WORLD ACCESS INC /NEW/
8-K, 1999-12-22
COMMUNICATIONS EQUIPMENT, NEC
Previous: NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1998-20 TRUST, 10-K/A, 1999-12-22
Next: FIRST CMA INC, 10SB12G/A, 1999-12-22



<PAGE>   1
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT

                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

               Date of Report (Date of earliest event reported):
                      December 22, 1999 (December 7, 1999)

                               WORLD ACCESS, INC.
             (Exact name of registrant as specified in its charter)

    DELAWARE                      0-29782                     58-2398004
   (State of                (Commission File No.)           (I.R.S. Employer
 incorporation)                                            Identification No.)

                      945 EAST PACES FERRY ROAD, SUITE 2200
                             ATLANTA, GEORGIA 30326
          (Address of principal executive offices, including zip code)

                                 (404) 231-2025
              (Registrant's telephone number, including area code)


<PAGE>   2

ITEM 2.  ACQUISITION OR DISPOSITION OF ASSETS

         On December 7, 1999, World Access, Inc. completed its merger with
FaciliCom International, Inc., a leading facilities-based provider of European
and U.S. originated international long-distance voice, data and Internet
services, pursuant to the terms of the Agreement and Plan of Merger dated as of
August 17, 1999 among World Access, FaciliCom, Armstrong International
Telecommunications, Inc., EPIC Interests, Inc. and BFV Associates, Inc. The
combined company now has carrier grade switching and transport network
facilities located strategically throughout the United States and 13 European
countries to facilitate entry into deregulating retail markets worldwide.

         Pursuant to the terms of the Agreement and Plan of Merger, the
stockholders of FaciliCom received approximately $370 million of Convertible
Preferred Stock, Series C and $56 million in cash. The Preferred Stock bears no
dividend and is convertible into shares of World Access common stock at a
conversion rate of $20.38 per common share, subject to potential adjustment
under certain circumstances. If the closing trading price of World Access common
stock exceeds $20.38 per share for 60 consecutive trading days, the Preferred
Stock will automatically convert into common stock. The holders of the Preferred
Stock will vote on an as-converted basis with the holders of World Access common
stock. As part of the merger transaction, World Access has issued $300 million
of its 13.25% Senior Notes dues 2008 in exchange for all outstanding FaciliCom
Senior Notes.

         As a result of the merger, Armstrong International Telecommunications,
Inc., FaciliCom's majority stockholder, is now the largest stockholder of World
Access, with approximately 20% of outstanding voting rights. Armstrong is a
diversified, privately-held group of companies that own and operate cable
television systems, independent telephone companies, international
telecommunications companies, real estate companies, a residential and
commercial security company and various other businesses. MCI WorldCom, Inc.,
previously World Access' largest stockholder, now owns approximately 9% of World
Access' outstanding common stock.

         The merger will be accounted for as a purchase transaction. The
consideration paid by World Access in connection with the merger was determined
by arms' length negotiations between the parties. Donaldson, Lufkin & Jenrette
served as advisor to World Access with respect to the transaction. The cash
portion of the merger consideration was funded by a private placement of $75.0
million of World Access common stock to a group of institutional and
sophisticated investors.

         On December 10, 1999, World Access announced that Walter J. Burmeister,
Founder and President of FaciliCom, was named President of World Access and
appointed to its Board of Directors. World Access also announced the appointment
of three Armstrong executives, Kirby J. Campbell, Dru A. Sedwick and Bryan
Cipoletti, to the World Access Board of Directors. Also, following the
completion of the $75.0 million private placement, Massimo Prelz Oltramonti,
Managing Director of Gilbert Global Equity Partners, and John P. Rigas, Managing
Partner of Zilkha Capital Partners, were named to the World Access Board of
Directors.



                                      -2-
<PAGE>   3
ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS

     (a) FINANCIAL STATEMENTS OF BUSINESS ACQUIRED:

                  In accordance with Item 7(a) of Form 8-K, the following
financial statements of FaciliCom prepared in accordance with Regulation S-X are
included in this report:

         -        Independent Auditors' Report.

         -        Consolidated Balance Sheets at September 30, 1999 and 1998.

         -        Consolidated Statements of Operations and Comprehensive Loss
                  for the three years ended September 30, 1999.

         -        Consolidated Statements of Capital Accounts for the three
                  years ended September 30, 1999.

         -        Consolidated Statements of Cash Flows for the three years
                  ended September 30, 1999.

         -        Notes to Consolidated Financial Statements.

         (b)      PRO FORMA FINANCIAL INFORMATION.

                  In accordance with Item 7(b)(2) of Form 8-K, any pro forma
financial information required to be filed with the Commission will be filed as
an amendment to this report under cover of Form 8-K/A on or before February 21,
2000.

         (c)      EXHIBITS

                  2.       Agreement and Plan of Merger dated as of August 17,
                           1999 among World Access, Inc., FaciliCom
                           International, Inc., Armstrong International
                           Telecommunications, Inc., EPIC Interests, Inc. and
                           BFV Associates, Inc. (incorporated by reference to
                           Appendix A to our Proxy Statement filed with the
                           Commission on November 5, 1999).

                  23.      Consent of Deloitte & Touche LLP.

                  99.      Press Release dated December 7, 1999, announcing the
                           completion of the merger of World Access and
                           FaciliCom.


                                      -3-
<PAGE>   4

                                   SIGNATURES

         Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on behalf of the
undersigned hereunto duly authorized.

                                      WORLD ACCESS, INC.



Date: December 22, 1999               By: /s/ Martin D. Kidder
                                         --------------------------------
                                         Martin D. Kidder
                                         Vice President and Controller


                                      -4-



<PAGE>   5
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                          FACILICOM INTERNATIONAL, INC.

<TABLE>
<CAPTION>

                                                                                                                 Page

<S>                                                                                                              <C>
Independent Auditors' Report.................................................................................     F-2

Consolidated Balance Sheets at September 30, 1999 and 1998                                                        F-3

Consolidated Statements of Operations and Comprehensive Loss for the three years ended September 30,
1999.........................................................................................................     F-5

Consolidated Statements of Capital Accounts for the three years ended September 30, 1999.....................     F-6

Consolidated Statements of Cash Flows for the three years ended September 30, 1999...........................     F-7

Notes to Consolidated Financial Statements...................................................................     F-8
</TABLE>




                                      F-1
<PAGE>   6




                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors of
 FACILICOM INTERNATIONAL, INC.:

We have audited the accompanying consolidated balance sheets of FaciliCom
International, Inc. and subsidiaries (formerly FaciliCom International, LLC)
(the "Company") as of September 30, 1999 and 1998, and the related consolidated
statements of operations and comprehensive loss, capital accounts and cash flows
for each of the three years in the period ended September 30, 1999. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of FaciliCom International, Inc. and
subsidiaries as of September 30, 1999 and 1998, and the results of their
operations and their cash flows for each of the three years in the period ended
September 30, 1999 in conformity with generally accepted accounting principles.

As discussed in Note 3, on August 17, 1999, the Company entered into a merger
agreement with World Access, Inc. and FaciliCom shareholders whereby the
FaciliCom shareholders will exchange all the outstanding common stock of the
Company for World Access, Inc. convertible preferred stock and cash or World
Access, Inc. common stock.


/s/ Deloitte & Touche LLP

Pittsburgh, Pennsylvania
December 7, 1999



                                      F-2
<PAGE>   7



                 FACILICOM INTERNATIONAL, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>


                                                                                         September 30,
                                                                                      1999           1998
                                                                                      ----           ----
                                                        ASSETS
<S>                                                                                <C>             <C>
CURRENT ASSETS:
      Cash and cash equivalents .............................................      $  14,706       $  68,129
      Accounts receivable--net of allowance for doubtful accounts of $8,502
         and $4,620 at September 30, 1999 and 1998, respectively ............        104,005          59,915
      Marketable securities ($31,849 and $31,394 at September 30, 1999 and
         1998, respectively, restricted) ....................................         31,849          70,092
      Prepaid expenses and other current assets .............................          4,524           6,060
                                                                                   ---------       ---------
             Total current assets............................................        155,084         204,196
                                                                                   ---------       ---------
PROPERTY AND EQUIPMENT:
      Transmission and communications equipment .............................        118,949          97,849
      Transmission and communications equipment--leased .....................         75,392          17,162
      Furniture, fixtures and other .........................................         21,258          11,154
                                                                                   ---------       ---------
                                                                                     215,599         126,165
      Less accumulated depreciation and amortization ........................        (29,409)        (10,417)
                                                                                   ---------       ---------
                                                                                     186,190         115,748
                                                                                   ---------       ---------
OTHER ASSETS:
      Intangible assets, net of accumulated amortization of $3,283 and $1,673
         at September 30, 1999 and 1998, respectively .......................          4,521           5,630
      Debt issue costs, net of accumulated amortization of $1,788 and $744 at
         September 30, 1999 and 1998, respectively ..........................          8,652           9,696
      Note receivable .......................................................            700              --
      Advance to affiliate ..................................................            251             490
      Marketable securities-restricted ......................................         14,768          43,124
                                                                                   ---------       ---------
                                                                                      28,892          58,940
                                                                                   ---------       ---------
TOTAL ASSETS ................................................................      $ 370,166       $ 378,884
                                                                                   =========       =========
</TABLE>


                 See notes to consolidated financial statements.

