STOCK PURCHASE AGREEMENT
------------------------
This Stock Purchase Agreement ("Agreement") is entered into as of
November 17, 2000 ("Effective Date"), by OnePoint Communications Corp. (the
"Company") and Ventures in Communications II, L.L.C. ("Purchaser").
WHEREAS, pursuant to that certain Definitive Merger Agreement dated as
of August 4, 2000 (the "Merger Agreement") by and among ▇▇▇▇ Atlantic
Corporation d/b/a Verizon Communications ("VC"), Sphere Merger Corp., OnePoint
Communications Corp., Purchaser, and Vencom, L.L.C., Purchaser is required, upon
the request of VC to purchase 91,957 shares of common stock, par value $0.01
(the "Common Stock") of the Company for an aggregate amount of $12,879,480.00
(the "Equity Funding Obligation").
WHEREAS, VC has notified Purchaser of its intention to require
Purchaser to consummate the Equity Funding Obligation.
NOW THEREFORE, in consideration of the foregoing and the
representations, warranties and agreements herein contained and intending to be
legally bound, the parties agree as follows:
SECTION 1. Purchase and Sale. On or before November 17, 2000,
-----------------
Purchaser agrees to pay to Company $12,879,480.00 by wire transfer in
immediately available funds, and Company agrees to issue and sell to Purchaser
91,957 shares of Common Stock (the "Purchased Shares").
SECTION 2. Company Representations. In connection with the issuance
-----------------------
and acquisition of the Purchased Shares under this Agreement, Company hereby
represents and warrants to Purchaser as follows:
(a) Organization, Corporate Power and License. Company is a
-----------------------------------------
corporation organized, validly existing and in good standing under the laws of
the State of Delaware and is qualified to do business in and is in good standing
under the laws of each jurisdiction where such qualification is required, except
where the lack of such qualification would not have a material adverse effect on
the financial condition of Company and its subsidiaries taken as a whole.
Company and each of its subsidiaries possesses all municipal, state, or federal
licenses, permits, certificates, grants of authority and any similar
authorization ( each a "License" and collectively, the "Licenses") which are
necessary for it to conduct its respective business operations in the manner in
which they are presently being conducted (and such Licenses are valid and in
full force and effect), other than any Licenses, the failure of which to hold
would not, singly or in the aggregate, have a material adverse effect on the
financial condition of Company and its subsidiaries taken as a whole. No event
has occurred with respect to the Licenses which is likely to result in, or after
notice or lapse of time or both would be likely to result in, revocation,
termination or non-renewal thereof or would result in any other material
impairment of the rights of the holder of any of the Licenses, which would
result in a material adverse effect on the financial condition of Company and
its subsidiaries taken as a whole.
(b) Capitalization and Related Matters. Immediately prior to the
----------------------------------
Effective Date, the number of outstanding shares of Common Stock of Company
shall be as set forth in the attached "Capitalization Schedule." As of the
Effective Date, except as set forth on the attached Capitalization Schedule,
neither Company nor any of its subsidiaries shall have outstanding any stock or
securities convertible or exchangeable for any shares of its capital stock or
containing any profit participation features, nor shall it have outstanding any
rights or options to subscribe for or to purchase its capital stock or any stock
or securities convertible into or exchangeable for its capital stock. As of the
Effective Date, except as set forth on the attached Capitalization Schedule,
neither Company nor any of its subsidiaries shall be subject to any obligation
(contingent or otherwise) to repurchase or otherwise acquire or retire any
shares of its capital stock or any warrants, options or other rights to acquire
its capital stock.
(c) Securities Laws. Company has not violated any applicable federal
---------------
or state securities laws in connection with the offer, sale or issuance of any
of its Common Stock or any other debt or equity securities. In addition,
Company's filings with the Securities and Exchange Commission accurate and
complete in all material respects.
(d) Subsidiary. The attached "Subsidiary Schedule" sets forth the
----------
name of each subsidiary of Company, its jurisdiction of organization and the
ownership of the equity of such subsidiary. Each such subsidiary is organized,
validly existing and in good standing under the laws of the jurisdiction of its
organization, possesses all requisite power and authority and all material
licenses, permits and authorizations necessary to own its properties and to
carry on the businesses in which it is engaged and is qualified and is in good
standing under the laws of each jurisdiction where such qualification is
required, except where the lack of such qualification would not have a material
adverse effect on the financial condition of Company and its subsidiaries taken
as a whole. All of the outstanding shares of capital stock of each subsidiary
are validly issued, fully paid and nonassessable, and all such shares are owned
by the Company free and clear of any lien and not subject to any option or right
to purchase any such shares. Neither Company nor any of its subsidiaries owns or
holds the right to acquire any shares of stock or any other security or interest
in any other person, except as set forth in the attached Subsidiary Schedule.
(e) Authorization, No Breach. The execution, delivery and performance
------------------------
of this Agreement and all other agreements contemplated hereby to which Company
is a party, have been duly authorized by Company. This Agreement and all other
agreements contemplated hereby to which Company is a party each constitutes a
valid and binding obligation of Company, enforceable in accordance with its
terms. The execution and delivery by Company of this Agreement and all other
agreements, contemplated hereby to which Company is a party, and the fulfillment
of and compliance with the respective terms thereof by Company, do not and shall
not (i) conflict with or result in a breach of the terms, conditions or
provisions of, (ii) constitute a default under, (iii) result in the creation of
any lien, security interest charge or encumbrance upon Company's capital stock
or assets pursuant to, (iv) give any third party the right to modify, terminate
or accelerate any obligation under, (v) result in a violation of, or (vi)
require any authorization, consent, approval, exemption or other action by or
notice or declaration to, or filing with, any court or administrative or
governmental body or agency pursuant to the charter
or bylaws of Company, or any law, statute, rule or regulation to which Company
is subject or any agreement, instrument, order, judgment or decree to which
Company is subject.
(f) Financial Statements. Attached hereto as the "Financial
--------------------
Statements Schedule" are the following financial statements: the audited
consolidated balance sheets of Company and its Subsidiaries as of December 31,
1998 and December 31, 1999 (the "Latest Balance Sheet") and the interim
financial statements and balance sheet as of September 30, 2000 (the "Interim
Balance Sheet"), and the related statements of income and cash flows (or the
equivalent) for the respective twelve-month periods then ended. Each of the
foregoing financial statements (including in all cases the notes thereto, if
any) is accurate and complete in all material respects, is consistent with the
books and records of Company (which, in turn, are accurate and complete in all
material respects) and has been prepared in accordance with generally accepted
accounting principles, consistently applied.
(g) Absence of Undisclosed Liabilities. Company and its subsidiaries
----------------------------------
do not have any material obligation or liability (whether accrued, absolute,
contingent, unliquidated or otherwise, whether or not known to Company or any
subsidiary, whether due or to become due and regardless of when asserted)
arising out of transactions entered into at or prior to the Effective Date, or
any action or inaction at or prior to the Effective Date, which would cause a
material adverse effect on the financial condition, business prospects or
operations of Company and its subsidiaries taken as a whole other than: (i)
liabilities set forth on the Interim Balance Sheet (including any notes
thereto), (ii) liabilities which have arisen after the date of the Interim
Balance Sheet in the ordinary course of business (none of which is a liability
resulting from breach of contract, breach of warranty, tort, infringement claim
or lawsuit) and (iii) other liabilities expressly disclosed in the other
Schedules to this Agreement.
(h) No Material Adverse Change. Since the date of the Interim Balance
--------------------------
Shed, there has been no material adverse effect on the financial condition,
business prospects or operations of Company and its subsidiaries taken as a
whole.
(i) Absence of Certain Developments. Except as expressly contemplated
-------------------------------
by this Agreement or asset forth on the attached "Developments Schedule" since
the date of the Interim Balance Sheet, neither Company nor any of its
Subsidiaries have:
(i) issued any notes, bonds or other debt securities or any
capital stock or other equity securities or any securities convertible,
exchangeable or exercisable into any capital stock or other equity securities;
(ii) borrowed any amount or incurred or become subject to any
material liabilities, except current liabilities incurred in the ordinary course
of business and liabilities under contacts entered into in the ordinary course
of business;
(iii) discharged or satisfied any material lien or paid any
material obligation or liability, other than current liabilities paid in the
ordinary course of business;
(iv) declared or made any payment or distribution of cash or
other property to its stockholders with respect to its capital stock or other
equity securities or purchased or redeemed any shares of its capital stock or
other equity securities (including, without limitation, any warrants, options or
other fights to acquire its capital stock or other equity securities);
(v) mortgaged or pledged any of its properties or assets or
subjected them to any material lien, except liens for current property taxes not
yet due and payable;
(vi) sold, assigned or transferred any of its material tangible
assets, except in the ordinary course of business, or canceled any material
debts or claims,
(vii) suffered any material extraordinary losses or waived any
rights of material value, whether or not in the ordinary course of business or
consistent with past practice;
(viii) made capital expenditures or commitments therefor that
aggregate in excess often million dollars ($10,000,000);
(ix) made any loans or advances to, guarantees for the benefit
of, or any investments in any persons in excess of five hundred thousand dollars
($500,000) in the aggregate; or
(x) suffered any damage, destruction or casualty loss exceeding
in the aggregate one million dollars ($1,000,000), whether or not covered by
insurance.
(j) Assets. Company and each subsidiary have good and marketable
------
title to, or a valid leasehold interest in, the material properties and assets
used by them, located on their promises or shown on the Interim Balance Sheet or
acquired thereafter, free and clear of all liens, except for properties and
assets disposed of in the ordinary course of business since the date of the
Interim Balance Sheet and except for liens disclosed on the Interim Balance
Sheet (including any notes thereto) and liens for current property taxes not yet
due and payable.
(k) Tax Matters. Company and each subsidiary have filed all Tax
-----------
Returns which they are required to file under applicable laws and regulations
and have paid all Taxes shown thereon as owing by them except where the failure
to file Tax Returns or pay Taxes would not have a material adverse effect on the
financial condition of Company and its subsidiaries taken as a whole. "Tax" or
"Taxes" means federal, state, county, local, foreign or other income, gross
receipts, ad valorem, franchise, profits, sales or use, transfer, registration,
excise, utility, environmental, communications, real or personal property,
capital stock, license, payroll, wage or other withholding, employment, social
security, severance, stamp, occupation, alternative or add-on minimum, estimated
and other taxes of any kind whatsoever (including, without limitation,
deficiencies, penalties, additions to tax, and interest attributable thereto)
whether disputed or not. "Tax Return" means any return, information report or
filing with respect to Taxes, including any schedules attached thereto and
including any amendment thereof.
(1) Brokerage. Except as disclosed on the attached "Brokerage
---------
Schedule", Company has no liability or obligation to pay any brokerage
commissions, finders fees or similar compensation in connection with the
transactions contemplated by this Agreement based on any arrangement or
agreement binding upon Company or any of its Subsidiaries.
(m) Governmental Consent, etc. No permit, consent, approval or
-------------------------
authorization of, or declaration to or filing with, any governmental authority
is required in connection with the execution, delivery and performance by
Company of this Agreement or the other agreements contemplated hereby, or the
consummation by Company of any other transactions contemplated hereby or thereby
where a failure to so obtain Would have a material adverse effect on the
financial condition, business prospects or operations of Company and its
subsidiaries taken as a whole.
(n) Compliance with Laws. To the knowledge of Company, neither
--------------------
Company nor any subsidiary has violated any law or any governmental regulation
or requirement which violation has had or would reasonably be expected to have a
material adverse effect upon the financial condition, business prospects or
operations of Company and its subsidiaries taken as a whole.
(o) Environmental. Neither Company nor its subsidiaries have received
-------------
any written notice, report or other information regarding any actual or alleged
material violation of any environmental regulation, or any material liabilities
or potential material liabilities (whether accrued, absolute, contingent,
unliquidated or otherwise), including any investigatory, remedial or corrective
obligations, relating to the Company or its subsidiaries or their facilities
arising under environmental regulations, the subject of which would have a
material adverse effect on the financial condition of the Company and its
subsidiaries taken as a whole. Company and each of its subsidiaries is in
material compliance with all applicable laws and regulations related to the,
environment, health and safety, all required permits from governmental entities
have been obtained and are in effect, and no on-site storage, treatment or
disposal of hazardous waste or material has been made (except in compliance with
applicable laws and regulations) in connection with any of such operations,
where a failure to so comply, obtain or maintain in effect would have a material
adverse effect on the financial condition of Company and its subsidiaries taken
as a whole. There are no pending actions, proceedings, or notices of potential
action and there are no facts that would reasonably be expected to lead to
actions, proceedings, or notices of potential action from any governmental
agency regarding the condition of any of such assets or operations under
environmental, health or safety laws where any of the foregoing would have a
material adverse effect on the financial condition of Company and its
subsidiaries taken as a whole. Company has lawfully disposed of the waste
generated by the businesses associated with assets and operations and no pending
or threatened proceedings exist concerning disposal of waste generated by the
businesses associated with the Company. There am no underground storage tanks,
PCBs, asbestos, radon gas or harmful nuclear radiation present on any real
property owned by Company nor has Company to the best of its knowledge caused
any such material to be placed on property it occupies.
