 2001 will be recovered in forty-eight monthly installments, if VAT tax payment is applicable.

11


 

Property, Plant and Equipment

                         
            December 31,
    September 30,  
    2001   2000   1999
   
 
 
    (In thousands)   (In thousands)
    (Unaudited)    
Land
  $ 4,356     $ 5,951     $ 2,863  
Buildings and improvements
    17,129       15,104       13,650  
Equipment and vehicles
    627,465       729,571       3,408  
Furniture and office equipment
    2,340       5,984       7,927  
Computer software and hardware
    140,150       122,580        
Leasehold improvements
    4,474             499  
Construction in progress
    62,296       183,897       472,696  
 
   
     
     
 
 
    858,210       1,063,087       501,043  
Less — accumulated depreciation and amortization
    (112,568 )     (58,260 )     (120 )
 
   
     
     
 
 
  $ 745,642     $ 1,004,827     $ 500,923  
 
   
     
     
 

         The Vesper Holding Companies recorded a provision for losses related to installed equipment held by customers, which upon discontinuation of the services is considered unlikely to be recovered, as a component of depreciation and amortization totaling approximately $4 million (unaudited), $23 million, and $0 for the nine months ended September 30, 2001, for the year ended December 31, 2000, and for the period from inception to December 31, 1999, respectively.

Intangible Assets

                           
              December 31,
      September 30,  
      2001   2000   1999
     
 
 
      (In thousands)   (In thousands)
      (Unaudited)    
 
                       
 
Licenses — spectrum
  $ 52,946     $ 72,329     $ 83,957  
 
Less — accumulated amortization
    (4,703 )     (3,604 )      
 
   
     
     
 
 
  $ 48,243     $ 68,725     $ 83,957  
 
   
     
     
 

         Amortization of intangible assets commenced in 2000 upon activation of the network.

12


 

Note 6. Transactions with Related Parties

                                   
                      December 31,
              September 30,  
              2001   2000   1999
             
 
 
              (In thousands)   (In thousands)
              (Unaudited)    
Current Liabilities:
                               
 
Bell Canada International (BCI)
    (a,e )   $ 13,252     $ 14,426     $ 9,447  
 
CGI Brasil (BCI related party)
    (b )     11,333       12,122        
 
CGI Telecom International
    (b )     1,791       4,555       60,856  
 
QUALCOMM do Brasil
    (c )     60       76       437  
 
QUALCOMM International
    (d )           325        
 
VeloCom do Brasil
    (c )           540       302  
 
VeloCom International
    (d,e )     3,386       1,210        
 
           
     
     
 
 
          $ 29,822     $ 33,254     $ 71,042  
 
           
     
     
 

(a)   In connection with service and royalty agreements signed between the parties (see Note 10).
(b)   In connection with the development and implementation of billing, accounting and other system, software and information technology services.
(c)   Loans between the parties. Interest based on market rates.
(d)   Refers to the Company’s inception costs.
(e)   (unaudited) September 30, 2001 balances were extinguished in the Restructuring (see Note 2)

Note 7. VAT Financing

         Vesper Northeast has an agreement with the Rio de Janeiro State Government and Banco do Brasil, as the financing agent, to obtain a line of credit in the amount of approximately R$940 million (US$480 million using the prevailing exchange rate on December 31, 2000), for the period of sixty months, to be valid from the date of the first authorization, to be used at the beginning of the VAT taxation. Such financing will be equivalent to 60% of the effective VAT paid over operating revenues. Financing has a grace period of eighty-four months, an amortization period of sixty months, interest rates of 4.5 percent and service tax equivalent to 1 percent over each installment. For the year ended December 31, 2000, the period from inception to December 31, 1999 and for the nine months ended September 30, 2001 (unaudited), Vesper Northeast has not borrowed against this line of credit.

Note 8. Shareholders’ Equity

         During the periods presented, the Vesper Holding Companies issued common stock and preferred stock to various parties in exchange for contributions of cash. Such capital stock was exchanged in full as part of the Restructuring in November 2001 (see Note 2).

Note 9. Income Taxes

         The tax rates in Brazil for calendar years 2000 and 2001 (and for 2002) were 25% for federal income tax and 9% for social contribution tax. Beginning in 2003, the social contribution tax rate will be reduced to 8%. Tax losses can be carried forward without expiration but utilization is limited to 30% of annual taxable income.