                                      F-3
<PAGE>   8


                 FACILICOM INTERNATIONAL, INC. AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS (CONTINUED)
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>

                                                                                       September 30,
                                                                                    1999            1998
                                                                                    ----            ----
                                LIABILITIES AND CAPITAL ACCOUNTS
<S>                                                                              <C>             <C>
CURRENT LIABILITIES:
      Accounts payable ....................................................      $  94,915       $  63,802
      Accounts payable--transmission equipment ...........................          10,944          24,668
      Accounts payable--related party .....................................            776             332
      Accrued interest ....................................................          6,897           7,109
      Other current obligations ...........................................         18,504          12,610
      Line of credit ......................................................         25,000              --
      Capital lease obligations due within one year .......................         11,364           3,407
      Long-term debt due within one year ..................................            175             394
                                                                                 ---------       ---------
              Total current liabilities ...................................        168,575         112,322
                                                                                 ---------       ---------

OTHER LIABILITIES:
      Capital lease obligations ...........................................          6,550           4,791
      Long-term debt ......................................................        321,871         300,346
                                                                                 ---------       ---------
              Total other liabilities .....................................        328,421         305,137
                                                                                 ---------       ---------

COMMITMENTS AND CONTINGENCIES .............................................             --              --

CAPITAL ACCOUNTS:
      Common stock, $.01 par value--300,000 shares authorized; 226,956 and
         225,741 issued and outstanding at September 30, 1999 and 1998,
         respectively .....................................................              2               2
      Additional paid-in capital ..........................................         37,290          36,534
      Stock-based compensation ............................................          9,179           6,305
      Accumulated other comprehensive (loss) income:
         Holding gain on marketable securities ............................             --              24
         Foreign currency translation adjustments .........................         (2,770)          3,450
      Accumulated deficit .................................................       (170,531)        (84,890)
                                                                                 ---------       ---------
              Total capital accounts ......................................       (126,830)        (38,575)
                                                                                 ---------       ---------
TOTAL LIABILITIES AND CAPITAL ACCOUNTS ....................................      $ 370,166       $ 378,884
                                                                                 =========       =========
</TABLE>

                                      F-4


<PAGE>   9


                 FACILICOM INTERNATIONAL, INC. AND SUBSIDIARIES

          CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>

                                                                 Years Ended September 30,
                                                                 -------------------------
                                                            1999            1998           1997
                                                            ----            ----           ----
<S>                                                      <C>             <C>             <C>
Revenues ..........................................      $ 403,766       $ 184,246       $ 70,187
Cost of revenues ..................................        368,578         178,952         65,718
                                                         ---------       ---------       --------
Gross margin ......................................         35,188           5,294          4,469
                                                         ---------       ---------       --------
Operating expenses:
       Selling, general and administrative ........         52,375          32,797         13,072
       Stock-based compensation expense ...........          3,630           6,017             --
       Related party expense ......................          3,270           1,550            439
       Depreciation and amortization ..............         29,758           8,816          2,318
                                                         ---------       ---------       --------
           Total operating expenses ...............         89,033          49,180         15,829
                                                         ---------       ---------       --------
Operating loss ....................................        (53,845)        (43,886)       (11,360)
                                                         ---------       ---------       --------
Other income (expense):
       Interest expense-related party .............             --            (195)          (462)
       Interest expense ...........................        (34,407)        (22,417)          (874)
       Interest income ............................          4,356           8,152             --
       Gain on settlement agreement ...............             --             791             --
       Foreign exchange loss ......................         (1,590)           (391)        (1,335)
                                                         ---------       ---------       --------
           Total other expense ....................        (31,641)        (14,060)        (2,671)
                                                         ---------       ---------       --------
Loss before income taxes ..........................        (85,486)        (57,946)       (14,031)
Income tax benefit ................................         10,995          11,351             --
                                                         ---------       ---------       --------
Net loss ..........................................        (74,491)        (46,595)       (14,031)
Other comprehensive (loss) income:
       Holding (loss) gain on marketable securities            (24)             24             --
       Foreign currency translation adjustment ....         (6,220)          2,766            929
                                                         ---------       ---------       --------
           Total comprehensive loss ...............      $ (80,735)      $ (43,805)      $(13,102)
                                                         =========       =========       ========
</TABLE>

                See notes to consolidated financial statements.

                                      F-5


<PAGE>   10


                 FACILICOM INTERNATIONAL, INC. AND SUBSIDIARIES

                   CONSOLIDATED STATEMENTS OF CAPITAL ACCOUNTS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>



                             COMMON STOCK     ADDITIONAL   CLASS A   CLASS B  EXCESS CAPITAL      STOCK-
                             ------------       PAID-IN    INITIAL   INITIAL   CONTRIBUTIONS      BASED
                            SHARES  AMOUNT      CAPITAL    CAPITAL   CAPITAL       CLASS A     COMPENSATION

<S>                         <C>     <C>       <C>          <C>       <C>      <C>              <C>
BALANCE
September 30, 1996             --    $--           $--      $ 180     $ 60        $ 10,176     $    --

      Net loss                 --     --            --         --       --              --          --
      Converted loans
        from Owners            --     --            --         --       --           5,396          --
      Guaranteed return        --     --            --         --       --              --          --
      Contribution to
        excess
        capital-guaranteed
        return                 --     --            --         --       --             724          --
      Foreign currency
        translation
        adjustments            --     --            --         --       --              --          --
                              ---    ---       -------      -----     ----        --------     -------
BALANCE
September 30, 1997             --     --            --        180       60          16,296          --

      Net loss                 --     --            --         --       --              --          --
      Contributions            --     --            --         --       --          13,750          --
      Converted loans
        from owners            --     --            --         --       --           6,250          --
      Reorganization          226      2        36,534       (180)     (60)        (36,296)         --
      Utilization of
        tax benefit
        of the
        Company's
        operating
        loss by AHI            --     --            --         --       --              --          --
      Stock options
        granted                --     --            --         --       --              --       5,706
      Phantom unit
        exchange               --     --            --         --       --              --         599
      Holding gain on
        marketable
        securities             --     --            --         --       --              --          --
      Foreign currency
        translation
        adjustments            --     --            --         --       --              --          --
BALANCE
September 30, 1998            226      2        36,534         --       --              --       6,305
      Net loss                 --     --            --         --       --              --          --
      Exercise of
        stock options           1     --           756         --       --              --        (756)
      Utilization of
        tax benefit
        of the
        Company's
        operating loss
        by AHI                 --     --            --         --       --              --          --
      Stock options
        granted                --     --            --         --       --              --       3,630
      Holding loss on
        marketable
        securities             --     --            --         --       --              --          --
      Foreign currency
        translation
        adjustments            --     --            --         --       --              --          --
                              ---    ---       -------      -----     ----        --------     -------
BALANCE
September 30, 1999            227    $ 2       $37,290      $  --     $ --        $     --     $ 9,179
                              ===    ===       =======      =====     ====        ========     =======

<CAPTION>

                             HOLDING
                               GAIN      FOREIGN
                            (LOSS) ON    CURRENCY                     TOTAL
                            MARKETABLE  TRANSLATION  ACCUMULATED     CAPITAL
                            SECURITIES  ADJUSTMENTS    DEFICIT      ACCOUNTS
<S>                         <C>         <C>          <C>            <C>
BALANCE
September 30, 1996            $ --        $  (245)    $ (11,886)    $  (1,715)


      Net loss                  --             --       (14,031)      (14,031)
      Converted loans
        from owners             --             --            --         5,396
      Guaranteed return         --             --          (724)         (724)
      Contribution to
        excess
        capital-guaranteed
        return                  --             --            --           724
      Foreign currency
        translation
        adjustments             --            929            --           929
                              ----        -------     ---------     ---------
BALANCE
September 30, 1997              --            684       (26,641)       (9,421)


      Net loss                  --             --       (46,595)      (46,595)
      Contributions             --             --            --        13,750
      Converted loans
        from owners             --             --            --         6,250
      Reorganization            --             --            --            --
      Utilization of
        tax benefit
        of the
        Company's
        operating
        loss by AHI             --             --       (11,654)      (11,654)
      Stock options
        granted                 --             --            --         5,706
      Phantom unit
        exchange                --             --            --           599
      Holding gain on
        marketable
        securities              24             --            --            24
      Foreign currency
        translation
        adjustments             --          2,766            --         2,766
BALANCE
September 30, 1998              24          3,450       (84,890)      (38,575)
      Net loss                  --             --       (74,491)      (74,491)
      Exercise of
        stock options           --             --            --            --
      Utilization of
        tax benefit
        of the
        Company's
        operating loss
        by AHI                  --             --       (11,150)      (11,150)
      Stock options
        granted                 --             --            --         3,630
      Holding loss on
        marketable
        securities             (24)            --            --           (24)
      Foreign currency
        translation
        adjustments             --         (6,220)           --        (6,220)
                              ----        -------     ---------     ---------
BALANCE
September 30, 1999            $ --        $(2,770)    $(170,531)    $(126,830)
                              ====        =======     =========     =========

</TABLE>





                 See notes to consolidated financial statements.