(p) Knowledge. As used in this Section 2, the terms "knowledge" or
---------
"aware" shall mean and include (i) the actual knowledge or awareness of Company
and its Subsidiaries
(which shall include the actual knowledge and awareness of the officers,
directors and key employees of Company and its Subsidiaries and the general
managers of each facility of Company and its Subsidiaries) and (ii) the
knowledge or awareness which a prudent business person would have obtained in
the conduct of his business after making reasonable inquiry and reasonable
diligence with respect to the particular matter in question.
(q) Legal Proceedings. There is no litigation, proceeding or
-----------------
governmental investigation pending or to the best of Company's knowledge,
threatened, against Company, any subsidiary, or any of their respective
properties or businesses or any of their respective assets which, if decided
adversely, would have a material adverse effect on the financial condition or
the business prospects of the Company and its subsidiaries taken as a whole or
on the ability of Company or any subsidiary to conduct their businesses in the
same manner in all material respects in which they are currently operated.
(r) Merger Agreement. The representations and warranties set forth in
----------------
the Merger Agreement are true and correct in all material respects as of the
date hereof, and the Company has complied with all covenants or other
obligations required to be complied by it under the Merger Agreement as of the
date hereof.
SECTION 3. Purchaser Representations. In connection with the
-------------------------
issuance and acquisition of Purchased Shares under this Agreement, the Purchaser
hereby represents and warrants to the Company as follows:
(a) The Purchaser is acquiring and will hold the Purchased Shares for
investment for its account only and not with a view to, or for resale in
connection with, any "distribution" thereof within the meaning of the Securities
Act of 1933, as amended ("Securities Act").
(b) Purchaser understands that the Purchased Shares have not been
registered under the Securities Act by reason of a specific exemption therefrom
and further acknowledges and understands that the Company is under no obligation
to register the Purchased Shares; except as provided in the attached
"Registration Rights Provisions" Schedule.
(c) Purchaser will not sell, transfer or otherwise dispose of the
Purchased Shares (i) on or before the earlier the Closing Date or the date that
the Merger Agreement is terminated or (ii) in violation of any federal or state
securities laws or any the rules promulgated thereunder.
(d) Purchaser has been given access to all information regarding
Company that it has requested Purchaser is a sophisticated investor with such
knowledge and experience in business and financial matters as will enable it to
evaluate the merits and risks of investment in the Purchased Shares and that it
is able to bear the economic risk and lack of liquidity of an investment in the
Purchased Shares.
SECTION 4 Legends. All certificates evidencing Purchased Shares shall
-------
bear the following legends:
"THE SHARES REPRESENTED HEREBY HAVE NOT BEEN REGISTERED UNDER THE
SECURITIES ACT OF 1933, AS AMENDED, AND MAY NOT BE SOLD, PLEDGED, OR OTHERWISE
TRANSFERRED WITHOUT AN EFFECTIVE REGISTRATION THEREOF UNDER SUCH ACT OR AN
OPINION OF COUNSEL, SATISFACTORY TO THE COMPANY AND ITS COUNSEL, THAT SUCH
REGISTRATION IS NOT REQUIRED."
SECTION 5. Entire Agreement. This Agreement constitutes the entire
----------------
contract between the parties hereto with regard to the subject matter hereof It
supersedes any other agreements, representations or understandings (whether oral
or written and whether express or implied) relating to the subject matter hereof
This Agreement is intended to bind and inure to the benefit of and be
enforceable by Company and Purchaser and their respective successors and
assigns. The Agreement may be executed in counterparts, any one of which need
not contain the signatures of more am one Party, but all such counterparts taken
together shall constitute one and the same instrument.
ONEPOINT COMMUNICATIONS CORP.
By:____________________________________
Name:__________________________________
Title:_________________________________
VENTURES IN COMMUNICATIONS II, L.L.C.
By:____________________________________
Name:__________________________________
Capitalization Schedule
Owner Shares of Common Stock Percent
----- ---------------------- -------
Ventures in Communications II, LLC 1,010,075 87.2%
▇▇▇▇ Atlantic Investments, Inc. 19,570 1.7%
Warrants - Bondholders 111,125 9.6%
Warrants - Verizon Investments, Inc. 17,850 1.5%
Notes:
-----
Immediately prior to the Effective Date, Company has authorized 2,000,000
shares of $0.01 par value common stock, 1,029,645 of which are issued and
outstanding.
Company has outstanding warrants to purchase an additional 111,125 shares
of its Common Stock, which were issued in May 1998 in connection with its
issuance of 14 1/2% Senior Notes.
Ventures in Communications II, LLC owns all 35,000 of the authorized and
issued shares of $1.00 par value preferred stock of the Company ("Preferred
Stock"). Shares of Preferred Stock are entitled to a liquidation preference
equal to $1,000 per share. Shares of Preferred Stock are not convertible into
any other class of capital stock.
Company's subsidiary, OnePoint Communications Holdings, LLC has the right
to repurchase all of the membership units of VIC-RMTS-DC, LLC purchased by SBC
Comventures, Inc. pursuant to a Purchase Agreement dated December 16, 1999 at a
price equal to the price paid for the purchased units plus 15% per annum. SBC
Comventures, Inc. has the right to put its interest in VIC-RMTS-DC, LLC to
Company's chairman and controlling shareholder under the same terms as the
OnePoint Communications Holdings, LLC call provision.
Ventures in Communications II, LLC ("▇▇▇ ▇▇") has pledged the capital
stock of Company it owns to secure a loan ▇▇▇ ▇▇ has with the Bank of Montreal.
In addition, ▇▇▇ ▇▇ has granted the bank an option to purchase up to 75% of VIC
II's capital stock in the event certain conditions are not met.
Subsidiary Schedule
The Subsidiaries of OnePoint Communications Corp. are as follows:
Jurisdiction of Issued Shares
Name of Subsidiary Organization Shares/Units Held by OP
------------------ ------------ ------------ ----------
OnePoint Communications-Colorado, LLC Delaware 100 100
OnePoint Communications-Illinois, LLC Delaware 100 100
OnePoint Communications-Georgia, LLC Delaware 100 100
OnePoint Communications Holdings, LLC Delaware 100 100
Mid-Atlantic RMTS Holdings LLC Delaware 10 9.9
VIC-RMTS-DC, LLC Delaware 28.710 25.265
OnePoint Services LLC Delaware Common:
6,600,700 4,370,700
Preferred:
1,629,300 1,629,300
RCP Communications, Inc./1/ Arizona 2,000 0
OnePoint Prepaid Services LLC/2/ Delaware N/A N/A
Other Minority Investments:
--------------------------
ComPlus, L.P. Delaware General Partner Units:
10 0
Class A LP Units:
1,000 10
__________________
/1/ 100% owned by OnePoint Services, LLC
/2/ Dissolved
Financial Statements Schedule
Item 1. Financial Statements
----------------------------
OnePoint Communications Corp.
Consolidated Statements of Operations (Unaudited)
(Dollars in thousands, except per share data)
Three Months Ended Nine Months Ended
September 30 September 30
2000 1999 2000 1999
-------------------------------------------------------
Revenue $ 12,392 $ 5,957 $ 33,378 $ 15,080
Cost of revenue 12,266 5,869 32,115 15,096
-------------------------------------------------------
126 88 1,263 (16)
Expenses:
Selling, general and admin. 18,379 12,766 52,784 33,432
Depreciation and amortization 1,077 727 3,232 1,947
-------------------------------------------------------
Loss from operations (19,330) (13,405) (54,753) (35,395)
Other income (expense)
Interest income 291 506 1,143 2,308
Interest expense (4,127) (3,369) (12,131) (11,489)
Other (11,265) (141) (11,287) (102)
-------------------------------------------------------
(15,101) (3,004) (22,275) (9,283)
-------------------------------------------------------
Equity in income and (losses) of
unconsolidated subsidiaries 4,610 (1,097) 24,325 (2,641)
-------------------------------------------------------
Loss before extraordinary item (29,821) (17,506) (52,703) (47,319)
Extraordinary gain on bond
repurchases -- -- -- 20,506
-------------------------------------------------------
Net Loss $ (29,821 $ (17,506) $ (52,703) $ (26,813)
=======================================================
Loss per share - Basic:
Loss before extraordinary item $ (28.96) $ (17.51) $ (51.85) $ (47.32)
Extraordinary item -- -- -- 20.51
-------------------------------------------------------
Net Loss $ (28.96) $ (17.51) $ (51.85) $ (26.81)
=======================================================
Shares used in computing loss per share:
Weighted average common
shares - basic 1,029,645 1,000,000 1,016,445 1,000,000
=======================================================
See accompanying notes.
OnePoint Communications Corp.
Consolidated Balance Sheets
(Dollars in thousands, except per share data)
September 30, December 31,
2000 1999 (*)
----------------------------------------
(Unaudited)
Assets
Current assets:
Cash and cash equivalents $ 1,677 $ 6,608
Restricted cash 134 134
Investment in marketable securities, current 1,762 4,230
Accounts receivable, net 5,162 2,722
Other receivable 2,000 --
Affiliate receivable 566 266
Prepaid expenses 1,448 3,358
----------------------------------------
Total current assets 12,749 17,318
----------------------------------------
Investment in marketable securities, non-current
($18,250 and $23,390, restricted 18,652 24,570
at September 30, 2000 and December 31, 1999, respectively)
Investments in unconsolidated subsidiaries -- 2,240
Property and equipment, net 22,645 20,378
Intangible assets, net 6,147 10,909
Other assets 2,203 5,993
----------------------------------------
Total assets $ 62,396 $ 81,408
========================================
Liabilities, Redeemable Preferred Stock and Stockholders' (Deficit)
Current liabilities:
Accounts payable and accrued expense $ 27,563 $ 17,232
Affiliate payable 4,611 3,778
Accrued interest payable 5,024 1,152
Current portion of long term debt 3,605 980
Total current liabilities 40,803 23,142
Deferred obligations 354 864
Deferred gain on sale of equity interest
in consolidated subsidiary 3,744 9,188
Minority interest in consolidated subsidiaries 1,256 1,041
Long term debt 116,460 102,437
Redeemable preferred stock, $1.00 par value, 35,000
shares authorized, 35,000 shares issued and
outstanding at redemption value 35,000 35,000
Stockholders' deficit:
Common stock, $0.01 par value, 2,000,000 shares 10 10
authorized, 1,029,645 and 1,000,000 shares
issued and outstanding at September 30, 2000 and
December 31, 1999, respectively
Additional capital 14,444 6,870
Note receivable - stockholder (1,500) (1,500)
Accumulated deficit (148,382) (95,679)
Other comprehensive income 207 35
----------------------------------------
Total stockholders' (deficit) (135,221) (90,264)
----------------------------------------
Total liabilities, redeemable preferred stock
and stockholders' (deficit) $ 62,396 $ 81,408
========================================
(*) The balance sheet at December 31, 1999 has been derived from the audited
financial statements at that date, but does not include all of the
information and footnotes required by accounting principles generally
accepted in the United States for complete financial statements.
See accompanying notes.
OnePoint Communications Corp.
Consolidated Statements of Cash Flow (Unaudited)
(Dollars in thousands)
Nine Months Ended September 30,
2000 1999
-------------------------------
Operating activities
Net loss $(52,703) $(26,813)
Adjustments to reconcile net loss to net cash
used in operating activities:
Depreciation and amortization 3,232 1,947
Amortization of premium (discount) of securities
acquired included in interest income (1,096) (973)
Amortization of debt discount issuance cost and
warrants included in interest expense 677 683
Amortization of developer payments included in
reselling costs 2,583 1,475
Losses in equity of interest of unconsolidated investments 792 2,641
Loss on sale of private cable assets 11,265
Extraordinary gain on bond repurchases -- (20,506)
Deferred gain on sale of investments (5,444) --
Unrealized gain/(loss) on investments in
marketable securities 172 (593)
Loss on disposal of property and equipment -- 114
Change in allowance for doubtful accounts 648 172
Change in minority interest 444 --
Changes in operating assets and liabilities:
Accounts receivable (3,694) (1,141)
Prepaid expenses 2,986 (1,951)
Other assets 4,883 100
Affiliates payable 833 (358)
Affiliates receivable (300) 366
Accounts payable and accrued expenses 10,331 788
Accrued interest 3,872 2,320
-----------------------------
Net cash (used in) operating activities (20,519) (41,729)
Investing activities
Restricted cash, net -- 5,066
Proceeds from sale of unconsolidated subsidiary 26,500 --
Purchase of equity instruments 1,449 --
Proceeds from sale of marketable securities 51,986 74,987
Purchase of marketable securities (69,439) (8,313)
Purchase of Note Receivable (900) --
Repayment of Note Receivable 633 --
Acquisition of property and equipment (12,225) (8,714)
-----------------------------
Net cash provided by investing activities (1,996) 63,026
Financing activities
Proceeds from issuance of long-term debt 20,000 --
Proceeds from issuance (repayment) of short-term debt -- (27,027)
Proceeds from issuance of common stock 7,632 --
Repayment of long-term debt (5,851) --
Repayment of capital lease obligations (4,197) --
-----------------------------
Net cash provided by (used in) financing activities 17,584 (27,027)
-----------------------------
Net (decrease) in cash (4,931) (5,730)
Cash at the beginning of period 6,608 5,730
-----------------------------
Cash at the end of period $ 1,677 $ --
=============================
See accompanying notes.