13


 

         The Vesper Holding Companies net deferred tax assets are as follows:

                           
              December 31,
      September 30,  
      2001   2000   1999
     
 
 
      (In thousands)   (In thousands)
      (Unaudited)    
 
                       
Deferred costs
  $ 14,351     $ 20,602     $ 18,238  
Net operating loss carryforwards
    306,458       138,040        
 
   
     
     
 
 
Total gross deferred assets
    320,809       158,642       18,238  
Less — valuation allowance
    (320,809 )     (158,642 )     (18,238 )
 
   
     
     
 
 
Total net deferred assets
  $     $     $  
 
   
     
     
 

         The Vesper Holding Companies have provided a full valuation allowance on its gross deferred tax assets because management believes it is more likely than not that the deferred tax assets will not be realized.

         A reconciliation of the income tax benefit based on statutory rates to the reported Vesper Holding Companies income tax provision is as follows:

                           
              December 31,
      September 30,  
      2001   2000   1999
     
 
 
      (In thousands)   (In thousands)
      (Unaudited)    
 
                       
Income tax benefit at statutory rates
  $ 235,590     $ 160,040     $ 18,385  
 
Effect of currency translation
    (32,479 )     (19,636 )     (147 )
 
Other
    1,571              
 
Change in valuation allowance
    (204,682 )     (140,404 )     (18,238 )
 
   
     
     
 
Income tax provision
  $     $     $  
 
   
     
     
 

         The Vesper Holding Companies had no cash payments for income taxes during the nine months ended September 30, 2001 (unaudited), the year ended December 31, 2000 and the period from inception to December 31, 1999.

Note 10. Commitments and Contingencies

Litigation

         The Vesper Holding Companies are engaged in legal actions arising in the ordinary course of its business and believe that the ultimate outcome of these actions will not have a material adverse effect on their financial position or results of operations.

Operating Leases

         The Vesper Holding Companies lease certain facilities and equipment under noncancelable operating leases. Rental expense for these facilities and equipment for the nine months ended September 30, 2001, the year ended December 31, 2000 and the period from inception to December 31, 1999 was $14 million (unaudited), $13 million and $5 million, respectively. Future minimum lease payments as of December 31, 2000 are as follows: $23 million in 2001; $20 million in 2002; $16 million in 2003; $15 million in 2004; $9 million in 2005; and $9 million thereafter.

Know-how and Transfer of Technical Service Agreement

         The Vesper Holding Companies have a royalty agreement with a shareholder, BCI, in connection with the transfer of know-how and technology, under which royalty fees are payable. The agreement was cancelled in

14


 

November 2001 as part of the Restructuring (see Note 2). For the nine months ended September 30, 2001, the year ended December 31, 2000 and the period from inception to December 31, 1999, royalty expense totaled $2 million (unaudited), $6 million and $9 million, respectively.

License Agreements

         The Vesper Holding Companies have commitments within the terms of its Licenses and certain regulatory requirements, including achievement of minimum levels of network service coverage areas and telecommunication services offerings. If such commitments are not met, the Vesper Holding Companies could be subject to fines and potential revocation of the Licenses.

Note 11. Employee Benefits

         The Vesper Holding Companies do not maintain a private pension plan for their employees, but contribute monthly, based on payroll, to the government pension, social security, and severance indemnity plans as required by local labor legislation. Contributions totaled $16 million (unaudited), $29 million and $3 million for the nine months ended September 30, 2001, the year ended December 31, 2000 and the period from inception to December 31, 1999, respectively.

Note 12. Operating Segments

         The Vesper Holding Companies are organized based on geographical location. Reportable segments are as follows: Rio de Janeiro (Vesper Holding) and Sao Paulo (Vesper Holding Sao Paulo).

         The Vesper Holding Companies evaluate the performance of segments based on net earnings (loss). There are no intersegment revenues. Reconciling items are comprised of eliminations of intersegment receivables. Segment assets are primarily comprised of cash and cash equivalents, accounts receivable, recoverable taxes, property, plant and equipment and intangible assets.