                                      F-6




<PAGE>   11
                 FACILICOM INTERNATIONAL, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>

                                                                                             Years Ended September 30,
                                                                                             -------------------------
                                                                                         1999            1998           1997
                                                                                         ----            ----           ----
<S>                                                                                    <C>            <C>             <C>
Cash flows from operating activities:
      Net loss...................................................................      $(74,491)      $ (46,595)      $(14,031)
      Adjustments to reconcile net loss to net cash used in operating activities:
          Depreciation and amortization..........................................        29,758           8,072          2,448
          Non-cash restructuring costs...........................................           634              --             --
          Non-cash stock-based compensation......................................         3,630           6,017             --
          Non-cash income tax benefit............................................       (11,150)        (11,654)            --
          Amortization of bond discount..........................................        (2,353)            237             --
          Changes in operating assets and liabilities:
              Accounts receivable................................................       (44,790)        (40,107)       (14,260)
              Prepaid expenses and other current assets..........................         2,580          (3,048)          (810)
              Accounts payable and other current liabilities.....................        39,282          51,510         17,903
              Accounts payable--related party....................................           444             (57)           389
              Advance to affiliate...............................................          (254)           (490)            --
                                                                                       --------       ---------       --------

      Net cash used in operating activities......................................       (56,710)        (36,115)        (8,361)
                                                                                       --------       ---------       --------

Cash flows from investing activities:
      Purchase of investments in subsidiaries....................................            --          (4,652)            --
      Purchase of investments in available-for-sale securities...................        (7,407)        (77,820)            --
      Maturities of available-for-sale securities................................        13,378          30,582             --
      Sales of available-for-sale securities.....................................        32,798           7,046             --
      Purchase of investments in held-to-maturity securities.....................        (1,298)        (87,683)            --
      Maturities of held-to-maturity securities..................................        31,481          14,446             --
      Purchases of property and equipment........................................       (75,991)        (66,487)        (1,897)
      Other......................................................................          (456)           (124)           233
                                                                                       --------       ---------       --------
      Net cash used in investing activities......................................        (7,495)       (184,692)        (1,664)
                                                                                       --------       ---------       --------

Cash flows from financing activities:
      Advances from owners.......................................................            --              --          9,726
      Excess capital contributions...............................................            --          13,750             --
      Proceeds from debt issuance................................................            --         300,000             --
      Proceeds from line of credit...............................................        25,000              --             --
      Payments of long-term debt and capital leases..............................       (15,373)        (18,156)        (1,812)
      Payment of debt issuance costs.............................................            --         (10,440)            --
                                                                                       --------       ---------       --------
      Net cash provided by financing activities..................................         9,627         285,154          7,914
                                                                                       --------       ---------       --------

Effect of exchange rate changes on cash..........................................         1,155           2,766            929
                                                                                       --------       ---------       --------
(Decrease) increase in cash and cash equivalents.................................       (53,423)         67,113         (1,182)
Cash and cash equivalents, beginning of period...................................        68,129           1,016          2,198
                                                                                       --------       ---------       --------
Cash and cash equivalents, end of period.........................................      $ 14,706       $  68,129       $  1,016
                                                                                       ========       =========       ========

Supplemental cash flow information:
      Interest paid..............................................................      $ 34,619       $  15,834       $    747
                                                                                       ========       =========       ========

</TABLE>
- --------
NONCASH TRANSACTIONS:

(a)  For the fiscal year ended September 30, 1998, the majority owner converted
     $6,250 of loans into capital and a $162 receivable was forgiven as part of
     the purchase of minority interest which reduced prepaid expenses and other
     current assets and increased goodwill.
(b)  FCI received $480 in FCI-Sweden convertible debentures during the year
     ended September 30, 1997 to satisfy an advance to affiliate, which reduced
     advance to affiliate and advances from owners.
(c)  During the year ended September 30, 1997, the majority owner converted
     $5,396 of loans and accrued interest into capital.
(d)  FCI received property and equipment under capital leases and financing
     agreements, which increased property and equipment and long-term
     obligations $24,678, 10,755, and $10,385 in the fiscal years ended
     September 30, 1999, 1998 and 1997, respectively. In addition, for the
     fiscal year ended September 30, 1998, FCI received equipment which
     decreased property and equipment and accounts payable transmission
     equipment by $24,668 (of which $13,724 was not yet placed in service as of
     September 30, 1998).
(e)  FCI recognized a tax benefit of $11,150 and $11,654 for the fiscal years
     ended September 30, 1999 and 1998, respectively. In accordance with the tax
     sharing agreement with AHI entered into on December 22, 1997, FCI recorded
     a dividend to AHI for the amount of the benefit to be realized by AHI (See
     Note 5 to the consolidated financial statements).

                See notes to consolidated financial statements.

                                      F-7
<PAGE>   12


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.    GENERAL

      Organization--FaciliCom International, LLC ("FCI, LLC") is a Delaware
      limited liability company that was formed on May 5, 1995 to engage in
      various international telecommunications businesses. On December 22, 1997,
      the owners of FCI, LLC entered into an Investment and Shareholders
      Agreement ("Agreement"). Under the Agreement, the owners of FCI, LLC
      transferred all of their respective units in FCI, LLC and FCI (GP), LLC, a
      Delaware limited liability company, to FaciliCom International, Inc.
      ("FCI"), a Delaware corporation, and additionally Armstrong International
      Telecommunications, Inc. ("AIT") contributed $20,000,000 (in cash and
      assignment of indebtedness) to FCI, all in exchange for 225,741 shares of
      FCI's common stock. FCI was incorporated on November 20, 1997, and has
      300,000 authorized shares of common stock. Since the reorganization was a
      combination of entities under common control, it was accounted for by
      combining the historical accounts of FCI, LLC, FCI (GP), LLC and FCI in a
      manner similar to a pooling of interests. FCI is authorized by the Federal
      Communications Commission (the "FCC") to provide global facilities-based
      services as well as switched international services through resale of the
      services and facilities of other international carriers. In addition, FCI
      has worldwide authorization for private line resale of noninterconnected
      private line services and authorization to resell interconnected private
      lines for switched services to Canada, the United Kingdom, Sweden, and New
      Zealand. FCI, LLC was and FCI is a majority-owned subsidiary of AIT, which
      is a wholly owned subsidiary of Armstrong Holdings, Inc.
      ("Armstrong" or "AHI").

      On July 21, 1995, FCI acquired 66.5% of the outstanding capital stock of
      both Nordiska Tele8 AB ("Tele8" or "FCI-Sweden") and FGC, Inc. ("FGC"),
      entities related through common ownership. Subsequently, FCI acquired up
      to 99% of FCI-Sweden and sold all of its interest in FGC. The additional
      interest in FCI-Sweden was the result of three separate transactions (see
      Note 8). On March 14, 1997, $1,600,000 of FCI-Sweden convertible
      debentures were converted into 7,400 shares of FCI-Sweden common stock, on
      May 15, 1997, FCI paid $3,600,000 for 14,400 shares of FCI-Sweden common
      stock and on October 23, 1997, FCI paid $750,000 for substantially all of
      the minority interest outstanding and recorded $750,000 of goodwill. Also,
      on October 23, 1997, FCI sold all of its interest in FGC for $100 and
      recorded a loss of approximately $79,000 on the transaction. FCI-Sweden is
      a corporation organized under the laws of Sweden to provide national and
      international telecommunications services. These acquisitions were
      accounted for as purchase transactions with the purchase price being
      allocated to the assets and liabilities acquired based on their fair
      values as of the date of acquisition. The excess of the purchase price
      over the fair value of the net assets acquired was recorded as goodwill
      and is being amortized over five years.

      The following summarizes the allocation of the original 1995 purchase
      price to the major categories of assets acquired and liabilities assumed
      (in thousands):

<TABLE>
      <S>                                                        <C>
      Current assets ........................................    $  343
      Property and equipment ................................     1,760
      Excess of cost over net assets of businesses acquired .     1,715
      Other intangibles .....................................        32
                                                                 ------
                                                                  3,850
      Less liabilities assumed ..............................     3,010
                                                                 ------
      Cash paid .............................................    $  840
                                                                 ======
</TABLE>
                                      F-8
<PAGE>   13


      On April 27, 1998, FCI entered into an agreement to purchase 100% of the
      issued and outstanding capital stock of Oy Teleykkanen AB ("Tele 1" or
      "FCI-Finland"), a corporation formed under the laws of Finland, for $4.0
      million in cash. FCI Finland is a Finnish provider of local and long
      distance international telecommunication services and has a carrier
      agreement to exchange customer traffic with Telecom Finland, the dominant
      carrier in Finland. This acquisition was accounted for using the purchase
      method of accounting. The excess of the purchase price over the fair value
      of the net assets acquired was recorded as goodwill and is being amortized
      over five years. The results of operations for Tele 1 were included in
      consolidated results of operations since the date of acquisition.