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Unaudited)
Note 1 - Organization and Basis of Presentation
OnePoint Communications Corp. (the "Company") was incorporated to provide
voice, data and video services to residents of multiple dwelling units ("MDUs").
The Company consists of OnePoint Communications Corp., the parent company, and
its wholly-owned subsidiaries, OnePoint Communications-Colorado, LLC, one point
Communications-Illinois, LLC, OnePoint Communications Holdings, LLC ("OPC
Holdings") and its majority-owned subsidiary OnePoint Services, LLC ("OPS") in
which the Company maintains a 71% interest and is consolidated in the
accompanying financials statements. In addition, through OPC Holdings, the
Company maintains a 87.97% interest in VIC-RMTS-DC, LLC, which has been
consolidated in the accompanying financial statements.
In August 2000, the Company signed a definitive merger agreement with ▇▇▇▇
Atlantic Corporation d/b/a Verizon Communications ("Verizon") under which the
Company would merge into a wholly-owned subsidiary of Verizon. As a result of
this transaction, Verizon will acquire all of the Company's stock and the
Company will be the surviving entity. The merger is anticipated to close during
December 2000 and is subject to certain conditions, adjustments and regulatory
and other approvals. Since signing the merger agreement, Verizon has provided
the Company with certain equity and debt financing to fund its operations. See
Management's Discussion and Analysis--Liquidity and Capital Resources for
additional information related to the funding commitments and impact to the
Company if such financings are not consummated.
The accompanying unaudited consolidated financial statements include the
accounts of OnePoint Communications Corp., its wholly-owned subsidiaries, and
its majority-owned subsidiaries (OnePoint Services, LLC, and VIC-RMTS-DC, LLC).
All inter-company transactions have been eliminated in consolidation.
The accompanying unaudited consolidated financial statements have been
prepared in accordance with accounting principles generally accepted in the
United States for interim financial information and the instructions to Form 10-
Q and Article 10 of Regulation S-X. Accordingly, the accompanying consolidated
financial 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 normally recurring accruals) considered necessary for a fair
presentation have been included in the accompanying consolidated financial
statements. The consolidated results of operations for the nine-month period
ended September 30, 2000 are not necessarily indicative of the results that may
be expected for the full fiscal year. These consolidated financial statements
should be read in conjunction with the consolidated audited financial statements
as of December 31, 1999 and 1998 and for each of the three years in the period
ended December 31, 1999 included in the Annual Report on Form 10-K of OnePoint
Communications Corp. (File No. 333-63787), as filed with the Securities and
Exchange Commission.
Note 2 - Summarized Income Statement Information of Affiliates
Since 1997, the Company had a 41% minority equity investment in Mid-
Atlantic Telcom Plus, LLC and accounted for this investment using the equity
method. In March
2000, this company sold substantially all of its assets to Comcast Corporation,
ceased operations and provided for an initial distribution of the sale proceeds.
In July 2000, Mid-Atlantic Telcom Plus, LLC redeemed the Company's 41% interest
for $4.5 million and entered into a series of agreements which terminated all
relationships between the parties and waived any future claims.
During March 2000, the Company purchased a minority equity investment of 1%
in ComPlus LP, an affiliated company which provided engineering services to the
Company and which was accounted for using the equity method. During the second
quarter of 2000 this company became insolvent and the investment was written
off. The Company also made a secured loan to ComPlus, LP in March 2000 for $0.9
million. Although the Company reserved $0.3 million against this loan during the
second quarter, the Company has since received payments and offset its payable
to this vendor in an amount sufficient to completely retire this secured loan.
The combined results of operations and financial position of the Company's
equity-basis affiliates are summarized below (in thousands):
Note 2 - Summarized Income Statement Information of Affiliates (continued)
Three Months Ended Nine Months Ended
September 30 September 30
2000 1999 2000 1999
---- ---- ---- ----
Condensed Operating
Information
Net sales -- $ 4,937 17,197 $14,697
Income/(loss) from operations -- 1,221 4,614 4,064
Gain on sale of assets -- -- 83,310 --
Net income/(loss) -- (2,675) (75,593) (6,407)
Note 3 - Long Term Debt
In May 1998, the Company offered 175,000 units each consisting of a $1,000
principal amount of 14.5 % Senior Notes due 2008 (the "Senior Notes") and a
warrant to purchase 0.635 shares of the common stock of the Company (a
"Warrant") for gross proceeds of $175.0 million (collectively, the "Unit
Offering"). The Company used approximately $80.5 million of the net proceeds
from the Unit Offering to purchase securities pledged with a trustee to fund
future interest payments on the Senior Notes (the "Pledged Securities"). The
Company also used a portion of the proceeds to pay down the borrowings under a
term note from Northern Trust Bank (the "Credit Facility") which the Company has
borrowed again since that time. The Company completed open market purchases of
Senior Notes having an aggregate principal amount of $92.3 million between
November 9, 1998 and June 30, 1999 at various prices for an aggregate total cost
of approximately $47.9 million, including accrued interest and transaction fees.
The Company recognized an extraordinary gain on the early extinguishment of this
debt of $19.8 million in the fourth quarter of 1998 and recognized an
extraordinary gain of approximately $12.4 million and $8.0 million in the first
and second quarters of 1999, respectively. Pursuant to the restricted securities
agreement entered into in connection with the issuance of the Senior Notes, the
trustee of the Pledged Securities released approximately $26.7 million of such
securities on February 24, 1999 and $11.5 million on July 8, 1999 upon request
by the Company. The balance of the net proceeds have been invested in network
infrastructure, to support voice and data services, investment in the Company's
subsidiaries and to fund working capital for general corporate purposes,
including operating losses. As of September 30, 2000 the carrying value of the
Senior Notes was $77.4 million net of the unamortized debt discount, warrants
and issue costs of $1.9, $2.0 and $1.5 million respectively.
In March 1998, the Company obtained the $9.0 million Credit Facility.
Borrowings under the Credit Facility outstanding as of December 15, 1998,
(approximately $8.75 million) are repaid over a five-year period. The interest
rate on borrowings under the Credit Facility is, at the Company's election: (i)
Northern Trust's prime rate less 3/4 of 1%; (ii) LIBOR plus 50 basis points; or
(iii) the federal funds rate (as defined) plus 50 basis points. As of September
30, 2000, the Company had outstanding $8.3 million and obtained a $0.25 million
letter of credit under the facility. On August 30, 1999 the Company established
a $16.0 million credit facility (the "Second Credit Facility") with the same
bank that matures on January 1, 2004. The terms of the Second Credit Facility
are similar to those contained in the previous agreement. On August 30, 1999 the
Credit Facility was amended in order to make the default provisions consistent
under both facilities. As
of September 30, 2000 the Company had $13.8 million outstanding on the Second
Credit Facility and obtained $1.6 million in letters of credit.
In July 2000, the Company entered into a $20.0 million unsecured loan
agreement with Lucent Technologies Inc. which was guaranteed by all of the
Company's controlled subsidiaries. Advances under this loan agreement were
subsequently capped at $5.0 million at the Company's direction and incur
interest at prime plus 7% per annum, with a scheduled maturity during 2008. This
loan agreement was assigned by Lucent Technologies Inc. to Verizon Investments,
Inc., an affiliate of Verizon, during October 2000 with an outstanding principal
balance of $5.0 million.
In August 2000, the Company entered into a $15.0 million unsecured loan
agreement with Verizon Investments, Inc., an affiliate of Verizon, which was
guaranteed by all of the Company's controlled subsidiaries. Advances under this
loan agreement incur interest at prime plus 7% per annum, with a scheduled
maturity during 2008. As of September 30, 2000 $10.0 million was drawn against
this loan agreement.
Note 4 - Changes in Non-owner Equity
Beginning in the first quarter of 1998, compliance with SFAS No. 130,
"Reporting Comprehensive Income" was required. In accordance with the
requirements of this standard, the components of changes in non-owner equity,
net of related tax for the nine months ended September 30, 2000 and 1999 are as
follows (in thousands):
Nine Months Ended
September 30,
2000 1999
-----------------------------------
Net (loss) $ (52,703) $ (26,813)
Unrealized gain/(loss) on securities 207 108
-----------------------------------
Changes in non-owner equity $ (52,496) $ (26,705)
===================================
Note 5 - Accounting for Derivatives
In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities," which was required to be adopted in years
beginning after June 15, 1999. The FASB recently issued Statement No. 137,
"Accounting for Derivative Instruments and Hedging Activities-Deferral of
Effective Date of FASB Statement No. 133". The Statement defers for one year the
effective date of FASB Statement No. 133, "Accounting for Derivative Instruments
and Hedging Activities". The rule now will apply to all fiscal quarters of all
fiscal years beginning after June 15, 2000. The Statement will require the
Company to recognize all derivatives on the balance sheet at fair value.
Derivatives that are not ▇▇▇▇▇▇ must be adjusted to fair value through income.
If the derivative is a hedge, depending on the nature of the hedge, changes in
the fair value of derivatives will either be offset against the change in fair
value of the hedged assets, liabilities, or firm commitments through earnings or
recognized in other comprehensive income until the hedged item is recognized in
earnings. The ineffective portion of a derivative's change in fair value will be
immediately recognized in earnings. Certain of the Company's holdings of equity
instruments have been deemed derivatives pursuant to the criteria established in
SFAS 133. The Company expects the adoption of SFAS 133 in fiscal 2001, as well
as the effect on subsequent periods, to be immaterial. The Company is evaluating
the impact of the adoption of SFAS 133, which will be adopted effective January
1, 2001, on the Company's financial position and results of operations.
Note 6 - Shareholder's Deficit
The Company's basic loss per share calculations are based upon the weighted
average shares of common stock outstanding. The dilutive effect of the vested
stock appreciation rights and warrants outstanding are included for purposes of
calculating diluted earnings per share, except for periods when the Company
reported a net loss, in which case the inclusion of stock appreciation rights
and warrants outstanding would be anti-dilutive.
The Company sold 29,645 shares of common stock in the second quarter of
2000 for net proceeds of $7.6 million and 17,850 warrants to purchase common
stock in the third quarter for net proceeds of $2.5 million.
Note 7 - Disposition of Assets
In September 2000, the Company completed the sale of its private cable
assets in Chicago to 21st Century Cable TV of Chicago, Inc. The Company sold
approximately $19.0 million in net assets, received $5.7 million in cash and
recognized an accounts receivable balance of $2.0 million relating to an escrow
amount.
PP&E, net of accumulated depreciation of $2.8 million $ 10.4 million
Intangible assets, net of accumulated amortization of $0.8 million $ 3.9 million
Other Assets $ 4.7 million
--------------
$ 19.0 million
Cash proceeds received ($5.7 million)
Other receivable ($2.0 million)
--------------
Loss on disposition $ 11.3 million
==============
Note 7 - Disposition of Assets (continued)
In addition to the proceeds received at closing and escrowed amounts, the
Company can receive up to $2.0 million, or a pro rata share thereof, contingent
upon the Company securing short-term extensions of contracts with property
owners expiring prior to March 11, 2001. These contingent sales proceeds have
not been recognized in the accompanying financial statements due to the
uncertainty of the ultimate resolution of the contingencies.
Note 8 - Other Information
The Company made cash payments of $7.7 million and $8.5 million for
interest during the nine months ended September 30, 2000 and 1999, respectively.
There were no cash payments for income taxes during those periods.
The Company is, from time to time, party to litigation arising in the
ordinary course of its business. The Company believes that such litigation will
not have a material impact on the Company's financial position or results of
operations.
Note 9 - Segment Information
The Company's reportable segments are segregated into business units that
offer services to four distinct geographic regions; (i) Atlanta, Georgia and
Charlotte/Raleigh/Durham, North Carolina (the "Southeast Region"), (ii) Chicago,
Illinois (the "Central Region"), (iii) Denver, Colorado and Phoenix, Arizona
(the "Western Region"), and (iv) Washington, DC/Baltimore, MD/Philadelphia, PA
(the "Mid-Atlantic Region"). The Company's services to each segment include a
combination of telephony, video and/or high-speed Internet access services.
The Company evaluates performance and allocates resources based on
operating income or loss. The accounting policies of the reportable segments are
the same as those described in the summary of significant accounting policies.
The Company and its subsidiaries carry their investments in affiliates on the
equity method of accounting. Accordingly, certain segments have recognized
equity in the earnings of other segments and their proportionate share of the
assets and liabilities of investments in affiliates. All inter-segment
investment amounts have been excluded in the reported financial information for
the business segments. The Company's segments do not provide services to each
other; therefore, there were no inter-segment sales or related cost of sales
during the periods presented.
All investments in affiliates accounted for under the equity method are in
the Mid-Atlantic Region segment, except for the Company's investment in ComPlus,
LP which is included in the Other segment. Equity in the net income/(losses) of
investees accounted for by the equity method totaled $24.4 million and ($2.6)
million for the Mid-Atlantic segment and ($0.1) million and $0.0 million for the
Other segment for the nine months ended September 30, 2000 and 1999,
respectively. The Company sold its remaining interest in the investment held in
the Mid-Atlantic region during July 2000. The Mid-Atlantic region's investment
in affiliates accounted for under the equity method totaled $0.0 million and
$2.2 million as of September 30, 2000 and December 31, 1999, respectively. The
Company wrote off its $0.1 million equity investment in ComPlus, LP during the
second quarter due to the insolvency of ComPlus, LP. As the Other region's
investment in affiliates accounted for under the equity method was established
during the first quarter of 2000 and
written off during the second quarter of 2000 the investment totaled $0.0
million and $0.0 million as of September 30, 2000 and December 31, 1999,
respectively.