         The table below presents information about reported segments for the nine month periods ended September 30, 2001 and 2000 (unaudited), the year ended December 31, 2000, and the period from inception to December 31, 1999 (in thousands):

                                   
      Vesper   Vesper   Reconciling        
      Northeast   Sao Paulo   Items   Total
     
 
 
 
September 30, 2001 (unaudited)
                               
 
Revenues
  $ 60,267     $ 41,739     $     $ 102,006  
 
Operating loss
  (177,905 )   (139,351 )           (317,256 )
 
Net loss
    (403,952 )     (309,957 )           (713,909 )
 
Long-lived assets
    456,874       337,011             793,885  
 
Total assets
    526,193       393,531       (1,027 )     918,697  
December 31, 2000
                               
 
Revenues
  $ 41,147     $ 29,975     $     $ 71,122  
 
Operating loss
    (164,093 )     (167,186 )           (331,279 )
 
Net loss
    (251,735 )     (233,236 )         (484,971 )
 
Long-lived assets
    609,609       463,943             1,073,552  
 
Total assets
    741,863       550,459       (212 )     1,292,110  
December 31, 1999
                               
 
Revenues
  $     $     $     $  
 
Operating loss
  (18,289 )   (49,228 )           (67,517 )
 
Net loss
    (37,402 )     (18,310 )           (55,712 )
 
Long-lived assets
    327,438       257,442             584,880  
 
Total assets
    443,334       319,103       (242 )     762,195  

15


 

Note 13. Combining Financial Statement Data

         The following tables present the combining consolidating balance sheet information for Vesper Northeast and Vesper Sao Paulo as of September 30, 2001 (unaudited), December 31, 200 and 1999, and the related results of operations for each of the periods presented in the accompanying financial statements.

   
                                     
ASSETS   September 30, 2001 (unaudited)
   
        Vesper Northeast   Vesper Sao Paulo   Eliminating Entries   Combined
       
 
 
 
Current assets:
                               
 
Cash and cash equivalents
  $ 5,672     $ 11,857     $     $ 17,529  
 
Accounts receivable, net
    13,326       11,307             24,633  
 
Recoverable taxes
    14,070       2,069             16,139  
 
Prepaid expenses and others
    10,615       5,394             16,009  
 
   
     
     
     
 
   
Total current assets
    43,683       30,627             74,310  
 
                       
Recoverable taxes
    17,079       15,360             32,439  
Property, plant and equipment, net
    432,696       312,946             745,642  
Intangible assets, net
    24,178       24,065             48,243  
Other assets
    8,557       10,533       (1,027 )     18,063  
 
   
     
     
     
 
   
Total assets
  $ 526,193     $ 393,531     $ (1,027 )   $ 918,697  
 
   
     
     
     
 
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
                               
Current Liabilities:
                               
 
Accounts payable
  $ 25,580     $ 138,151     $     $ 163,731  
 
Accrued expenses
    8,090       5,935             14,025  
 
Vendor financing and loans payable
    39,072       57,469             96,541  
 
Amounts due related parties
    19,449       10,961       (588 )     29,822  
 
Unearned revenue
    7,050       2,655             9,705  
 
Other current liabilities
    126       271             397  
 
   
     
     
     
 
   
Total current liabilities
    99,367       215,442       (588 )     314,221  
 
                       
Vendor financing and loans payable, net of current portion
    590,873       350,103             940,976  
Accounts payable
                       
Unearned revenue
    1,059       468             1,527  
Other liabilities
    37,042       438       (439 )     37,041  
 
   
     
     
     
 
   
Total Liabilities
    728,341       566,451       (1,027 )     1,293,765  
 
   
     
     
     
 
Commitments and contingencies
                               
 
                       
Shareholders’ equity (deficit):
                               
 
Capital stock
    479,459       380,031             859,490  
 
Accumulated deficit
    (693,089 )     (561,503 )           (1,254,592 )
 
Accumulated other comprehensive (loss) income
    11,482       8,552             20,034  
 
   
     
     
     
 
   
Total shareholders’ equity (deficit)
    (202,148 )     (172,920 )           (375,068 )
 
   
     
     
     
 
   
Total liabilities and shareholder’s equity (deficit)
  $ 526,193     $ 393,531     $ (1,027 )   $ 918,697  
 
   
     
     
     
 

16


 

Note 13. Combining Financial Statement Data (continued)

   
                                     
ASSETS   December 31, 2000
   
                        Eliminating        
        Vesper Northeast   Vesper Sao Paulo   Entries   Combined
       
 
 
 
Current assets:
                               