      The following summarizes the allocation of the purchase price to the major
      categories of assets acquired and liabilities assumed (in thousands):

<TABLE>
      <S>                                                        <C>
      Current assets ........................................    $1,017
      Property and equipment ................................       976
      Excess of cost over net assets of businesses acquired .     3,911
      Other assets ..........................................       126
                                                                 ------
                                                                  6,030
      Less liabilities assumed ..............................     1,966
                                                                 ------
      Cash paid .............................................    $4,064
                                                                 ======
</TABLE>
2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      a.    Basis of Presentation--The accompanying consolidated financial
            statements include the accounts of FCI and its majority owned and
            wholly owned subsidiaries (together, "FaciliCom" or the "Company").
            All intercompany transactions and balances have been eliminated in
            consolidation. Because losses applicable to the minority interest
            exceeded the minority interest in the equity capital and the
            minority stockholder was not obligated to provide additional funding
            with respect to the losses incurred, such losses were recorded by
            the Company prior to the purchase of the minority interest.

      b.    Cash and Cash Equivalents--FaciliCom considers its investments with
            an original maturity of three months or less to be cash equivalents.
            Cash equivalents are stated at cost plus accrued interest and are
            highly liquid debt instruments of the U.S. government and commercial
            corporations and money market funds.

      c.    Property and Equipment--Property and equipment is stated at cost.
            Depreciation is provided for financial reporting purposes using the
            straight-line method. Depreciation expense includes the amortization
            of capital leases. The estimated useful lives of property and
            equipment are as follows:


            Transmission and communications equipment ..........   5 to 25 years
            Transmission and communications equipment--leased ..   5 to 25 years
            Furniture, fixtures and other ......................   5 to  7 years

            FaciliCom capitalizes the costs of software and software upgrades
            purchased for use in its transmission and communications equipment.
            The Company expenses the costs of software purchased for internal
            use. Maintenance and repairs are expensed as incurred. Replacements
            and betterments are capitalized.

                                      F-9
<PAGE>   14

            Depreciation expense for the fiscal years ended September 30, 1999,
            1998 and 1997 was $28,099,000, $7,383,000, and $2,053,000,
            respectively.

            FaciliCom periodically evaluates its long-lived assets to confirm
            that the carrying values have not been impaired using the provisions
            of Statement of Financial Accounting Standards ("SFAS") No. 121,
            "Accounting for the Impairment of Long-Lived Assets and for
            Long-Lived Assets to be Disposed Of."

            In the 4th quarter of the year ended September 30, 1999, the Company
            replaced certain switching equipment with newer equipment. As such,
            the Company recorded a write-down of $3.6 million for the remaining
            net book value of the replaced equipment.

      d.    Intangible Assets--Intangible assets, consisting primarily of
            goodwill, are amortized using the straight-line method over 5 years.

            FaciliCom periodically evaluates its intangible assets to confirm
            that the carrying values have not been impaired using the provisions
            of SFAS No. 121.

      e.    Income Taxes--FCI, LLC is a limited liability company and is not
            subject to income tax, while FaciliCom International, Inc.,
            incorporated on November 20, 1997 as a Delaware corporation is
            subject to income taxes.

            FaciliCom accounts for income taxes under the liability method in
            accordance with the provisions set forth in SFAS No. 109,
            "Accounting for Income Taxes," whereby deferred income taxes reflect
            the net tax effect of temporary differences between the carrying
            amounts of assets and liabilities for financial reporting purposes
            and the amounts used for income tax purposes. In assessing
            realization of deferred tax assets, the Company uses judgment in
            considering the relative impact of negative and positive evidence.
            The weight given to the potential effect of negative and positive
            evidence is commensurate with the extent to which it can be
            objectively verified. Based on the weight of evidence, both negative
            and positive, including the lack of historical earnings, if it is
            more likely than not that some portion or all of a deferred tax
            asset will not be realized, a valuation allowance is established.

      f.    Initial and Excess Capital Contributions--Excess capital
            contributions were the amounts of capital an owner had contributed
            in excess of the owner's initial capital commitment. The owners were
            credited with a guaranteed return through September 30, 1997 for the
            use of their capital, and profits and losses were allocated, in
            accordance with the provisions in the FCI LLC Limited Liability
            Company Agreement ("LLC Agreement").

            The guaranteed return was calculated as simple interest at a rate
            per annum equal to the lowest rate of interest available to AIT or
            any of its affiliates from time-to-time under any of their
            respective existing credit facilities. Upon liquidation of FCI LLC,
            allocations of annual net profits are allocated first to the Class A
            and Class B owners to the extent required to adjust capital
            accounts, then to the extent of cumulative net losses previously
            allocated in accordance with certain capital contribution priorities
            set forth in the LLC Agreement and thereafter 75% to Class A and 25%
            to Class B owners. Allocations of annual net losses are allocated to
            the extent of cumulative net profits previously allocated and then
            to the extent of owner's capital contributions and thereafter to the
            Class A owner. Net losses allocated to the Class B owner may not
            cause such owner's account to result in a deficit. The Company may
            make distributions after first paying any


                                      F-10
<PAGE>   15

            unpaid guaranteed return and then in accordance with the owner's
            respective capital contributions and thereafter 75% to the Class A
            owner and 25% to the Class B owner. Upon dissolution, the LLC
            Agreement provides for liquidation of FCI LLC's assets and any
            distribution to owners will be in accordance with the balance of
            their respective capital accounts. Following distribution of assets,
            owners having a capital account with a deficit balance shall be
            required to restore the account. The LLC Agreement provides that FCI
            LLC shall terminate on December 31, 2025. In consideration of all
            capital contributions made through September 30, 1997, the Class A
            and Class B owners owned 15,390,000 and 3,610,000 membership
            interests in FCI LLC, respectively, representing 81% and 19%,
            respectively, of such interests.

      g.    Foreign Currency Translation--For non-U.S. subsidiaries, the
            functional currency is the local currency. Assets and liabilities of
            those operations are translated into U.S. dollars using year-end
            exchange rates; income and expenses are translated using the average
            exchange rates for the reporting period. Translation adjustments are
            reported as a separate component of comprehensive loss. Exchange
            losses and gains resulting from foreign currency transactions are
            included in the results of operations based upon the provisions of
            SFAS No. 52, "Foreign Currency Translation."

      h.    Use of Estimates--The preparation of financial statements in
            conformity with generally accepted accounting principles requires
            management to make estimates and assumptions that affect the amounts
            reported in the financial statements and accompanying notes. Actual
            results could differ from those estimates.

      i.    Revenue Recognition--FaciliCom records revenues from the sale of
            telecommunications services at the time of customer usage based upon
            minutes of traffic processed at contractual fees. The Company has
            entered into, and continues to enter into, operating agreements with
            telecommunications carriers in several foreign countries under which
            international long distance traffic is both delivered and received.
            Under these agreements, the foreign carriers are contractually
            obligated to adhere to the policy of the FCC, whereby traffic from
            the foreign country is routed to U.S. based international carriers,
            such as the Company, in the same proportion as traffic carried into
            the country. Mutually exchanged traffic between the Company and
            foreign carriers is settled through a formal settlement policy at an
            agreed upon rate which allows for the offsetting of receivables and
            payables with the same carrier (settlement on a net basis). Although
            the Company can reasonably estimate the revenue it will receive
            under the FCC's proportional share policy, there is no guarantee
            that the Company will receive return traffic and the Company is
            unable to determine what impact changes in future settlement rates
            will have on net payments made and revenue received. Accordingly,
            the Company does not record this revenue until the service is
            provided.

      j.    Cost of Revenue--Cost of revenue includes network costs which
            consist of access, transport and termination costs. Such costs are
            recognized when incurred in connection with the provision of
            telecommunication services, including costs incurred under operating
            agreements.

      k.    Stock-Based Compensation--FaciliCom accounts for stock-based
            compensation using the intrinsic value method prescribed in
            Accounting Principles Board Opinion ("APB") No. 25, "Accounting for
            Stock Issued to Employees" and related interpretations. Accordingly,
            compensation cost is measured as the excess, if any, of the market
            price of the Company's stock at the date of grant over the amount an
            employee must pay to acquire the stock.

                                      F-11

<PAGE>   16


      l.    Financial Instruments--FaciliCom has financial instruments, which
            include cash and cash equivalents, marketable securities and
            long-term debt obligations. The carrying values of these instruments
            in the balance sheets, except for certain marketable securities and
            10-1/2% Senior Notes due 2008 (the "Notes") (see Note 4),
            approximated their fair market value. See Note 16 for disclosure of
            fair market value for marketable securities. The estimated fair
            value of the Company's Notes at September 30, 1999 and 1998 was
            $255.0 million and $261.0 million, respectively, and was estimated
            using quoted market prices.