The following table provides certain financial information for each business
segment (in thousands):
September 30,
2000 1999
--------------------------------
Revenues:
Central Region $ 6,023 $ 4,512
Mid-Atlantic Region 5,550 3,187
Southeast Region 7,964 4,232
Western Region 13,841 3,112
Other -- 37
--------------------------------
$ 33,378 $ 15,080
================================
Earning/(Loss) from operations:
Central Region $ (10,401) $ (11,541)
Mid-Atlantic Region (11,018) (8,345)
Southeast Region (12,287) (7,690)
Western Region (18,494) (7,235)
Other (2,553) (584)
--------------------------------
$ (54,753) $ (35,395)
================================
Identifiable assets:
Central Region $ 3,166 $ 20,784
Mid-Atlantic Region 3,689 4,919
Southeast Region 3,672 3,061
Western Region 14,025 1,794
Other 37,844 44,341
--------------------------------
$ 62,396 $ 74,899
================================
The following table provides gross revenues on a service line basis (in
thousands):
Nine Months September 30,
2000 1999
---------------------------
Revenues:
Voice $ 29,626 $ 11,628
Video 3,664 3,415
Data 88 37
---------------------------
$ 33,378 $ 15,080
===========================
Note 10 - Related Party Transactions
The Company entered into a professional services agreement with The VenCom
Group Inc., ("VenCom") in April 1998, pursuant to which VenCom provides
financial and management consulting services and manages the Company's
relationships with Ventures in Communications II, LLC ("VIC2") and SBC
Communications Inc. ("SBC"). The Company accrued fees of $0.8 million during the
nine month period ended September 30, 2000. Approximately $4.6 million and $3.8
million remained unpaid as of September 30, 2000 and December 31, 1999
respectively.
Note 11 - Deferred Gain on Sale of Equity Interest in Consolidated Subsidiary
In December 1999 and February 2000, SBC Comventures, Inc., a wholly-owned
subsidiary of SBC, invested $10.0 million and $5.0 million, respectively, to
obtain a 24.0% and 12.0% direct ownership interest, respectively, in a majority-
owned subsidiary of the Company, VIC-RMTS-DC, LLC. These transactions resulted
in an aggregate deferred gain of approximately $12.9 million. This agreement
provided the Company the right to repurchase the interest in VIC-RMTS-DC, LLC
for the original sales price plus 15% per annum. In addition, SBC Comventures,
Inc. has the right to put the VIC-RMTS-DC, LLC interests to the Company's
Chairman, personally, under the same terms as the Company's call repurchase
rights.
Note 11 - Deferred Gain on Sale of Equity Interest in Consolidated Subsidiary
(continued)
In April 2000, the Company exercised its right to repurchase a portion of
the common ownership interest in VIC-RMTS-DC, LLC previously sold to SBC
Comventures, Inc. in exchange for $10.4 million. After giving effect to this
repurchase, SBC Comventures, Inc. holds a 12.0% interest in VIC-RMTS-DC, LLC.
The Company retains its call on such units at the original purchase price plus
15.0% per annum and SBC Comventures, Inc. retains its rights to put such
interest to the Company's Chairman, personally, under the same provisions as the
Company's call right. As of September 30, 2000 the Company has accrued $0.6
million relating to the outstanding ownership interest of $5.0 million. The
Company has deferred the recognition of gains generated by the sale of VIC-RMTS-
DC, LLC units to SBC Comventures, Inc. due to the uncertainty of the ultimate
outcome of these transactions.
Note 12 - Leases
In January 2000, the Company entered into a long-term lease for office
space in Lake Forest, IL to serve as the Company's corporate headquarters. The
lease terms require monthly payments of approximately $0.06 million in 2000 and
escalate at 3.0% per annum to $0.08 million per month in 2010 at the lease
expiration date. The lease provides for the pass-through of increases in
operating expenses and real estate taxes in years subsequent to 2000 on a pro
rata basis. The aggregate future minimum lease payments under this noncancelable
operating lease are approximately $8.4 million over the 10-year term.
Note 13 - Subsequent Events
In October 2000, the Company sold to Verizon Investments, Inc. of a Common
Stock Purchase Warrant to purchase 17,850 shares of Common Stock, par value
$0.01 per share, of the Company in exchange for $2.5 million.
In October 2000, the Company borrowed an additional $5.0 million against
the unsecured loan agreement with Verizon Investments, Inc., an affiliate of
Verizon, which was guaranteed by all of the Company's controlled subsidiaries.
Advances under this loan agreement incur interest at prime plus 7% per annum,
with a scheduled maturity during 2008. As of October 31, 2000 $15.0 million was
outstanding against this loan agreement.
Pursuant to Section 5.18 of the Verizon merger agreement, the shareholders
of the Company received notice from Verizon on November 2, 2000 that requires
them to invest $12.9 million of additional equity in the Company by November 17,
2000.
Report of Independent Auditors
Stockholder
OnePoint Communications Corp.
We have audited the accompanying consolidated balance sheets of OnePoint
Communications Corp. as of December 31, 1999 and 1998, and the related
consolidated statements of operations, comprehensive income,
unitholders'/stockholder's equity (deficit) and cash flows for each of the three
years in the period ended 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 did not audit the
financial statements of Mid-Atlantic Telcom Plus Holdings, LLC, an investment in
a 41.4% owned unconsolidated subsidiary, which statements reflect total assets
of $58.5 million and $57.2 million as of December 31, 1999 and 1998,
respectively, and total revenues of $19.8 million, $16.5 million and the $14.0
million for each of the three years in the period ended December 31, 1999. Those
statements were audited by other auditors whose report has been furnished to us,
and our opinion, insofar as it relates to data included for Mid-Atlantic Telcom
Plus Holdings, LLC, is based solely on the report of the other auditors.
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 principals used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits and the report of other auditors
provide a reasonable basis for our opinion.
In our opinion, based on our audits and the report of other auditors, the
financial statements referred to above present fairly, in all material aspects,
the consolidated financial position of OnePoint Communications Corp. at December
31, 1999 and 1998, and the results of its operations and its cash flows for each
of the three years in the period ended December 31, 1999, in conformity with
accounting principles generally accepted in the United States.
February 29, 2000 /s/ Ernst & Young LLP
McLean, Virginia
F-3
OnePoint Communications Corp.
Consolidated Statements of Operations
December 31
1999 1998 1997
-----------------------------------------
(In Thousands, except per share data)
Revenue $ 22,138 $ 6,953 $ 43
Cost of revenue 22,006 8,765 83
----------------------------------------
Gross margin (loss) 132 (1,812) (40)
Expenses:
Selling, general and administrative 53,667 27,873 12,788
Depreciation and amortization 3,060 1,455 235
----------------------------------------
Loss from operations (56,595) (31,140) (13,063)
Other income (expense):
Interest income 3,197 6,042 72
Interest expense (15,277) (15,846) (11)
Other income (loss) (285) 17 (17)
Loss on disposals of equipment (96) -- --
Loss-abandonment of leasehold improvements (274) -- --
----------------------------------------
(12,735) (9,787) 44
----------------------------------------
(69,330) (40,927) (13,019)
Equity in losses of unconsolidated subsidiaries (3,828) (3,698) (3,072)
----------------------------------------
Loss before extraordinary items (73,158) (44,625) (16,091)
Extraordinary Items:
Gain on bond repurchases 20,432 19,799 --
----------------------------------------
Net loss $ (52,726) $ (24,826) $ (16,091)
========================================
Basic and diluted earnings per share:
Loss before extraordinary items $ (73.16) $ (44.62) $ (16.09)
Extraordinary items 20.43 19.80 --
----------------------------------------
Net loss $ (52.73) $ (24.82) $ (16.09)
========================================
Shares used in computing loss per share:
----------------------------------------
Weighted average common shares--basic and diluted 1,000,000 1,000,000 1,000,000
========================================
See accompanying notes.
F-4
OnePoint Communications Corp.
Consolidated Statements of Comprehensive Loss
December 31
1999 1998 1997
------------------------------------
Net loss $ (52,726) $ (24,826) $ (16,091)
Other comprehensive income, net of tax:
Unrealized (loss) gain arising during the year on securities (666) 701 --
------------------------------------
Comprehensive loss $ (53,392) $ (24,125) $ (16,091)
====================================
See accompanying notes.
F-5
OnePoint Communications Corp.
Consolidated Balance Sheet
(dollars in thousands, except per share data)
December 31
1999 1998
----------------------
Assets
Current assets:
Cash and cash equivalents $ 6,608 $ 5,730
Restricted cash 134 5,199
Investment in marketable securities, current 4,230 13,118
Accounts receivable:
Trade, net 2,722 2,277
Related party 266 653
Prepaid expenses 3,358 898
----------------------
Total current assets 17,318 27,875
Investment in marketable securities, noncurrent
($23,390 and $73,377 restricted at December 31,
1999 and 1998, respectively) 24,570 86,705
Investments in unconsolidated subsidiaries 2,240 6,283
Property and equipment, net 20,378 10,923
Intangible assets, net 10,909 11,799
Other assets 5,993 5,722
----------------------
Total assets $ 81,408 $ 149,307
======================
F-6
December 31
1999 1998
----------------------
Liabilities, minority interest, redeemable preferred
stock, and Common Stockholder's deficit
Current liabilities:
Accounts payable and accrued expense $ 17,232 $ 6,857
Related Party payable 3,778 3,558
Accrued interest payable 1,152 1,701
Current portion of long-term debt 980 250
----------------------
Total current liabilities 23,142 12,366
Deferred obligations 864 310
Deferred gain on sale of equity interest in consolidated
Subsidiary 9,188 --
Minority interest in consolidated subsidiaries 1,041 --
Long-term debt 102,437 138,503
Redeemable preferred stock, $1.00 par value, 35,000
shares authorized, 35,000 shares issued and outstanding
at redemption value 35,000 35,000
Stockholder's deficit:
Common stock, $0.01 par value, 2,000,000 shares authorized,
1,000,000 shares issued and outstanding
at December 31, 1998 10 10
Additional capital 6,870 6,870
Note receivable - stockholder (1,500) (1,500)
Accumulated deficit (95,679) (42,953)
Other comprehensive income 35 701
----------------------
Total common stockholder's deficit (90,264) (36,872)
Total liabilities, minority interest, redeemable preferred
stock, and common stockholder's deficit $ 81,408 $ 149,307
======================
See accompanying notes
F-7
OnePoint Communications Corp.
Consolidated Statements of Unitholder's/Stockholder's Equity/(Deficit)
(dollars in thousands, except per share data)
Number Units Notes
Redeemable Units Founders Units Receivable
Units Amount Units Amount Unitholder/Stockholder
-------------------------------------------------------------------------------------
Balance, December 31, 1996 $ -- $ -- 10,000 $ 15,640 $ --
Additional unitholder contributions -- -- -- 12,000 --
Issuance of units - 1999 -- -- -- 1,580 (1,580)
recapitalization 199,000 33,500 791,000 27,640 --
1997 Recapitalization
Comprehensive Income: -- -- -- --
-------------------------------------------------------------------------------------
Balance, December 31, 1997 199,000 33,500 801,000 1,580 (1,580)
1998 recapitalization (Note 1) (199,000) (33,500) (801,000) (1,580) --
Unit-holder payment -- -- -- -- 80
Warrants -- -- -- -- --
Comprehensive income:
Net (loss) -- -- -- -- --
Net unrealized gain on marketable
securities -- -- -- -- --
-------------------------------------------------------------------------------------
Balance, December 31, 1998 -- -- -- -- (1,500)
Comprehensive income:
Net (loss) -- -- -- -- --
Net unrealized loss on marketable
securities -- -- -- -- --
-------------------------------------------------------------------------------------
Balance, December 31, 1999 -- $ -- -- $ -- $ (1,500)
=====================================================================================
Accumulated
Common Additional Accumulative Comprehensive Total
Stock Capital Deficit Income Equity
----------------------------------------------------------------------------
Balance, December 31, 1996 $ -- $ -- $ (2,036) $ -- $ 13,604
Additional unitholder -- -- -- -- 12,000
contributions
Issuance of units - 1999 -- -- -- -- --
recapitalization -- -- -- -- 5,860
1997 Recapitalization
Comprehensive Income:
----------------------------------------------------------------------------
Balance, December 31, 1997 -- -- (18,127) -- 15,373
1998 recapitalization (Note 1) 10 1,570 -- -- (33,500)
Unit-holder payment -- -- -- -- 80
Warrants -- 5,300 -- -- 5,300
Comprehensive income:
Net (loss) -- -- (24,826) -- (24,826)
Net unrealized gain on marketable
securities -- -- -- 701 701
----------------------------------------------------------------------------
Balance, December 31, 1998 10 6,870 (42,953) 701 (36,872)
Comprehensive income:
Net (loss) -- -- (52,726) -- (52,726)
Net unrealized loss on marketable
securities -- -- -- (666) (666)
----------------------------------------------------------------------------
Balance, December 31, 1999 $ 10 $ 6,870 $ (95,679) $ 35 $ (90,264)
============================================================================
See accompanying notes
F-8
OnePoint Communications Corp.