 
Cash and cash equivalents
  $ 21,632     $ 16,470     $     $ 38,102  
 
Accounts receivable, net
    38,988       19,853             58,841  
 
Recoverable taxes
    30,355       15,049             45,404  
 
Prepaid expenses and others
    11,359       7,426       (212 )     18,573  
 
   
     
     
     
 
   
Total current assets
    102,334       58,798       (212 )     160,920  
 
                               
Recoverable taxes
    18,601       18,432             37,033  
Property, plant and equipment, net
    575,155       429,672             1,004,827  
Intangible assets, net
    34,454       34,271             68,725  
Other assets
    11,319       9,286             20,605  
 
   
     
     
     
 
   
Total assets
  $ 741,863     $ 550,459     $ (212 )   $ 1,292,110  
 
   
     
     
     
 
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
                               
Current Liabilities:
                               
 
Accounts payable
  $ 45,139     $ 26,187     $     $ 71,326  
 
Accrued expenses
    9,428       15,887             25,315  
 
Vendor financing and loans payable
    25,177       47,731             72,908  
 
Amounts due related parties
    18,979       14,487       (212 )     33,254  
 
Unearned revenue
    9,558       3,509             13,067  
 
Other current liabilities
    14,261                   14,261  
 
   
     
     
     
 
   
Total current liabilities
    122,542       107,801       (212 )     230,131  
 
                               
Vendor financing and loans payable, net of current portion
    420,418       274,534             694,952  
Accounts payable
    149,752       150,876             300,628  
Unearned revenue
    5,987       1,780             7,767  
Other liabilities
    800                   800  
 
   
     
     
     
 
   
Total Liabilities
    699,499       534,991       (212 )     1,234,278  
 
   
     
     
     
 
Commitments and contingencies
                               
 
                               
Shareholders’ equity (deficit):
                               
 
Capital stock
    334,129       273,041             607,170  
 
Accumulated deficit
    (289,137 )     (251,546 )           (540,683 )
 
Accumulated other comprehensive (loss) income
    (2,628 )     (6,027 )           (8,655 )
 
   
     
     
     
 
   
Total shareholders’ equity (deficit)
    42,364       15,468             57,832  
 
   
     
     
     
 
   
Total liabilities and shareholder’s equity (deficit)
  $ 741,863     $ 550,459     $ (212 )   $ 1,292,110  
 
   
     
     
     
 

17


 

Note 13. Combining Financial Statement Data (continued)

                                     
ASSETS   December 31, 1999
   
                        Eliminating        
        Vesper Northeast   Vesper Sao Paulo   Entries   Combined
       
 
 
 
Current assets:
                               
 
Cash and cash equivalents
  $ 61,172     $ 33,416     $     $ 94,588  
 
Accounts receivable, net
                       
 
Recoverable taxes
    27,395       16,070             43,465  
 
Prepaid expenses and others
    18,310       2,489       (242 )     20,557  
 
   
     
     
     
 
   
Total current assets
    106,877       51,975       (242 )     158,610  
Recoverable taxes
                       
Property, plant and equipment, net
    287,704       213,219             500,923  
Intangible assets, net
    39,734       44,223             83,957  
Other assets
    9,019       9,686             18,705  
 
   
     
     
     
 
   
Total assets
  $ 443,334     $ 319,103     $ (242 )   $ 762,195  
 
   
     
     
     
 
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
                               
Current Liabilities:
                               
 
Accounts payable
  $ 27,818     $ 59,038     $     $ 86,856  
 
Accrued expenses
    15,445       18,303       (16 )     33,732  
 
Vendor financing and loans payable
                       
 
Amounts due related parties
    35,542       35,726       (226 )     71,042  
 
Unearned revenue
                       
 
Other current liabilities
                       
 
   
     
     
     
 
   
Total current liabilities
    78,805       113,067       (242 )     191,630  
Vendor financing and loans payable, net of current portion
    270,000       144,605             414,605  
Accounts payable
                       
Unearned revenue
                       
Other liabilities
    13,075       14,927             28,002  
 
   
     
     
     
 
   
Total Liabilities
    361,880       272,599       (242 )     634,237  
 
   
     
     
     
 
Commitments and contingencies
                               
Shareholders’ equity (deficit):
                               
 
Capital stock
    117,496       65,738             183,234  
 
Accumulated deficit
    (37,402 )     (18,310 )           (55,712 )
 
Accumulated other comprehensive (loss) income
    1,360       (924 )           436  
 