            The fair values of the other instruments were based upon quoted
            market prices of the same or similar instruments or on the rate
            available to FaciliCom for instruments of similar maturities.

      m.    Fiber Optic Cable Arrangements--FaciliCom obtains capacity on
            certain fiber optic cables under three types of arrangements. The
            Indefeasible Right of Use ("IRU") basis provides the Company the
            right to use a fiber optic cable, with most of the rights and duties
            of ownership, but without the right to control or manage the
            facility and without any right to salvage or duty to dispose of the
            cable at the end of its useful life. Because of this lack of control
            and an IRU term approximates the estimated economic life of the
            asset, FaciliCom accounts for such leases as leased transmission and
            communications equipment and as capital leases. The Minimum
            Assignable Ownership Units ("MAOU") basis provides the Company an
            ownership interest in the fiber optic cable with certain rights to
            control and to manage the facility. Because of the ownership
            features, the Company records these fiber optic cables as owned
            transmission and communications equipment and as long-term debt. The
            Carrier Lease Agreement basis involves a shorter term agreement
            which provides the Company the right to use capacity on a cable but
            without any rights and duties of ownership. The Company accounts for
            such leases as operating leases.

      n.    Impact of Recently Issued Accounting Standards--In June 1997, the
            Financial Accounting Standards Board ("FASB") issued SFAS No. 130,
            "Reporting Comprehensive Income," which (i) establishes standards
            for reporting and display of comprehensive income and its components
            (revenues, expenses, gains, and losses) in a full set of
            general-purpose financial statements, and (ii) requires an
            enterprise to report a total for comprehensive income in condensed
            financial statements of interim periods. FaciliCom adopted SFAS No.
            130 in fiscal 1999 and has elected to display the components of
            Comprehensive Income (Loss) within the Consolidated Statements of
            Operations and Comprehensive Loss. Prior period amounts have been
            appropriately disclosed.

            In June 1998, the FASB issued SFAS No. 133, "Accounting for
            Derivative Instruments and Hedging Activities," which establishes
            accounting and reporting standards for derivative instruments and
            for hedging activities. It requires that an entity recognize all
            derivatives as either assets or liabilities in the statement of
            financial position and measuring those instruments at fair value,
            with the potential effect on operations dependent upon certain
            conditions being met. The statement (as amended by SFAS No. 137) is
            effective for all fiscal quarters of fiscal years beginning after
            June 15, 2000. Management has not determined the impact that
            implementing SFAS No. 133 will have on FaciliCom's financial
            position or results of operations.

      o.    Reclassifications--Certain amounts in the September 30, 1998 and
            1997 consolidated financial statements have been reclassified to
            conform with the presentation of the September 30, 1999 consolidated
            financial statements.

                                      F-12
<PAGE>   17


3.   MERGER AGREEMENT

      On August 17, 1999, the Company entered into a merger agreement with World
      Access, Inc ("World Access") providing that the Company will merge with
      and into World Access. Upon consummation of the merger, the separate
      existence of the Company will cease and World Access will continue as the
      surviving corporation. Pursuant to the terms of the merger agreement, the
      shareholders of FaciliCom will receive approximately $436 million
      consideration, in the form of Convertible Preferred Stock, Series C and
      approximately $56.0 million of cash or World Access common stock. The
      Series C Preferred Stock bears no dividend and is convertible into shares
      of World Access common stock at a conversion rate of $20.38 per common
      share, subject to potential adjustment under certain circumstances. If the
      closing trading price of World Access common stock exceeds $20.38 per
      share for 60 consecutive trading days, the Series C Preferred Stock will
      automatically convert into World Access common stock.

      Adoption of certain proposed amendments to the FaciliCom Indenture (see
      Note 4) is required to consummate the merger. Accordingly, under the terms
      of the merger agreement, the consummation of the merger was conditioned
      upon the adoption of the proposed amendments. In addition, the closing of
      the merger was subject to the approval of World Access stockholders and
      certain regulatory agencies. Certain stockholders of World Access had
      entered into a voting agreement whereby they have committed to vote in
      favor of a merger. The merger closed on December 7, 1999.

4.   LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS

      Revolving Credit Facility - On May 24, 1999, FaciliCom entered into a
      $35.0 million revolving credit facility (the "Credit Facility"), which is
      scheduled to terminate on May 23, 2000. The Credit Facility contains
      interest rate options based upon the London Interbank Offered Rate
      ("LIBOR") or Prime, plus applicable margin percentages. The Credit
      Facility requires the Company to pay a .375% per annum commitment fee on
      the unused balance of the line. At September 30, 1999, availability under
      the Credit Facility was $10.0 million. The Credit Facility contains
      certain restrictive covenants and is guaranteed by Armstrong.

      Long-Term Debt - On January 28, 1998, FCI issued $300 million aggregate
      principal amount of Notes bearing interest at 10-1/2% due 2008 pursuant to
      an Indenture (the "Offering"). The Notes are unsecured obligations of FCI
      and interest on the Notes is payable semiannually in arrears on January 15
      and July 15 of each year, commencing on July 15, 1998.

      The Notes are redeemable at the option of FCI, in whole or in part at any
      time on or after January 15, 2003, at specified redemption prices plus
      accrued and unpaid interest. In addition, at any time prior to January 15,
      2001, FCI, may redeem from time to time up to 35% of the originally issued
      aggregate principal amount of the Notes at the specified redemption prices
      with the net cash proceeds (as defined in the Indenture) of one or more
      public equity offerings. In the event of a change in control of ownership
      of FCI, Inc., each holder of the Notes has the right to require FCI, to
      purchase all or any of such holder's Notes at a purchase price in cash
      equal to 101% of the aggregate principal amount.

      FCI used approximately $86.5 million of the proceeds from the Offering to
      purchase investments consisting of U.S. Government Obligations, which are
      pledged as security and restricted for the first six scheduled interest
      payments on the Notes (see Note 16).


                                      F-13
<PAGE>   18


      The Notes require maintenance of certain financial and nonfinancial
      covenants, including limitations on additional indebtedness, restricted
      payments including dividends, transactions with affiliates, liens and
      asset sales.

      During 1999, the Company entered into Promissory Note ("Note") and
      Security Agreements with Nortel Networks, Inc. in order to finance the
      purchase of certain telecommunications equipment. The Promissory Note is
      collateralized by the related telecommunications equipment. The Promissory
      Note was due and payable with interest at approximately 9.2% on November
      15, 1999. On November 15, 1999, the Company entered into a Credit
      Agreement with Nortel Networks, Inc. ("Equipment Credit Facility") to
      refinance the Promissory Note and to provide a $40.0 million revolving
      loan facility to finance equipment purchases from Nortel Networks, Inc.
      The Equipment Credit Facility is scheduled to terminate on December 29,
      2000 and contains interest rate options based on Prime or Eurodollar
      rates. Loans under the Equipment Credit Facility are secured by the
      related equipment. The Equipment Credit Facility contains certain
      restrictive covenants. The amount borrowed under the Promissory Note at
      September 30, 1999 has been classified as long-term because of the
      refinancing.

      During 1997, FCI entered into an Equipment Loan and Security Agreement
      with NTFC Capital Corporation ("NTFC") to finance up to $5,000,000 for the
      purchase of transmission and communications equipment. Interest was
      payable quarterly and was calculated based upon LIBOR plus 4%. Quarterly
      principal payments were to commence on June 30, 1999. The loan was
      collateralized by the related equipment purchased under such agreement.
      The Company used a portion of the proceeds from the offering of Notes to
      pay off the indebtedness under the Equipment Loan and Security Agreement
      and the agreement was terminated.

      During 1995, FCI entered into an equipment financing agreement with
      Ericsson I.F.S. to purchase certain equipment. The original agreement was
      amended and restated on December 30, 1996, to increase the borrowing limit
      to $7,000,000 and certain terms were further revised on June 12, 1997 and
      November 21, 1997. Interest was calculated based upon LIBOR plus 4%.
      Quarterly principal payments were to commence on June 30, 1998. The loan
      was collateralized by the related equipment purchased under the financing
      agreement. The Company used a portion of the proceeds from the offering of
      Notes to pay off the indebtedness under the equipment financing agreement
      and the agreement was terminated.

      Long-term debt at September 30, 1999 and 1998 consists of the following
     (dollars in thousands):

<TABLE>
<CAPTION>


                                                                  INTEREST RATE         1999          1998
                                                                  -------------         ----          ----

     <S>                                                        <C>                 <C>           <C>
     Indenture notes, due 2008..............................    10.5%               $ 300,000     $ 300,000
     Nortel Networks, due 2001..............................     9.2%                  21,717            --
     Revolving line of credit, due 2000.....................    LIBOR+1.75%            25,000            --
     Cable capacity debt, due 2001..........................    LIBOR+4.5%                329           740
                                                                                    ---------     ---------

        Sub-total...........................................                          347,046       300,740
     Less: Current portion of long-term debt................
                                                                                         (175)         (394)
     Less: Revolving line of credit.........................                          (25,000)           --
                                                                                    ---------     ---------
                                                                                    $ 321,871     $ 300,346
                                                                                    =========     =========
</TABLE>

     The LIBOR rate was 5.4% and 5.8% on September 30, 1999 and 1998,
     respectively.

                                      F-14
<PAGE>   19

      Capital Leases--The Company leases certain fiber optic cables under
      agreements permitting the use of the cables over periods up to 25 years
      with payment requirements over periods not exceeding five years. Payments
      are made quarterly and interest is calculated at LIBOR plus 4% to 4.5%.