Consolidated Statements of Cash Flow
(dollars in thousands)
December 31
1999 1998 1997
-------------------------------------
Operating activities
Net loss $ (52,726) $ (24,826) $ (16,091)
Adjustments to reconcile net loss to net cash
used in operating activities:
Loss on disposals of equipment 96 -- --
Loss on abandonment of leasehold improvements 274 -- --
Depreciation and amortization 3,060 1,455 235
Amortization of premium (discount) of securities
acquired included in interest income (499) 499 --
Amortization of debt discount and issuance cost
included in interest expense 513 552 --
Amortization of warrants included in interest
expense 299 63 --
Amortization of developer payments included in
reselling costs 367 173 --
Losses in equity interest of unconsolidated
investments 3,828 3,698 3,072
Extraordinary gain on bond repurchases (20,432) (19,799) --
Unrealized loss (gain) on investments in
marketable securities (666) (701) --
Change in allowance for doubtful accounts 383 208 7
Changes in operating assets and liabilities:
Trade receivable (828) (2,454) (39)
Related party receivable 387 (620) (51)
Developer payments PCTV acquisition -- (5,400) --
Prepaid expenses (2,460) -- (1,121)
Other assets (638) (50) 180
Accounts payable and accrued expenses 10,375 4,281 2,370
Related party payable 220 3,559 --
Accrued interest (549) 1,690 11
Other Deferred 554 -- --
-------------------------------------
Net cash used in operating activities (58,442) (37,672) (11,427)
F-9
OnePoint Communications Corp.
Consolidated Statements of Cash Flow (continued)
(dollars in thousands)
December 31
1999 1998 1997
-----------------------------------------
Investing activities
Restricted cash, net 5,065 (5,199) 13,000
Acquisition of intangible assets (2,135) (4,467) --
Purchase of equity investments -- -- (13,133)
Proceeds from sale of marketable securities 108,782 85,179 --
Purchase of marketable securities (37,260) (184,711) --
Acquisition of property and equipment (12,408) (9,374) (2,440)
Acquisition of other intangible assets (432) -- --
Proceeds from sale of unconsolidated subsidiary 135 -- --
Proceeds from sale of equity interest in
consolidated subsidiary 10,000 -- --
-----------------------------------------
Net cash used in investing activities 71,747 (118,572) (2,573)
Financing activities
Proceeds from issuance of long-term debt 14,434 $ 188,050 $ 1,500
Repayment of long-term debt (27,090) (22,151) --
Minority interest 229 -- --
Debt discount and issuance costs -- (9,468) --
Unitholder contributions -- 80 17,860
-----------------------------------------
Net cash provided by financing activities (12,427) 156,511 19,360
-----------------------------------------
Net increase in cash 878 267 5,360
Cash at the beginning of period 5,730 5,463 103
-----------------------------------------
Cash at the end of period $ 6,608 $ 5,730 $ 5,463
=========================================
See accompanying notes
F-10
OnePoint Communications Corp.
Notes to Consolidated Financial Statements
(Dollars in thousands, except per share data)
For the Years ended December 31, 1999, 1998 and 1997
1. Organization and Recapitalization
Organization
OnePoint Communications Corp., (the "Company") was incorporated to provide
bundled communications services including local and long distance telephony,
video programming and Internet access to residents of multiple dwelling units
("MDUs"). The Company is the successor to OnePoint Communications, L.L.C. (the
"Predecessor"). The Predecessor entered into several significant contracts and
began to generate revenue during the second half of 1997.
The Company consists of OnePoint Communications Corp., the parent company and
its wholly- owned subsidiaries, OnePoint Communications-Colorado, L.L.C.,
OnePoint Communications-Illinois, L.L.C., OnePoint Communications-Georgia,
L.L.C., OnePoint Communications Holdings, L.L.C. ("OPC Holdings"), and its
majority-owned subsidiary OnePoint Services, LLC ("OPS") in which the Company
maintains a 71.3% interest and has been consolidated in the Company's financial
statements. In addition, through OPC Holdings, the Company maintains (i) a
75.52% interest in VIC-RMTS-DC, L.L.C., which has been consolidated in the
Company's financial statements and (ii) 41.38% interest in Mid-Atlantic Telcom
Plus, L.L.C. (Mid-Atlantic), a subsidiary accounted for under the equity method
(see Note 7).
In October 1997, AMI-VCOM2, Inc. ("AMI2") transferred to Ventures In
Communications, LLC ("VIC") its membership units of the Predecessor. ▇▇.
▇▇▇▇▇▇▇▇▇, the Company's chairman became a member of the Predecessor and the
Predecessor was recapitalized (the Recapitalization). Pursuant to the
Recapitalization, VIC agreed to guarantee up to $9,000 of collateralized
indebtedness of the Predecessor, contributed additional capital to the
Predecessor (resulting in aggregate equity contributions to the Predecessor of
$33,500) and exchanged its membership interests for (i) 19.9% of the Predecessor
membership units, and a priority on the first $33,500 of distributions, (ii) a
promissory note in the principal amount of $1,500 due October 15, 2007, which
bore interest at 10% per annum (the Predecessor Note), and (iii) a warrant to
purchase 5% of the common units outstanding following exercise of the warrant.
In connection with the Recapitalization, ▇▇. ▇▇▇▇▇▇▇▇▇ purchased 80.1% of the
Predecessor's membership units (which did not have a preferential return or
priority on distributions) for an aggregate of $80 and agreed to contribute up
to an additional $1,500 to the Predecessor. ▇▇. ▇▇▇▇▇▇▇▇▇'▇ 80.1% of the
Predecessor's membership units are held by VenCom, L.L.C.("VenCom"), a company
in which ▇▇. ▇▇▇▇▇▇▇▇▇ is the sole member and manager. The parties also entered
into (i) a Members Agreement that restricted the transfer of membership units
and provided preemptive rights on the sale of new securities and (ii) a
Registration Agreement that provided certain rights to register the
Predecessor's securities under the Securities Act of 1933, as amended.
F-11
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
1. Organization and Recapitalization (continued)
Organization (continued)
In April 1998, in order to convert the Predecessor into a corporation, VenCom,
and VIC contributed their membership interests in the Predecessor and a $1,500
promissory note payable by the Predecessor to VIC to Ventures in Communications
II, LLC ("VIC2") in exchange for membership interests of VIC2. Subsequently, the
Predecessor merged with and into the Company, with the Predecessor's outstanding
membership interests and its $1,500 promissory note payable to VIC exchanged for
shares of the Company's common stock and preferred stock. As a result of the
April 1998 merger transactions, the Company became a Delaware corporation, which
is wholly owned by VIC2.
The operating agreement of VIC2 entered into April 1998 in connection with the
Recapitalization (i) imposes certain restrictions on the transfer of VIC2's
membership units; (ii) grants certain participation rights in connection with a
sale of membership units by a member; (iii) grants VIC certain preemptive rights
with respect to VIC2 membership units in connection with issuances by VIC2 of
membership units or issuances by the Company of common stock; (iv) grants VIC
the right to require VenCom to purchase all or any portion of the VIC2
membership units held by VIC; (v) grants a first refusal right to the members in
connection with a transfer of VIC2 membership units and shares of the Company's
common stock; (vi) requires the members to take certain actions in the event of
an initial public offering by VIC2; and (vii) grants VIC the right to require
VIC2 to exercise its demand and piggyback registration rights and to require
VIC2 to distribute the proceeds of the resulting offering.
In August 1999, VenCom purchased 9.8% of the common units and all of the
preferred units of VIC2 and a non-interest bearing promissory note for $1,500
issued by VIC2 from VIC in exchange for an interest bearing note in the amount
of $60,700.
In October 1999, CAIS Internet, Inc. made a $2,574 equity investment in VIC2.
This investment gave CAIS Internet Inc. a 1.0 % indirect ownership in the
Company, with the remaining membership interest owned by VIC (9.9%) and VenCom,
LLC (89.1%). VIC also owns warrants to purchase 11.9% of the membership units of
VIC2.
In November 1999, the Company established a 71.3% owned subsidiary, OnePoint
Services, LLC, ("OPS") to acquire 100% of the equity of RCP Communications,
Inc., a provider of pre-paid telephony services. The remaining minority
ownership interest is held by management of OnePoint Services. Total
consideration for this acquisition, recorder pursuant to the purchase method of
accounting, was $985 and 1,425,000 of restricted common units. Of these amounts
F-12
1. Organization and Recapitalization (continued)
Organization (continued)
$891 and 1,050,000 million restricted common units are being withheld subject to
the achievement of certain revenue and cash flow performance criteria. The
Company acquired assets with a fair market value of $800 and assumed liabilities
of $3,020 resulting in goodwill of $2.5 million. Goodwill will increase if the
revenue and cash flow performance criteria are met and related contingent
consideration is paid by the Company and will decrease if certain assumed
liabilities are settled at lesser amounts due to negotiations or valuations
allowances recorded against deferred tax assets are release in subsequent
periods.
In December 1999, a subsidiary of SBC Communications, Inc. ("SBC"), purchased a
24% direct ownership interest in a majority-owned subsidiary of the Company,
from OPC Holdings, a wholly-owned subsidiary of the company, in exchange for
$10,000. This agreement provided the Company the right to sell up to an
additional 24% direct ownership interest in VIC-RMTS-DC on the same terms during
2000.
2. Significant Accounting Policies
Principles of Consolidation
The consolidated financial statements include the accounts of the Company and
its wholly- owned subsidiaries. All significant intercompany accounts and
transactions have been eliminated in consolidation.
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 amounts reported in the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
Cash and Cash Equivalents
The Company considers all highly liquid investments with an original maturity of
three months or less to be cash equivalents.
F-13
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
2. Significant Accounting Policies (continued)
Marketable Securities
Management determines the appropriate classification of debt securities at the
time of purchase and reevaluates such designation as of each balance sheet date.
Debt securities are classified as held-to-maturity when the Company has the
intent and ability to hold the securities to maturity. Held-to-maturity
securities are stated at amortized cost, adjusted for amortization of premiums
and accretion of discounts to maturity. Such amortization is included in
investment income. Interest on securities classified as held-to-maturity is
included in investment income.
Marketable equity securities and debt securities not classified as
held-to-maturity are classified as available-for-sale. Available-for-sale
securities are carried at fair value, with the unrealized gains and losses, net
of tax, reported in a component of comprehensive income. The amortized cost of
debt securities in this category is adjusted for amortization of premiums and
accretion of discounts to maturity. Such amortization is included in investment
income. Realized gains and losses and declines in value judged to be
other-than-temporary on available-for-sale securities are included in investment
income. The cost of securities sold is based on the specific identification
method. Interest and dividends on securities classified as available-for-sale
are included in investment income.
Property and Equipment
Property and equipment are stated at cost and depreciated on the straight-line
method over their estimated useful lives, ranging from five to ten years.
Leasehold improvements are depreciated over the shorter of their useful lives or
the lease term, not to exceed fifteen years. The Company classifies installed
wiring and hardware costs in construction in progress until the installation is
completed, at which time the balances are classified as leasehold improvements.
Intangible Assets
Intangible assets consist of goodwill representing the excess of cost over net
assets acquired and rights of entry ("▇▇▇") contracts resulting from the
purchase of certain assets and liabilities from Preferred Entertainment, Inc., a
subsidiary of People's Choice-TV Corp. ("PCTV"); goodwill representing the
excess of cost over net assets acquired resulting from the purchase of 100% of
the equity interest of RCP Communications, Inc. ("RCP"); and deferred financing
charges consisting of original issue debt discount and issuance costs related to
the Company's offering of 175,000 units each consisting of $1,000 principal
amount of 14 1/2% Senior Notes due 2008 (the Senior Notes) and warrants to
purchase 111,125 shares of common stock (the Warrants) for gross proceeds of
$175,000 (collectively, the Unit Offering). Goodwill and rights of entry
contracts are
F-14
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
2. Significant Accounting Policies (continued)
Intangible Assets (continued)
amortized using the straight-line method over a fifteen-year period. Deferred
financing charges are amortized under the effective interest method as a
component of interest expense over the life of the related debt.
Impairment of Long Lived Assets
The Company assesses the impairment of long-lived assets including intangible
assets in accordance with Statement of Financial Accounting Standards No. 121,
Accounting for the Impairment of Long Lived Assets and for Long Lived Assets to
be Disposed of ("Statement No. 121"). Statement No. 121 requires impairment
losses to be recognized for long-lived assets when indicators of impairment are
present and the undiscounted cash flows are not sufficient to recover the
assets' carrying amounts. Intangibles are also evaluated for recoverability by
estimating the projected undiscounted cash flows, excluding interest, of the
related business activities. The impairment loss of these assets, including
goodwill, is measured by comparing the carrying amount of the asset to its fair
value with any excess of carrying value over fair value written off. Fair value
is based on market prices where available, an estimate of market value, or
determined by various valuation techniques including discounted cash flow.
Research and Development
All research and development costs are charged to operations as incurred.
Revenue Recognition
The Company recognizes revenue as services are provided to MDU customers.
Prepaid phone card revenues are recognized upon delivery of the cards to OPS's
customer as the Company has no ongoing performance obligation after transfer of
title upon delivery.