   
     
     
     
 
   
Total shareholders’ equity (deficit)
    81,454       46,504             127,958  
 
   
     
     
     
 
   
Total liabilities and shareholder’s equity (deficit)
  $ 443,334     $ 319,103     $ (242 )   $ 762,195  
 
   
     
     
     
 

18


 

Note 13. Combining Financial Statement Data (continued)

                                     
        Nine months ended Septebmer 30, 2001 (unaudited)
       
                Vesper Sao   Eliminating        
        Vesper Northeast   Paulo   Entries   Combined
       
 
 
 
Revenue
  $ 60,267     $ 41,739     $     $ 102,006  
 
   
     
     
     
 
Operating expenses:
                               
 
Cost of revenues
    98,791       76,843             175,634  
 
Selling, general and administrative
    84,195       61,394             145,589  
 
Foreign currency translation loss, net
    174,908     127,497           302,405
 
Depreciation and amortization
    55,186       42,853             98,039  
 
   
     
     
     
 
   
Total operating expenses
    413,080       308,587             721,667  
 
   
     
     
     
 
Operating loss
    (352,813 )     (266,848 )           (619,661 )
Interest (expense) income
    (51,139 )     (43,109 )           (94,248 )
 
   
     
     
     
 
Net loss
  $ (403,952 )   $ (309,957 )   $     $ (713,909 )
 
   
     
     
     
 
                                     
        Year Ended December 31, 2000
       
                Vesper Sao   Eliminating        
        Vesper Northeast   Paulo   Entries   Combined
       
 
 
 
Revenue
  $ 41,147     $ 29,975     $     $ 71,122  
 
   
     
     
     
 
Operating expenses:
                               
 
Cost of revenues
    106,446       97,347             203,793  
 
Selling, general and administrative
    68,198       63,904             132,102  
 
Foreign currency translation loss, net
    28,611     28,234           56,845
 
Depreciation and amortization
    30,596       35,910             66,506  
 
   
     
     
     
 
   
Total operating expenses
    233,851       225,395             459,246  
 
   
     
     
     
 
Operating loss
    (192,704 )     (195,420 )           (388,124 )
Interest (expense) income
    (59,031 )     (37,816 )           (96,847 )
 
   
     
     
     
 
Net loss
  $ (251,735 )   $ (233,236 )   $     $ (484,971 )
 
   
     
     
     
 

19


 

Note 13. Combining Financial Statement Data (continued)

                                     
        Nine months ended Septebmer 30, 2000 (unaudited)
       
                Vesper Holdings Sao                
        Vesper Holdings S.A   Paulo S.A.   Eliminating Entries   Combined
       
 
 
 
Revenue
  $ 29,199     $ 18,449     $     $ 47,648  
 
   
     
     
     
 
Operating expenses:
                               
 
Cost of revenues
    80,488       69,037             149,525  
 
Selling, general and administrative
    46,668       49,562             96,230  
 
Foreign currency translation loss, net
    11,217     8,924           20,141
 
Depreciation and amortization
    17,415       24,170             41,585  
 
   
     
     
     
 
   
Total operating expenses
    155,788       151,693             307,481  
 
   
     
     
     
 
Operating loss
    (126,589 )     (133,244 )           (259,833 )
Interest (expense) income
    (35,144 )     (26,886 )           (62,030 )
 
   
     
     
     
 
Net loss
  $ (161,733 )   $ (160,130 )   $     $ (321,863 )
 
   
     
     
     
 
                                     
        Period from January 18, 1999 to December 31, 1999
       
        Vesper Northeast   Vesper Sao Paulo   Eliminating Entries   Combined
       
 
 
 
Revenue
  $     $     $     $  
 
   
     
     
     
 
Operating expenses:
                               
 
Cost of revenues
                       
 
Selling, general and administrative
    49,108       18,289             67,397  
 
Foreign currency translation gain, net
    (10,642 )                 (10,642 )
 
Depreciation and amortization
    120                   120  
 
   
     
     
     
 
   
Total operating expenses
    38,586       18,289             56,875  
 
   
     
     
     
 
Operating loss
    (38,586 )     (18,289 )           (56,875 )
Interest (expense) income
    1,184       (21 )           1,163  
 
   
     
     
     
 
Net loss
  $ (37,402 )   $ (18,310 )   $     $ (55,712 )
 
   
     
     
     
 

20