      In May 1998, the Company entered into a Memorandum of Understanding
      ("MOU") with Qwest. The MOU incorporates agreements to provide Qwest with
      international direct dial termination service to various destinations and
      provides the Company an IRU for domestic and international fiber optic
      capacity. The IRU is for 25 years, for which the Company has agreed to pay
      $24 million. Delivery of the capacity segments occurred during the year
      ended September 30, 1999. In addition, during the three-year period, Qwest
      has the right of first refusal pursuant to additional capacity purchases
      made by the Company.

      Future minimum payments on long-term debt and capital lease obligations at
      September 30, 1999 are as follows (in thousands):


<TABLE>
<CAPTION>

                                                                                                             LONG-        CAPITAL
                                                                                                             TERM          LEASES
                                                                                                             DEBT


     <S>                                                                                                    <C>           <C>
     2000 ............................................................................................      $ 25,175      $ 13,106
     2001 ............................................................................................        21,871         4,462
     2002 ............................................................................................            --           544
     2003 ............................................................................................            --           365
     2004 ............................................................................................            --           329
     Thereafter ......................................................................................       300,000         1,342
                                                                                                            --------      --------
     Total future minimum payments ...................................................................      $347,046        20,148
                                                                                                            ========
     Less: Amount representing interest (using September 30, 1999 LIBOR rate) ........................                      (2,234)
                                                                                                                          --------
                                                                                                                          $ 17,914
                                                                                                                          ========
</TABLE>

5.    INCOME TAXES

      At September 30, 1999 and 1998, FaciliCom has approximately $41.0 million
      and $6.0 million of cumulative net operating losses ("NOLs"),
      respectively, to offset future U.S. federal taxable income. Similarly, at
      September 30, 1999 and 1998, FaciliCom has approximately $73.0 million and
      $25.3 million of NOLs, respectively, to offset future foreign taxable
      income for those subsidiaries taxed in foreign jurisdictions. The tax
      asset recorded for this temporary difference reflects the fact that
      certain foreign operations are treated as branches for U.S. tax purposes
      and are subject to tax in both the U.S. and the foreign jurisdictions. The
      U.S. NOLs expire in up to twenty years, while the foreign NOLs expire at
      various times ranging from five to ten years with some jurisdictions
      providing for an indefinite carryforward period. A valuation allowance was
      also established for the net deferred tax assets related to the NOLs at
      September 30, 1999 and 1998.

      Deferred tax assets of approximately $3,130,000 at September 30, 1997 were
      related to the NOLs of foreign subsidiaries taxed in foreign jurisdictions
      totaling approximately $11,100,000. A valuation allowance was established
      for the amount of deferred tax assets at September 30, 1997.

      On December 22, 1997, FaciliCom adopted a tax sharing agreement with AHI,
      whereby the Company is obligated to file a consolidated federal income tax
      return with AHI and subsidiaries. Under this agreement, FCI is obligated
      to pay, with certain exceptions, its share of the consolidated tax
      liability to AHI and FCI will not be paid by AHI for tax benefits realized
      in the consolidated tax return. At December 31, 1997, FCI had
      approximately $1,018,000 of temporary differences between the carrying
      amounts of assets and liabilities for financial reporting purposes and
      amounts used for income tax


                                      F-15
<PAGE>   20

      purposes that amounted to approximately $393,000 and was recorded as a
      deferred tax liability and deferred income tax expense for the change in
      tax status for the year ended September 30, 1998.

      The components of loss before income taxes for the periods ended September
      30, 1999, 1998 and 1997 are as follows (in thousands):

<TABLE>
<CAPTION>

                                                     1999         1998         1997
                                                   -------      -------      -------

      <S>                                          <C>          <C>          <C>
      Domestic ..............................      $37,810      $43,432      $ 6,978
      Foreign ...............................       47,676       14,514        7,053
                                                   -------      -------      -------
          Total .............................      $85,486      $57,946      $14,031
                                                   =======      =======      =======
</TABLE>

      The components of the income tax provision for the years ended September
      30, 1999, 1998 and 1997 are as follows (in thousands):

<TABLE>
<CAPTION>

                                                     1999         1998         1997
                                                   -------      -------      -------

           <S>                                     <C>          <C>          <C>
           Current taxes ....................      $10,995      $11,351      $    --
           Deferred taxes ...................       19,301        7,916        2,010
           Valuation allowance ..............      (19,301)      (7,916)      (2,010)
                                                   -------      -------      -------
                                                   $10,995      $11,351      $    --
                                                   =======      =======      =======
</TABLE>


      A reconciliation of the total tax benefit with the amount computed by
      applying the statutory federal income tax rate to the loss before taxes
      for the year ended September 30, 1999 and 1998 is as follows (in
      thousands):

<TABLE>
<CAPTION>
                                                      1999           1998
                                                   --------       --------

           <S>                                     <C>            <C>
           Benefit applying statutory rate ..      $ 29,920       $ 19,700
           State taxes ......................         1,671            226
           Valuation allowance ..............       (19,301)        (7,916)
           Other ............................        (1,295)          (659)
                                                   --------       --------
           Income tax benefit ...............      $ 10,995       $ 11,351
                                                   ========       ========

</TABLE>

      There are no pro forma income tax amounts presented giving effect to the
      change in tax status for the statements of operations presented as the
      Company would have been a stand alone taxpaying entity and a valuation
      allowance would have been established for any net deferred tax benefit
      related to net operating losses.

      The components of deferred tax assets and liabilities at September 30,
      1999 and 1998 are as follows (in thousands):

<TABLE>
<CAPTION>

                                                                         1999           1998
                                                                       --------       --------

           <S>                                                         <C>            <C>
           Net operating loss carryforward (foreign and domestic)      $ 24,360       $  6,076
           Property and equipment ...............................          (858)           600
           Stock-based compensation .............................         3,530          2,522
           Allowance for doubtful accounts ......................         3,315          1,848
           Valuation allowance ..................................       (30,347)       (11,046)
                                                                       --------       --------
                                                                       $     --       $     --
                                                                       ========       ========
</TABLE>


                                      F-16

<PAGE>   21


6.   OPERATING LEASES

     The Company leases office facilities and certain fiber optic cables and
     switching facilities under noncancelable operating leases. Rental expense
     for the fiscal years ended September 30, 1999, 1998 and 1997 was $30.9
     million, $21.9 million and $4.7 million, respectively, of which $26.2
     million, $19.2 million and $3.8 million, respectively, relates to fiber
     optic cable leases, which are generally for less than one year.

     Future minimum lease payments under noncancelable operating leases as of
     September 30, 1999 are as follows (in thousands):

<TABLE>
     <S>                                           <C>
     2000 ...................................      $  4,057
     2001 ...................................         3,515
     2002 ...................................         3,185
     2003 ...................................         2,915
     2004 ...................................         2,501
     Thereafter .............................         8,695
                                                   --------
     Total ..................................        24,868
     Less: Subleases ........................          (788)
                                                   --------
                                                   $ 24,080
                                                   ========
</TABLE>

7.   BORROWINGS FROM OWNERS

     At September 30, 1996, the Company had outstanding interest-bearing working
     capital advances from Armstrong totaling $1,549,000. On November 1, 1996,
     FCI entered into a Convertible Line of Credit Agreement with Armstrong. The
     outstanding advances were converted into borrowings under the line of
     credit agreement. Under such agreement, FCI had a $15,000,000 credit
     facility of which $5,000,000 was available in cash and $10,000,000 was
     available for letter of credit needs. Armstrong had the right, at any time
     on or before October 31, 1999, to convert the entire principal amount of
     the cash loan into a maximum of 3.1% of additional ownership and convert
     the letter of credit balance outstanding into a maximum additional 4.44%
     ownership. In 1997, Armstrong converted the outstanding balance of
     $5,396,000 under the cash portion of the agreement into an ownership
     interest.

     At September 30, 1997, FCI had $10,000,000 for letter of credit needs of
     which it had outstanding letters of credit of $6,136,000 under the
     Convertible Line of Credit Agreement.

     In 1997, FCI entered into a Bridge Loan Agreement with Armstrong in which
     FCI could borrow up to $10,000,000. Interest was calculated based upon
     prime plus 1%. The prime rate was 8.5% at September 30, 1997. The loan was
     due on October 1, 1998. The outstanding balance at September 30, 1997 was
     $6,250,000. During the year ended September 30, 1998, Armstrong converted
     the outstanding balance of $6,250,000 into an ownership interest (see Note
     1).

     Additionally, as of September 30, 1996, FCI-Sweden had outstanding
     convertible debentures in the amount of $480,000 to a minority stockholder
     of both FCI-Sweden and FGC (the "Minority Stockholder"). Such convertible
     debentures accrued interest at LIBOR plus 4%. Interest was payable annually
     on September 30, with the full principal amount due on September 30, 2003.
     In December 1996, these convertible debentures were assigned to FCI (see
     Note 8).

                                      F-17
<PAGE>   22

      FCI's total interest expense under the above borrowings was $195,000 and
      $462,000 for the years ended September 30, 1998 and 1997, respectively.