Fair Value of Financial Instruments
The Company considers the recorded value of its financial assets and
liabilities, to approximate the fair value of the respective assets and
liabilities at December 31, 1999 and 1998, respectively.
F-15
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
2. Significant Accounting Policies (continued)
Stock-Based Compensation
The Company has adopted the Financial Accounting Standards Board's Statement of
Financial Accounting Standard No. 123, "Accounting for Stock-Based Compensation"
("Statement No. 123"). Statement No. 123 allows companies to either account for
stock-based compensation under the new provisions of Statement No. 123 or under
the provisions of Accounting Principles Board Opinion No. 25, "Accounting for
Stock Issued to Employees" ("Opinion No. 25"), but requires pro forma
disclosures in the footnotes to the consolidated financial statements as if the
measurement provisions of Statement No. 123 had been adopted. The Company
intends to continue to account for its stock-based compensation in accordance
with Opinion No. 25.
Marketing Costs
Marketing costs are expensed as incurred. For the years ended December 31, 1999,
1998 and 1997, marketing costs were approximately $1,914, $1,921 and $484,
respectively.
Income Taxes
The Company accounts for income taxes and the related accounts under the
liability method. Deferred tax liabilities and assets are determined based on
the difference between the financial statement and tax basis of assets and
liabilities using enacted rates expected to be in effect during the year in
which the differences reverse. The Company has incurred losses for both
financial and income tax reporting since inception. Accordingly, no provision or
benefit for income tax has been recorded in the accompanying consolidated
financial statements.
Loss Per Share
The Company's basic loss per share calculations are based upon the weighted
average of shares of common stock outstanding. The dilutive effect of stock
appreciation rights and warrants to purchase the Company's common stock are
included for purposes of calculating diluted earnings per share, except for
periods when the Company reported a net loss, in which case the inclusion of
stock options would be anti-dilutive. Diluted loss per share is not presented
for the periods ended December 31, 1999, 1998, and 1997 as the effects of
potentially dilutive instruments are anti-dilutive.
F-16
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
2. Significant Accounting Policies (continued)
Recently Issued Accounting Standards
In June 1998, the FASB issued Statement of Financial Accounting Standards No.
133, "Accounting for Derivative Instruments and Hedging Activities," which
requires that all derivatives be recognized as either assets or liabilities in
the statement of financial position and that those instruments shall be measured
at fair value. Statement No. 133 also prescribes the accounting treatment for
changes in the fair value of derivatives which depends on the intended use of
the derivative and the resulting designation. Designations include ▇▇▇▇▇▇ of the
exposure to changes in the fair value of a recognized asset or liability, ▇▇▇▇▇▇
of the exposure to variable cash flows of a forecasted transaction, ▇▇▇▇▇▇ of
the exposure to foreign currency translations, and derivatives not designated as
hedging instruments. Statement No. 133 is effective for fiscal years beginning
after June 15, 1999.
Accounting for Derivative Instruments and Hedging Activities
The FASB agreed to defer for one year the implementation date of FASB Statement
133, "Accounting for Derivative Instruments and Hedging Activities" ("Statement
No. 133). In agreeing to the deferral, the FASB acknowledged constituent
concerns about the need for the FASB to provide guidance on significant
implementation issues. As amended, Statement 133 is effective for all fiscal
quarters of all fiscal years beginning after June 15, 2000. Early application
continues to be encouraged. The Company has not adopted Statement No. 133 as of
December 31, 1999. The adoption of this Statement is not expected to have a
material impact on the Company's financial position or results from operations.
3. Acquisitions
On November 30, 1999, OPS, one of the Company's subsidiaries entered into a
definitive stock purchase agreement to acquire 100% of the equity interest of
RCP, an Arizona-based retailer of prepaid telephone cards, for a total
consideration of $985,000 in cash and 1,425,000 million of restricted common
membership units of OPS. Of these amounts $891,000 and 1,050,000 million of
restricted common membership units are being withheld subject to the achievement
of revenue and cash flow performance criteria. Such amounts have been treated as
contingent consideration in this acquisition and will be recognized in OPS's
financial statements when and if earned by the former shareholders of RCP. The
RCP acquisition was recorded pursuant to the purchase method of accounting.
Pursuant to the stock purchase agreement, on the first anniversary of the
closing date the Company is obligated to pay, provided RCP meets certain
performance criteria, the amount of the initial holdback less any existing
reserves as stated in the agreement.
F-17
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
3. Acquisitions (continued)
The results of operations of the RCP acquisition have been included in the
Company's consolidated financial statements from the date of acquisition through
December 31, 1999. The Company amortizes the goodwill over a period of ten
years, on a straight-line basis, based on the estimated future economic benefit
to the Company related to the assets acquired in connection with these
transactions.
4. Restricted Cash
At December 31, 1999 and 1998 the Company had restricted cash of $134 and $125,
respectively, which represented security deposits on certain leased office
space. In addition, at December 31, 1998 the Company had restricted cash of
$5,000 plus accrued interest held in anticipation of meeting an equity capital
call for Mid-Atlantic, pending the successful outcome of arbitration
proceedings. On January 15, 1999, the Company entered into a Settlement
Agreement (the "Settlement Agreement"), which resolved the disputes covered by
the arbitration demand and released the restrictions on such cash balance and
accrued interest thereon.
5. Trade Receivables
Trade receivables consist of the following:
December 31
1999 1998
------------------
Customers $ 3,307 $ 2,487
Other 14 6
------------------
Total trade receivables 3,321 2,493
Allowance for doubtful accounts (599) (216)
------------------
Trade receivables, net $ 2,722 $ 2,277
==================
The Company provides an allowance for doubtful accounts for trade receivable
amounts deemed uncollectible as determined by management.
F-18
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
5. Trade receivables (continued)
Activity in the allowance for doubtful accounts was as follows:
December 31
1999 1998 1997
-------------------------------
Opening balance $ 216 $ 7 $ -
Bad debt charge-offs (3,692) (568) -
Adjustments to reserves 4,075 777 7
-------------------------------
Ending balance $ 599 $ 216 $ 7
===============================
6. Investments in Marketable Securities
This is a summary of marketable securities, all of which were classified as
available-for-sale, as of December 31, 1999 and 1998:
[CAPTION]
Unrealized Unrealized Accrued Estimated
Cost Losses Gains/(Loss) Interest Fair Value
--------------------------------------------------------------------
1999
--------------------------------------------------------------------
Non-restricted:
Municipal/provincial
bonds $ 1,275 $- $ - $ 5 $ 1,280
Commercial paper 3,816 - - 5 3,821
Mutual funds 394 - - 14 408
Restricted:
U.S. treasury notes and
securities 20,649 - 35 1,768 22,452
Money market 839 - - - 839
--------------------------------------------------------------------
$26,973 $- $ 35 $1,792 $28,800
====================================================================
1998
--------------------------------------------------------------------
Non-restricted:
Municipal/provincial
bonds $13,048 $- $ 91 $ 188 $13,327
Commercial paper 12,637 - - 121 12,758
Mutual funds 339 - - 21 360
Restricted:
U.S. treasury notes and
securities 69,988 - 610 - 70,598
Money market 2,780 - - - 3,780
--------------------------------------------------------------------
$98,792 $- $701 $ 330 $99,823
====================================================================
F-19
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
6. Investments in Marketable Securities (continued)
The net adjustment to unrealized holding gains (losses) on available-for-sale
securities included as comprehensive income in shareholders' equity totaled
$(666) and $701 in 1999 and 1998, respectively. The Company did not hold
investments in marketable securities in 1997.
The amortized cost and estimated fair value of debt and marketable equity
securities at December 31, 1999 and 1998, by contractual maturity, are shown
below. Expected maturities will differ from contractual maturities because the
issuers of the securities may have the right to prepay obligations without
prepayment penalties. The Company's restricted securities are comprised of the
Pledged Securities as discussed in Note 10. The Company has classified
restricted securities with an estimated fair value of approximately $12,417
which mature within twelve months as noncurrent investments in the accompanying
consolidated balance sheet.
December 31, December 31,
1999 1998
-------------------------------------------------
Estimated Estimated
Cost Fair Value Cost Fair Value
-------------------------------------------------
Due in one year or less $14,411 $15,400 $36,969 $37,248
Due after one year through 10,054 10,873 58,704 59,435
three years
Due after three years 1,275 1,280 - -
-------------------------------------------------
25,740 27,553 95,673 96,683
Mutual funds and money market 1,233 1,247 3,119 3,140
-------------------------------------------------
$27,973 $28,800 $98,792 $99,823
=================================================
7. Investment in Unconsolidated Subsidiaries
The Company has an investment of 41% in one company and accounts for this
investment using the equity method.
The daily operations of Mid-Atlantic are managed by an entity which owns the
other 59% interest. The Company maintains certain veto rights on significant
transactions and as defined in the operating agreement between the unit-holders.
The results of operations and financial position as of December 31, 1999 and
1998 is summarized
F-20
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
7. Investment in Unconsolidated Subsidiaries (continued)
below for the years ended December 31, 1999, 1998 and 1997:
1999 1998 1997
-------- -------- -------
Condensed operating information:
Net sales $ 19,886 $ 16,494 $ 14,040
Loss from operations (4,753) (3,919) (3,367)
Net loss (9,337) (7,717) (6,142)
Condensed balance sheet information:
Current assets $ 2,032 $ 2,192
Noncurrent assets 56,497 55,183
Current liabilities 52,112 7,233
Noncurrent liabilities -- 34,257
Net worth 6,417 15,885
Investments in net assets of companies accounted for under the equity method was
as follows:
1999 1998 1997
-------- -------- --------
Opening balance $ 6,283 $ 10,061 $ --
Purchase of equity interests -- 12,750
Equity losses of unconsolidated subsidiaries (3,828) (3,698) (3,072)
MAC Interactive write off (135) -- --
Other investment costs 463
Amortization of other investment costs (80) (80) (80)
-------- -------- --------
Balance at December 31 $ 2,240 $ 6,283 $ 10,061
======== ======== ========
F-21
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
8. Property and Equipment
Property and equipment consist of the following:
December 31
1999 1998
----------------------
Furniture and equipment $ 6,194 $ 3,157
Computer equipment 3,424 1,942
Facility equipment 10,306 3,176
Vehicles 854 791
Leasehold improvements 2,389 1,828
Switch equipment 1,014 --
------- --------
24,181 10,894
Less accumulated depreciation (3,807) (1,409)
------- --------
20,374 9,485
Construction in progress 4 1,438
------- --------
$20,378 $ 10,923
======= ========
The Company recognized depreciation expense of $2,607, $1,155 and $235 in 1999,
1998 and 1997, respectively.
9. Intangible Assets
Intangible assets consist of the following as of December 31:
1999 1998
---------------------
Issuance costs and original issuance discount on Senior
Notes $ 4,477 $ 7,250
Goodwill 7,250 5,215
Other 462 30
------------------
12,189 12,495
Accumulated amortization (1,280) (696)
------------------
$ 10,909 $11,799
==================
During the years ended December 31, 1999 and 1998, the Company repurchased
$51,250 and $41,000 of its 14 1/2% Senior Notes and wrote off $2,547 and $2,111
of issuance costs and original issuance discount on the Senior Notes, net of
accumulated amortization of $226 and $107, respectively.
F-22
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
9. Intangible Assets (continued)
Amortization expense for the years ended December 31, 1999, 1998 and 1997
totaled $374, $775 and $0, respectively.
Amortization related to the issuance costs and original issuance discount on the
Senior Notes during the years ended December 31, 1999 and 1998 of $513 and $552
was recognized as a component of interest expense.
10. Long-Term Debt
Unit Offering
During May 1998, the Company offered units each consisting of $1 principal
amount of 14 1/2% Senior Notes due 2008 (the "Senior Notes") and Warrants to
purchase 111,125 shares of common stock (the "Warrants") for gross proceeds of
$175,000 (collectively, the "Unit Offering"). Each of the 175,000 Warrants
entitles the holders to purchase 0.635 shares of common stock of the Company at
an exercise price of $0.01 per share. Unless exercised, the Warrants expire on
June 1, 2008. The Warrants were valued at $5,300 based on independent appraisal
thereof as of the issuance date and are reflected as an additional debt discount
and reduction of the carrying amount of the Senior Notes in the accompanying
financial statements.
In connection with the Unit Offering, the Company purchased $80,500 of
government securities (the "Pledged Securities") to fund the first seven
scheduled interest payments on the Senior
F-23
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
10. Long-Term Debt (continued)
Notes. These Pledged Securities are pledged to a trustee for the benefit of the
holders of the Senior Notes, and secure a portion of the Company's obligations
under the indenture with respect to the Unit Offering (the "Indenture").
Pursuant to the restricted securities agreement entered into in connection with
the Unit Offering, the trustee is allowed to release Pledged Securities in
excess of the amount required to fund the first seven scheduled interest
payments on the Senior Notes, upon request by the Company.
As of November 6, 1998, the date on which the Senior Notes and the Warrants
became separable, the Company recognized a discount of $5,300 on the book value
of the Senior Notes relating to the Warrants and will amortize this amount over
the life of the Senior Notes. Accordingly, for the years ended December 31, 1999
and 1998, $299 and $63, respectively, of amortization of the discount of the
Senior Notes resulting from the issuance of the Warrants has been recorded in
the accompanying financial statement.