8.   OTHER RELATED PARTY TRANSACTIONS

      As of September 30, 1996, FCI had an outstanding advance to the Minority
      Stockholder of $499,000.

      As of September 30, 1996, FCI and the Minority Stockholder held $1,120,000
      and $480,000, respectively, of FCI-Sweden debentures totaling $1,600,000
      which earned interest at LIBOR plus 4%. The holder of the debentures had
      the right to convert the outstanding principal balance into FCI-Sweden
      common stock at a predetermined price ranging from $200 to $250 per share.

      On December 23, 1996, the Minority Stockholder assigned its right, title
      and interest in the FCI-Sweden convertible debentures to FCI to satisfy
      the outstanding advance due to FCI from the Minority Stockholder. On March
      14, 1997, FCI converted all of its FCI-Sweden convertible debentures into
      7,400 shares of FCI-Sweden common stock. On May 15, 1997, FCI-Sweden
      issued 14,400 additional shares of common stock to FCI for consideration
      of $3,600,000.

      In March 1996, Tele8 Kontakt, a subsidiary of FCI at that time, was
      awarded a license agreement from the Swedish government for certain rights
      relating to communications systems and technology. During October 1996,
      FCI distributed its rights under such license agreement to its owners.

      FCI has contracted with AHI, since its inception, for the performance of
      certain services by AHI for FCI, including but not limited to financial
      accounting, professional and billing services. In May 1998, an agreement
      was entered into for such services. The agreement expires on September 30,
      2002. Expenses related to such contracted services of approximately $3.3
      million, $1.6 million and $439,000 are included in the statements of
      operations for the years ended September 30, 1999, 1998 and 1997,
      respectively.

      The terms of the agreements include professional services billed at hourly
      rates, check processing at an amount per check and data center services
      based on usage and disk storage space. The Company believes that the terms
      of the agreements are competitive with similar services offered in the
      industry.

      As of September 30, 1999 and 1998 an affiliate of AHI had issued letters
      of credits on behalf of the Company totaling $6.9 million and $9.4
      million, respectively.

 9.  BENEFIT PLANS

      Foreign Operations--Various foreign subsidiaries contribute to their
      respective government pension funds, social insurance, medical insurance
      and unemployment charters for their employees. The total contribution was
      $2.3 million, $1.3 million and $781,000 for the years ended September 30,
      1999, 1998 and 1997, respectively.

      401(k)--Employees of FCI may participate in a salary reduction 401(k) plan
      administered by AHI. All contributions represent employee salary
      reductions.

10.  CONCENTRATION OF RISK

      Financial instruments that potentially subject the Company to
      concentration of credit risk are accounts receivable. Four of the
      Company's customers accounted for approximately 13.0% of gross accounts

                                      F-18
<PAGE>   23


      receivable as of September 30, 1998. The Company performs on-going credit
      evaluations of its customers and in certain circumstances requires
      collateral to support customer receivables.

      However, many of the Company's customers, including these four, are
      suppliers to whom the Company has accounts payable that mitigate this
      risk.

      In addition, the Company is dependent upon certain suppliers for the
      provision of telecommunication services to its customers. The Company has
      not experienced, and does not expect, any disruption of such services.

      Approximately 24% of FaciliCom's revenues for the year ended September 30,
      1997 were derived from two customers each with percentages in excess of
      10%. No one customer represented 10% or more of the Company's revenues for
      the years ended September 30, 1999 and 1998.

11.  COMMITMENTS

      The Company has entered into an agreement that provides the Company with
      an IRU for international fiber optic capacity in the Pacific Rim. Delivery
      of the capacity under the agreement is not expected before January 1,
      2000. The IRU is for 15 years for which the Company has agreed to pay
      approximately $22.5 million, of which approximately $2.5 million has
      already been paid as a deposit and an additional $20.0 million is expected
      to be paid in the fiscal year ended September 30, 2000.

12.  CONTINGENCIES AND LITIGATION

      The Company is involved in various claims and possible actions arising in
      the normal course of its business. Although the ultimate outcome of these
      claims cannot be ascertained at this time, it is the opinion of the
      Company's management, based on its knowledge of the facts and advice of
      counsel, that the resolution of such claims and actions will not have a
      material adverse effect on the Company's financial condition or results of
      operations.

      In August 1997, FaciliCom entered into a settlement agreement relating to
      litigation arising from a certain 1996 FCI-Sweden international telephone
      services agreement and related billing, collection and factoring
      agreements with third parties. For the fiscal year ended September 30,
      1996, selling, general and administrative expenses included approximately
      $708,000 of losses relating to the settlement of which $500,000 represents
      a reserve on advances, paid at the time of the settlement agreement, on
      behalf of the telephone service company. Under the settlement agreement
      all of the above amounts were paid to fully satisfy any amounts which may
      be owing from the Company and the telephone services company to a company
      under a factoring agreement. At the date of settlement, the management of
      the Company believed the amounts advanced to the telephone services
      company were uncollectible. The settlement agreement also provided for the
      factoring company to assign to the Company any and all receivable claims
      the factoring company may have against the billing and collection agent
      ("Agent"). The Company filed a complaint against the Agent for breach of
      contract and related claims pursuant to an agreement between the Company
      and the Agent. The Agent placed in escrow the sum of $1,431,324. On May 8,
      1998, the balance of the escrow account was distributed among various
      entities. The Company received $791,000.


                                      F-19
<PAGE>   24


13.   STOCK-BASED COMPENSATION

       Through December 22, 1997, certain employees and directors were eligible
       to participate in a Performance Unit Plan established by the Company,
       under which a maximum of 1,254,000 units could have been granted. A unit
       is a right to receive a cash payment equal to the excess of the fair
       market value of a unit on its maturity date over the initial value of a
       unit. Fair market value of a unit was determined by the management
       committee of the Company. At September 30, 1997 and 1996, 484,500 and
       152,000 units had been granted, respectively. Participants vested in
       their units over a period not to exceed two years and were entitled to
       receive cash compensation equivalent to the value of the units at the
       time a participant retires provided the participant had 10 years of
       continuous service or, if earlier, upon the occurrence of certain events,
       including a change in control of the Company. The Company accrued to
       expense over the participant's service vesting period (10 years) amounts
       based on the value of the unit at year end. Amounts charged to expense
       for this plan for the year ended September 30, 1997 was $288,000. No
       amounts were expensed in prior years.

       On December 22, 1997, the Board of Directors adopted the 1997 Phantom
       Stock Rights Plan (the "Phantom Stock Plan"). The Phantom Stock Plan
       provided for the granting of phantom stock rights ("Phantom Shares") to
       certain directors, officers and key employees of the Company and its
       subsidiaries. The total number of Phantom Shares eligible for grant
       pursuant to the Phantom Stock Plan was 6,175, subject to adjustments for
       stock splits and stock dividends.

       All of the units granted under the Company's Performance Unit Plan were
       exchanged for equivalent phantom rights with equivalent terms under the
       new Phantom Stock Plan. Accordingly, 4,845 Phantom Shares had been
       granted of which 3,182 had vested. All of the provisions of the Phantom
       Stock Plan including vesting, forfeiture and cash settlement mirror the
       provisions of the Company's Performance Unit Plan.

       On March 31, 1998, the Board of Directors adopted the FaciliCom
       International, Inc. 1998 Stock Option Plan (the "1998 Stock Option
       Plan"). By resolution of the Board of Directors on March 31, 1998, the
       Company's Certificate of Incorporation was amended to create 25,000
       shares of a non-voting class of common stock. At September 30, 1998, the
       Company has 300,000 authorized shares, of which 275,000 are a voting
       class of common stock.

       The 1998 Stock Option Plan provides for the grant of options to purchase
       shares of the Company's non-voting common stock to certain directors,
       officers, key employees and advisors of the Company. The aggregate number
       of options that may be granted under the 1998 Stock Option Plan is 22,574
       and no option may be granted after March 31, 2008. No option is
       exercisable within the first six months of grant and options expire after
       ten years.

       Also on March 31, 1998, all of the Phantom Shares previously granted to
       employees of the Company under the Company's Phantom Stock Plan were
       converted to options under the 1998 Stock Option Plan, and the Company
       granted additional options to purchase 6,448 shares of non-voting common
       stock to employees, directors and advisors under the 1998 Stock Option
       Plan. The exchange of employees' Phantom Shares for options resulted in
       additional compensation cost for the incremental value of the new option
       amortized over the vesting period of the option that is shorter than the
       service period of the Phantom Shares. Total unrecognized compensation
       cost approximated $1,672,375 at time of conversion.