The Company completed open market purchases of Senior Notes having an aggregate
principal amount of $92,250 between November 9, 1998 and June 9, 1999 at various
prices for an aggregate total cost of approximately $47,947, including accrued
interest and transaction fees. For the years ended December 31, 1999 and 1998,
the Company recognized an extraordinary gain on the early extinguishment of this
debt of $20,432 and $19,799, respectively. Pursuant to the restricted securities
agreement entered into in connection with the Unit Offering, the trustee of the
Pledged Securities had released approximately $38,200 upon request by the
Company.
The Senior Notes bear interest annually at 14 1/2% from the date of issuance.
Interest payments are due on June 1 and December 1 of each year, commencing on
December 1, 1998. During the years ended December 31, 1999 and 1998, the Company
paid $13,256 and $10,656, respectively, of interest related to the Senior Notes
and paid approximately $390 of liquidated damages as described below. The
Company is not required to make mandatory redemption or sinking fund payments
under the Senior Notes. The Senior Notes generally are not redeemable at the
option of the Company at anytime prior to June 1, 2003. Thereafter, the Senior
Notes will be subject to redemption at any time at the option of the Company, in
whole or in part, at the redemption prices (expressed as percentages of
principal amount) set forth below, plus any unpaid interest and liquidated
damages, if any.
Percentage
June 1, 2003 to May 31, 2004 107.250%
June 1, 2004 to May 31, 2005 104.833%
June 1, 2005 to May 31, 2006 102.417%
June 1, 2006 and thereafter 100.000%
F-24
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
10. Long-Term Debt (continued)
In addition, the Company may redeem up to 35% of the aggregate principal amount
of issued Senior Notes at a redemption price of 114.5% of the principal amount,
plus unpaid interest and liquidated damages, if any, with the net cash proceeds
of one or more public or private offerings of common stock generating net cash
proceeds to the Company of at least $20,000 provided at least 65% of the
aggregate principal amount of Senior Notes issued remain outstanding immediately
after such redemption.
In the event of a change in control, as defined in the Indenture, the Company
will be required to make an offer to each holder of Senior Notes to repurchase
all or any part of the Senior Notes at 101% of the aggregate principal amount,
plus unpaid interest and liquidated damages, if any.
Amounts outstanding under the Senior Notes at December 31, 1999 and 1998 were
$80,546 and $130,003 respectively, net of a discount of $2,204 and $3,997,
respectively, relating to the value assigned to the Warrants. Interest accrued
under the Senior Notes at December 31, 1999 and 1998 was $1,019 and $1,678,
respectively.
The Company is required to comply with specified covenants described in the
Senior Notes Indenture. These covenants include limitations on sales of
subsidiaries and certain assets, mergers, the acquisition of additional debt,
the distribution of capital and other activities.
In connection with the May 1998 Unit Offering, the Company entered into a
Registration Rights Agreement (the "Registration Rights Agreement") pursuant to
which it agreed to file and use its best efforts to cause to become effective
the registration statement relating to an offer to exchange the Senior Notes for
substantially identical notes which are not subject to restrictions on transfer
that are applicable to the Senior Notes. The Company filed the registration
statement on September 18, 1998, as required under the Registration Rights
Agreement. The Registration Rights Agreement provides; however, that if the
registration statement has not been declared effective by the Securities and
Exchange Commission on or before November 17, 1998, then liquidated damages will
accrue with respect to the Senior Notes. Such liquidated damages accrued at a
rate of $0.05 per week per $1,000 principal amount of Senior Notes for the first
ninety days beyond November 17, 1998, and thereafter increase by $0.05 per week
per $1,000 outstanding principal amount of the Senior Notes each ninety-day
period, up to a maximum of $0.50 per week per $1,000 principal amount of Senior
Notes. Liquidated damages ceased to accrue on August 6, 1999 when the
registration statement was declared effective. The Company paid, on December 1,
1999, a total of $390 in total liquidated damages.
F-25
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
10. Long-Term Debt (continued)
Term Note
On March 25, 1998, the Company entered into a term note with a bank (the "Credit
Facility"). Under the terms of the Credit Facility, the Company may borrow up to
$9,000. The interest rate on borrowings under the Credit Facility is, at the
Company's election: (i) the Lender's prime rate less 0.75%; (ii) LIBOR plus 50
basis points; or (iii) the federal funds rate (as defined) plus 50 basis points.
As of December 31, 1999, the effective interest rate on the Credit Facility was
approximately 5.75% per annum. Through December 1998, the Company borrowed
$8,750 with the additional $250 of availability securing a letter of credit.
Principal payments began on January 1, 1999 with all balances payable on or
before January 1, 2003. The Credit Facility has mandatory repayment provisions
upon certain events. The Credit Facility is collateralized by certain of the
Company's assets and is guaranteed by SBC. As of December 31, 1999, the
outstanding principal balance and accrued interest was $8,437 and $46
respectively on this Credit Facility.
On August 30, 1999 the Company established an additional borrowing facility (the
"Second Credit Facility") with the same bank enabling the Company to borrow up
to an additional $16,000 that matures on January 1, 2004. The terms of the
Second Credit Facility are similar to those contained in the previous agreement.
On the same date the first Credit Facility was amended in order to make the
default provisions consistent with the Second Credit Facility. As of December
31, 1999, the outstanding principal balance and accrued interest of the Second
Credit facility was $14,434 and $80 respectively.
The following future minimum debt payments are required for the Company's
borrowings as of December 31, 1999:
2000 $ 980
2001 3,210
2002 7,820
2003 8,507
Thereafter 85,104
---------
105,621
Less remaining debt
discounts attributable
to warrants issued (2,204)
---------
$ 103,417
=========
F-26
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
11. Stockholder's Equity
Pursuant to the Company's Recapitalization as described in Note 1, the Company
has authorized capital stock consisting of 2,000,000 shares of $0.01 par value
common stock ("Common Stock") and 35,000 shares of $1.00 par value preferred
stock ("Preferred Stock"). Upon liquidation, dissolution or winding up of the
Company, the holders of Common Stock are entitled to receive pro rata the assets
of the Company, which are legally available for distribution, after payment of
all debts and other liabilities and subject to the prior rights of any holders
of Preferred Stock. Each outstanding share of Common Stock is entitled to vote
on all matters submitted to a vote of stockholders. Subject to the prior rights
of the holders of Preferred Stock, the holders of outstanding shares of Common
Stock are entitled to receive dividends as determined, from time to time, by the
Board of Directors. The Indenture restricts the ability of the Company to pay
dividends on the Common Stock.
The Preferred Stock is not entitled to receive dividends; however, the Company
can not redeem, purchase, or otherwise acquire directly or indirectly any junior
securities or pay or declare dividends or make any distribution upon any junior
securities so long as the Preferred Stock is outstanding. The Preferred Stock is
not entitled to vote on matters upon which holders of the Common Stock are
entitled to vote unless the Company is non-compliant with certain provisions of
the Company's amended and restated articles of incorporation (an "Event of
Noncompliance"), at which time the holders of Preferred Stock are entitled to
elect an additional member of the Board of Directors who shall have voting
rights equal to the total number of board members plus one. The Preferred Stock
is redeemable by the Company at any time in whole or in part, and the holders
thereof have the right to demand redemption if an Event of Noncompliance occurs,
at a redemption price of $1,000 per share. Upon liquidation, dissolution or
winding up of the Company, each holder of Preferred Stock is entitled to be paid
before any distribution or payment is made with respect to any other class of
the Company's capital stock, an amount in cash equal to the aggregate
liquidation value of all Preferred Stock held by such holder. "Liquidation
Value" for any share of Preferred Stock is equal to $1,000 per share. The
Preferred Stock does not accrue dividends, and is not convertible into any other
class of capital stock. The Preferred Stock is entitled to certain anti-dilution
rights in the event of a stock split, dividend, combination, or other
recapitalization.
12. Stock Appreciation Rights Plan
During 1998, the Company authorized the issuance of up to 166,669 stock
appreciation rights ("SARs") pursuant to the OnePoint Stock Appreciation Rights
Plan (the "Plan") - the Company granted a total of 44,200 and 71,719 SARs with
an exercise price of $67.50 or $135.00 per SAR in 1998 and 1999, respectively,
to certain officers and employees of the Company pursuant to agreements with
each grantee. All SARs issued have an expiration date of ten years and are
F-27
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
12. Stock Appreciation Rights Plan (continued)
subject to certain vesting schedules, typically five years. The Company
estimates the market value of SARs issued based on a capitalization of
discounted cash flow valuation model, as adjusted for the current general market
conditions and specific company information. The Company recognized compensation
expense related to these stock appreciation rights totaling approximately $4,193
and $0 in 1999 and 1998 respectively, in the accompanying financial statements.
No form of stock based compensation was issued prior to 1998.
Year ended December 31
1999 1998 1997
------------------------
Stock appreciation rights outstanding, beginning 69,944 -- --
Granted 44,200 71,919 --
Exercised -- -- --
Forfeited (30,625) (1,975) --
------------------------
Stock appreciation rights outstanding, ending 83,519 69,944 --
========================
The Company had no SARs that were exercisable as of December 31, 1999. The
weighted average grant-date estimated market value of common stock underlying
the SARs granted during the years ended December 31, 1999 and 1998 was
approximately $101.26 and $67.50 per share, respectively. Had the Company
adopted the employee stock compensation measurement provisions of Statement No.
123, net loss and basis net loss per share, on a pro forma basis assuming no
other adjustments, would have been approximately the same as reported amounts.
The company's estimation of the fair value of stock appreciation rights granted
during 1998 was estimated using the Black-Scholes option pricing model. The
following assumptions were used for grants made in 1998: no dividend yield, zero
volatility, risk-free interest rate of 6 percent, and an expected life of ten
years. For 1999 the Company valued the stock based on the valuation performed in
conjunction with the CAIS Internet, Inc. investment which yielded a value of
$257.40 per share.
13. Related Party Transactions
Receivable
As of December 31, 1999 and 1998, the Company had receivable balances from
Mid-Atlantic, primarily resulting from a shared cash receipts lockbox, totaling
approximately $266 and $653, respectively.
F-28
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
13. Related Party Transactions (continued)
Other
Certain officers of the Company are officers of VIC and VIC2.
The Company shared certain operations with Mid-Atlantic, a company in which the
Company holds a 41.4% interest. The Company paid approximately $266, $836 and
$250 for services provided by Mid-Atlantic in 1999, 1998 and 1997, respectively.
At December 31, 1999 and 1998, the Company had accrued $0 and $208 in accounts
payable related to reimbursement for seconded employees provided by SBC. SBC has
guaranteed certain leases and other obligations of the Company.
The Company entered into a professional services agreement with The VenCom
Group, Inc., ("VenCom") in April 1998, pursuant to which VenCom provides
financial and management consulting services and manages the Company's
relationships with VIC2 and SBC. Under this agreement, VenCom receives an annual
management fee of $750 and a fee of 2% of the amount of any capital raising
activity or acquisition activity of the Company, including debt and equity
placements. Fees payable under the agreement are subject to an annual cap of
$900, provided that if the amount paid in any calendar year is less than $900,
the annual cap in the next calendar year shall be equal to the difference
between $1,800 and the amount paid in the previous calendar year and further
provided that amounts owed in excess of the cap in any year may be paid in one
or more subsequent years if and to the extent they are within the cap in such
years. The Company accrued consulting fees payable of $3,500 from the Unit
Offering, Credit Facility, $320 from the Second Credit Facility, $58 from the
RCP Acquisition and $200 from the sale of VIC-RMTS-DC, LLC interest to SBC of
which, approximately $3,778 and $3,350 remained unpaid as of December 31, 1999
and 1998, respectively. Amortization of this debt issuance cost has been
recognized as a component of interest expense. Under this agreement, the Company
paid VenCom $900 during 1999 and 1998.
14. Income Taxes
The Company was treated as a partnership for income tax purposes until
incorporation in April 1998. Accordingly, no provision or benefit for income
taxes has been included in the financial statement for any period prior to April
1998 as taxable income or loss passes through to and is reported by unit-holders
individually. As of December 31, 1998, the Company had net tax operating loss
carryforwards of approximately $47,546 and $20,350, respectively. These losses
were generated from April 1998 through December 31, 1999 will expire through
2018 and 2019.
Net operating loss carryforwards may be used to offset future taxable income
generated by the Company. The Company's ability to utilize $410 of the net
operating losses attributable to one on its subsidiaries will be limited to the
future taxable income, if any, of that subsidiary prior to the expiration date
of the carryforward period as the subsidiary is not included in the Company's
consolidated income tax return. All loss carryforwards may be limited in the
future in the event of significant changes in the ownership of the Company.
F-29
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
14. Income Taxes (continued)
The Company had net deferred tax assets of approximately $27.4 million and $8.3
million at December 31, 1999 and 1998 respectively. The components of net
deferred tax assets consist primarily of net operating loss carryforwards and
current nondeductible reserves. The benefit of deferred tax assets are recorded
to the extent that management believes the realization of such deferred tax
assets to be "more likely than not." As of December 31, 1999 and 1998, the
Company has incurred losses since inception and management does not believe
taxable income will be achieved in the near future. Accordingly, management has
fully reserved the net deferred tax assets due to uncertainty of the ultimate
realization of any benefit from such assets.
The effective income tax rate differs from the statutory federal income tax rate
due principally to the following:
December 31 December 31 December 31
1999 1998 1997
--------------------------------------------
Federal tax rate (benefit) 34.0% (34.0)% --%
State tax, net of federal tax (6.6) (7.0) --
Valuation allowance 40.5 33.8 --
Nondeductible expenses 0.1 6.9 --
Change in entity tax status -- (0.1) --
Other -- 0.4 --
--------------------------------------------
Effective rate 0.0% 0.0% --%
============================================
The net deferred tax liabilities in the accompanying balance sheets include the
following components:
December 31 December 31
1999 1998
-----------------------------------
Deferred tax assets:
Intangibles $ 2,541 $ --
Deferred income 3,580 --
Incentive compensation 1,702 --
Net operating losses 19,296 8,258
Other 1,242 88
-----------------------------------
28,361 8,346
December 31 December 31
1999 1998
-----------------------------------
Deferred tax liabilities:
Fixed assets $ 978 $ --
-----------------------------------
Net deferred tax asset 27,383 8,346
Valuation allowance (27,383) (8,346)
-----------------------------------
Net deferred tax asset $ -- $ -
===================================
F-30
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
15. Fringe Benefit Plans
The Company has a 401(k) Savings Plan and Trust for the benefit of all employees
who meet certain eligibility requirements. The plan documents provide for the
Company to make defined contributions as well as matching and other
discretionary contributions, as determined by the Board of Directors. The
Company contributed $152, $47, and $0 to the 401(k) Savings Plan and Trust for
the years ended December 31, 1999, 1998 and 1997, respectively.
16. Leases
The Company currently leases office space and equipment under noncancelable
operating leases. The future minimum lease payments under noncancelable
operating leases at December 31, 1999, are as follows:
December 31,
2000 $ 3,758
2001 3,928
2002 3,963
2003 3,412
Thereafter 17,749
---------
Total $32,810
=========
Most leases provide for the pass-through of increases in operating expenses and
real estate taxes. Rent expense for 1999, 1998 and 1997 was approximately
$2,643, $1,107 and $629, respectively.
17. Other Information
During the years ended December 31, 1999, 1998 and 1997, the Company made cash
payments of $13,256, $10,656 and $0 for interest, respectively. During 1998, the
Company recapitalized long-term debt totaling $1,500 through the issuance of
preferred stock. During 1999, 1998 and 1997 the Company made no cash payments
for income taxes.
The Company is from time to time party to litigation arising in the ordinary
course of its business. The Company believes that such litigation will not have
a material impact on the Company's financial position or results from
operations.
F-31
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
17. Other Information (continued)
Approximately 74%, 70% and 50% of the Company's cost of revenues for the years
ended December 31, 1999, 1998 and 1997, respectively, were purchased from five
suppliers, each of whom supplied between 6% and 20% of the total cost of
revenues during such periods.
18. Arbitration Proceedings
On August 6, 1998, OPC Holdings made a demand for arbitration of certain
disputes under the Mid-Atlantic operating agreement. The arbitration demand
sought the resolution of several disputes between the parties, including among
other things, whether the Company was entitled to disclose Mid-Atlantic's
financial results in connection with the Company's exchange offer registration
statement. On January 15, 1999, OPC Holdings, Mid-Atlantic and other related
parties entered into a Settlement Agreement which resolved the disputes covered
by the arbitration demand. The Settlement Agreement provides, among other
things, that Mid-Atlantic would provide the necessary financial information
regarding Mid-Atlantic for the exchange offer and OPC Holdings' periodic filings
under the Security Exchange Act of 1934, as amended. During the fourth quarter
of 1999, the parties engaged in settlement discussions, ultimately leading to
the execution of a settlement and dismissal of the claims asserted. In addition,
and in connection therewith, OPC Holdings consented to the sale by Mid-Atlantic
of the assets of another joint venture between the parties, Mid-Atlantic Telcom
Plus, LLC ("Cableco"), to Comcast Corporation. OPC Holdings released
Mid-Atlantic from any claims it may have currently or in the future relating to
the Comcast transaction.
Net proceeds to the Company from the sale of the assets of the Cableco are
estimated to be $34.0 million, subject to adjustments. The transaction closed
during March 2000. The Company received approximately $22.4 million in March
2000 and anticipates receiving and additional $11.7 million of contingent
consideration and hold-back upon expiration of such periods over the subsequent
12 months.
19. Segment Information
The Company's reportable segments are segregated into business units that offer
services to four distinct geographic regions; (i) Atlanta, Georgia and
Charlotte/Raleigh/Durham, North Carolina (the "Southeast Region"), (ii) Chicago,
Illinois (the "Central Region"), (iii) Denver, Colorado and Phoenix, Arizona
(the "Western Region"), and (iv) Washington, DC/Baltimore, MD/Philadelphia, PA
(the "Mid-Atlantic Region"). The Company's services to each segment include a
combination of telephony, video and/or high-speed Internet access services.
F-32
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
19. Segment Information (continued)
The Company evaluates performance and allocates resources based on operating
profit or loss. The accounting policies of the reportable segments are the same
as those described in the summary of significant accounting policies. The
Company and its subsidiaries carry their investments in affiliates on the equity
method of accounting. Accordingly, certain segments have recognized equity in
the earnings of other segments and their proportionate share of the assets and
liabilities of investments in affiliates. All such amounts have been included in
the reported financial information for the business segments. The Company's
segments do not provide services to each other; therefore, there were no
inter-segment sales or related cost of sales during the periods presented.
The following table provides certain financial information for each business
segment:
December 31
1999 1998 1997
---------------------------------------
Revenues:
Central Region $ 6,187 $ 2,690 $ --
Mid-Atlantic Region 4,653 1,660 ▇▇
▇▇▇▇▇▇▇▇▇ ▇▇▇▇▇▇ 6,129 1,670 --
Western Region 5,107 911 --
Other 62 22 --
---------------------------------------
$ 22,138 $ 6,953 $ 43
=======================================
Loss from operations:
Central Region (15,705) $ (5,817) $ (3,138)
Mid-Atlantic Region (12,571) (11,772) (4,686)
Southeast Region (11,841) (6,938) (2,853)
Western Region (11,601) (5,585) (2,411)
Other (4,877) (1,028) 25
---------------------------------------
$(56,595) $(31,140) $(13,063)
=======================================
Identifiable assets:
Central Region $ 20,600 $ 15,515 $ 1,039
Mid-Atlantic Region 4,190 4,378 1,860
Southeast Region 3,306 2,206 595
Western Region 9,580 908 465
Other 43,732 126,300 15,722
---------------------------------------
$ 81,408 $149,307 $ 19,681
=======================================
F-33
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
19. Segment Information (continued)
December 31
1999 1998 1997
--------------------------------
Capital expenditures:
Central Region $ 6,926 $ 4,677 $ 816
Mid-Atlantic Region 595 1,200 1,004
Southeast Region 376 837 364
Western Region 2,366 390 199
Other 2,419 2,270 57
--------------------------------
$12,682 $ 9,374 $ 2,440
================================
December 31
1999 1998 1997
--------------------------------
Depreciation and
amortization:
Central Region $ 1,565 $ 684 $ 94
Mid-Atlantic Region 347 287 57
Southeast Region 197 111 30
Western Region 166 74 20
Other 785 299 34
--------------------------------
$ 3,060 $1,455 $ 235
================================
The following table provides gross revenues on a service line basis:
December 31,
--------------------------------
1999 1998 1997
--------------------------------
Revenues:
Telephony $ 17,475 $ 4,463 $ 43
Video 4,601 2,462 -
High-speed Internet 62 28 -
--------------------------------
$ 22,138 $ 6,953 $ 43
================================
20. Consolidating Condensed Financial Statements
The Company's consolidating condensed financial statements for the (i) Company,
(ii) its wholly-owned subsidiaries (OnePoint Communications-Illinois LLC,
OnePoint Communications-Colorado LLC, OnePoint Communications-Georgia LLC and
OnePoint Communications Holdings, LLC), on a combined basis, which are
guarantors under the Senior
F-34
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
20. Consolidating Condensed Financial Statements (continued)
Notes, and (iii) its majority owned subsidiaries (VIC-RMTS-DC, LCC and OnePoint
Services, LLC), on a combined basis, which are a guarantors under the Senior
Notes as required by the Securities and Exchange Commission's Staff Accounting
Bulletin No. 53 follows.
The Consolidating Condensed Balance Sheets
as of December 31, 1999 and 1998
Wholly- Majority-
Owned Owned
Guarantor Guarantor Consolidated
Parent Subsidiaries Subsidiaries Eliminations Total
-----------------------------------------------------------------------------------------------------
December 31, 1999
Current assets $ 21,420 $ 4,681 $ 3,634 $ - $ 17,318
Noncurrent assets 49,968 26,045 5,883 (30,223) 64,090
Current liabilities 14,735 4,733 3,674 - 23,142
Noncurrent liabilities 111,688 630 171 - 112,489
Redeemable preferred stock 35,000 - - - 35,000
Minority interests 229 812 - - 1,041
Total stockholders'
equity/(deficit) $ (90,264) $ 24,551 $ 5,672 $ (30,223) $ (90,264)
December 31, 1998
Current assets $ 24,769 $ 2,141 $ 965 $ - $ 27,875
Noncurrent assets 119,415 25,790 3,413 (27,186) 121,432
Current liabilities 7,553 3,750 1,063 - 12,366
Noncurrent liabilities 138,503 310 - - 138,813
Redeemable preferred stock 35,000 - - - 35,000
Minority interests - - - - -
Total unit-holders' equity
(deficit)
(36,872) 23,871 3,315 (27,186) (36,872)
F-35
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
20. Consolidating Condensed Financial Statement (continued)
Consolidating Condensed Statements of Operations
for the Years Ended December 31, 1999, 1998 and 1997
Wholly- Majority-
Owned Owned
Guarantor Guarantor Consolidated
Parent Subsidiaries Subsidiaries Eliminations Total
----------------------------------------------------------------------------
For the Year Ended December 31, 1999
Revenues $ - $ 17,069 $ 5,069 $ - $ 22,138
Cost of revenues - 15,987 6,019 - 22,006
Loss from continuing
operations before
extraordinary
items (73,158) (38,951) (12,802) 51,753 (73,158)
--------------------------------------------------------------------------
Net loss $ (52,726) $ (33,287) $ (13,657) $ 46,946 $ (52,726)
==========================================================================
For the Year Ended December 31, 1998
Revenues $ - $ 5,293 $ 1,660 $ - $ 6,953
Cost of revenues - 5,925 2,840 - 8,765
Loss from continuing
operations before
extraordinary
items (44,625) (33,567) (11,772) 45,339 (44,625)
--------------------------------------------------------------------------
Net loss $ (24,826) $ (33,567) $ (11,772) $ 45,339 $ (24,826)
==========================================================================
For the Year Ended December 31, 1997
Revenues $ - $ - $ 43 $ - $ 43
Cost of revenues - - 83 - 83
Loss from continuing
operations before
extraordinary (16,091) (16,135) (4,686) 20,821 (16,091)
items
--------------------------------------------------------------------------
Net loss $ (16,091) $ (16,135) $ (4,686) $ 20,821 $ (16,091)
==========================================================================
21. Subsequent Events
In February 2000, SBC Comventures, Inc., a wholly-owned subsidiary of SBC,
invested $5.0 million to obtain additional 12% direct ownership interest in a
majority-owned subsidiary of the Company, VIC-RMTS-DC, LLC. This transaction
will result in an additional deferred gain of $3.7 million.
F-36
OnePoint Communications Corp.
Notes to Consolidated Financial Statements (Continued)
21. Subsequent Events (continued)
In March of 2000, Mid-Atlantic sold substantially all of its assets, net of
certain liabilities to Comcast Corporation. The Company's proportionate share of
the net proceeds related thereto was approximately $34.0 million, of which
approximately $11.6 million is subject to certain earn-out provisions. The
Company will recognize a gain of approximately $20.0 million in the first
quarter of 2000 related to this transaction, after giving effect to the carrying
value of its investment in and amounts due from Mid-Atlantic of approximately
$2.2 million of $0.2 million, respectively. The Company will recognize the
remaining $11.6 million gain attributable to the contingent sales price in the
period such amounts are determinable.
In March 2000, the Company purchased a 1% redeemable equity interest in ComPlus,
LP, and affiliated vendor of engineering and installation services, in exchange
for $100 in cash. This investment secured the resources to engineer and install
the Company's network. ComPlus, LP also issued a secured promissory note,
payable on demand to the Company in exchange for $900 in cash. VIC owns 99% of
the equity interests of ComPlus, LP.
As the Company begins deployment of its IP-based network capable of providing a
full range of voice, data and video services, the Company is in the process of
divesting its private cable assets in Illinois and Georgia. During the first
quarter of 2000, the Company received multiple offers to purchase its
wholly-owned subsidiary, OnePoint Communications-Illinois, LLC.
F-37
Developments Schedule
In October 2000, Company borrowed an additional $5,000,000 against the Verizon
Investments, Inc. $15,000,000 loan dated 8/25/00.
In October 2000, the Company sold to Verizon Investments, Inc. a Common Stock
Purchase Warrant to purchase 17,850 shares of Common Stock, par value $0.01 per
share, of the Company in exchange for $2.5 million.
Verizon Investments, Inc. $25,000,000 loan dated 11/17/00.