                                      F-20
<PAGE>   25


      A summary of the stock option activity for the years ended September 30,
1999 and 1998 is as follows:

<TABLE>
<CAPTION>

                                                      OPTION      OPTION    OPTION      OPTION    OPTION    OPTION       OPTION
                                                      SHARES       SHARES   SHARES       SHARES   SHARES    SHARES       SHARES
                                                     (EXERCISE   (EXERCISE (EXERCISE   (EXERCISE (EXERCISE (EXERCISE   (EXERCISE
                                                       PRICE       PRICE     PRICE       PRICE     PRICE     PRICE       PRICE
                                                        $1)        $263)      $500)      $526)     $700)     $950)      $1,000)
      <S>                                             <C>         <C>      <C>         <C>        <C>       <C>         <C>
      Options granted in the year ended
        September 30, 1998                             9,918        670        735         --        --         --          200
                                                     --------------------------------------------------------------------------
      Options outstanding at September 30, 1998        9,918        670        735         --        --         --          200
      Options granted                                  2,683        304         50        100       100        868           --
      Options exercised                               (1,182)        --        (33)        --        --         --           --
      Options forfeited/cancelled                     (1,888)        --       (183)        --        --       (100)          --
                                                     --------------------------------------------------------------------------
      Options outstanding at September 30, 1999        9,531        974        569        100       100        768          200
                                                     ==========================================================================

      Options exercisable September 30, 1999           9,379        755        173         --        --         --           67
                                                     ==========================================================================

      Options exercisable September 30, 1998           9,490        380         --         --        --         --           --
                                                     ==========================================================================
</TABLE>

      All of the options outstanding have a 10-year life and an option price
      range from $.01 to $1,000 per option share. The options vest over a period
      up to 5 years and in the years ended September 30, 1999 and 1998,
      respectively, there were 2,379 and 8,826 options granted that vested
      immediately. The Company recognized compensation cost of $3,630,000 and
      $5,706,000 for the years ended September 30, 1999 and 1998, respectively,
      relating to options granted and recognized compensation cost of $311,592
      for the year ended September 30, 1998 relating to the Company's Phantom
      Stock Plan. For the years ended September 30, 1999 and 1998 compensation
      cost includes $3,259,911 and $2,112,640, respectively, for options granted
      to certain non-employee directors and advisors related to certain
      directors of the Company.

      The fair value of options granted during the years ended September 30,
      1999 and 1998 was as follows:

<TABLE>
<CAPTION>

       OPTION SHARES                                                                          OPTION FAIR VALUE
       EXERCISE PRICE                                                                         AT DATE OF GRANT

                                                                                             1999           1998


       <S>                                                                                 <C>            <C>
       $     1........................................................................     $  1,364       $    640
       $   263........................................................................     $    730       $    423
       $   500........................................................................     $    539       $    306
       $   526........................................................................     $    520       $     --
       $   700........................................................................     $    400       $     --
       $   950........................................................................     $    266       $     --
       $ 1,000........................................................................     $     --       $    135
</TABLE>

      The fair value of the option grant was estimated on the date of grant
      using the Black-Scholes option pricing model. The assumptions used in the
      Black-Scholes model are: dividend yield 0%, volatility 30%, risk free
      interest rate of 6%, assumed forfeiture rate of 0% and an expected life of
      3 to 5 years.

      If the Company would have recorded compensation cost for the Company's
      stock option plan consistent with the fair value-based method of
      accounting prescribed under SFAS No. 123 it would have had an immaterial
      effect on the net loss of the Company for the fiscal years ended September
      30, 1999 and 1998.


                                      F-21
<PAGE>   26


14.  VALUATION AND QUALIFYING ACCOUNTS

       Activity in the Company's allowance accounts for the periods ended
       September 30, 1999, 1998 and 1997 were as follows (in thousands):


<TABLE>
<CAPTION>

                                                              DOUBTFUL ACCOUNTS
                                                                  ADDITIONS
                                                         ----------------------------
                                       BALANCE AT        CHARGED TO
                                      BEGINNING OF       COSTS AND         CHARGE TO                        BALANCE AT
                                         PERIOD           EXPENSE       OTHER ACCOUNTS      DEDUCTIONS     END OF PERIOD

      <S>                             <C>                <C>            <C>                 <C>            <C>
      1997                              $    --           $   1,263         $    --          $(1,102)         $  161
      1998                              $   161           $   3,771         $   745          $   (57)         $4,620
      1999                              $ 4,620           $   6,500         $    --          $(2,618)         $8,502
</TABLE>



<TABLE>
<CAPTION>

                                                         DEFERRED TAX ASSET VALUATION
                                                                   ALLOWANCE
                                                        ------------------------------
                                                         BALANCE AT        CHARGE TO
                                                        BEGINNING OF       COSTS AND       BALANCE AT
                                                           PERIOD           EXPENSE      END OF PERIOD


      <S>                                               <C>                <C>           <C>
      1997                                                $   1,120         $   2,010       $   3,130
      1998                                                $   3,130         $   7,916       $  11,046
      1999                                                $  11,046         $  19,301       $  30,347
</TABLE>

15.  GEOGRAPHIC DATA

      In June 1997 the FASB issued SFAS No. 131, "Disclosures about Segments of
      an Enterprise and Related Information," which establishes standards for
      the way that public business enterprises report information about
      operating segments in annual financial statements and requires that those
      enterprises report selected information about operating segments in
      interim financial reports issued to shareholders. The Company adopted the
      provisions of SFAS No. 131 in fiscal 1999 and all prior year disclosures
      have been recast for consistency. Under the provisions of SFAS No. 131,
      the Company has defined its operating segments by geographical location.


                                      F-22
<PAGE>   27


      FaciliCom operates as a provider of international long-distance
      telecommunications services. The Company is a multinational company
      operating in many countries including the United States, and several
      European Countries. Sales between geographic areas represent the providing
      of services through carrying and ultimate termination of customer traffic
      originated in the other geographic area and are accounted for based on
      established transfer prices. Revenues from external customers for
      individual countries represent traffic originated in those countries. In
      computing operating losses for foreign operations, no allocations of
      general corporate expenses have been made. Summary information with
      respect to the Company's geographic operations is as follows (in
      thousands):

<TABLE>
<CAPTION>

                                                             OPERATING SEGMENTS
                                                           YEAR ENDED SEPTEMBER 30,
                                                   ----------------------------------------
                                                      1999            1998           1997
      <S>                                          <C>             <C>             <C>
      REVENUES
           United States
           -  External Customers ................  $ 173,163       $ 116,384       $ 53,821
           -  Intercompany ......................    126,843          25,742          2,046
           United Kingdom
           -  External Customers ................     63,308          22,972          1,052
           -  Intercompany ......................     49,435           6,151             39
           Germany
           -  External Customers ................     63,143           2,383             --
           -  Intercompany ......................     17,602           2,127             --
           Sweden
           -  External Customers ................     31,300          26,488         15,235
           -  Intercompany ......................     30,776          32,591          7,861
           Other
           -  External Customers ................     72,852          16,019            447
           -  Intercompany ......................     23,696           3,664             --
           Eliminations .........................   (248,352)        (70,275)       (10,314)
                                                   ---------       ---------       --------
               Total ............................  $ 403,766       $ 184,246       $ 70,187
                                                   =========       =========       ========
      OPERATING LOSS
           United States ........................  $  (7,759)      $ (22,771)      $ (6,411)
           United Kingdom .......................     (8,595)         (4,728)          (876)
           Germany ..............................     (6,594)           (714)            --
           Sweden ...............................     (7,611)         (4,234)        (4,080)
           Other ................................    (23,286)        (11,439)             7
                                                   ---------       ---------       --------
               Total operating loss .............    (53,845)        (43,886)       (11,360)
               Interest expense (income), net ...    (30,051)        (14,460)        (1,336)
               Foreign exchange loss ............     (1,590)           (391)        (1,335)
               Other ............................         --             791             --
                                                   ---------       ---------       --------

               Loss before income taxes .........  $ (85,486)      $ (57,946)      $(14,031)
                                                   =========       =========       ========
      ASSETS
           United States ........................  $ 627,095       $ 488,649       $ 38,116
           United Kingdom .......................     41,832          44,274          4,098
           Germany ..............................     34,165          15,165             --
           Sweden ...............................     57,493          37,935         17,046
           Other ................................     77,378          53,618            119
           Eliminations .........................   (467,797)       (260,757)       (16,041)
                                                   ---------       ---------       --------

               Total ............................  $ 370,166       $ 378,884       $ 43,338
                                                   =========       =========       ========


      CAPITAL EXPENDITURES
           United States ........................  $  81,187       $  35,922       $  6,905
           United Kingdom .......................      5,636          15,611          3,226
           Germany ..............................      5,019           8,534             --
           Sweden ...............................      5,515          10,505          2,773
           Other ................................      8,184          28,068             --
                                                   ---------       ---------       --------
               Total ............................  $ 105,541       $  98,640       $ 12,904
                                                   =========       =========       ========
</TABLE>


                                      F-23
<PAGE>   28

16.  MARKETABLE SECURITIES

      In accordance with SFAS 115, the Company's debt securities are considered
      either held-to-maturity or available-for-sale. Held-to-maturity securities
      represent those securities that the Company has both the positive intent
      and the ability to hold to maturity, and are carried at amortized cost.
      This classification includes those securities purchased and pledged for
      payment of interest on the Notes. Available-for-sale securities represent
      those securities that do not meet that classification of held-to-maturity,
      are not actively traded and are carried at fair value. Unrealized gains
      and losses on these securities are excluded from earnings and are reported
      as a separate component of comprehensive loss until realized.

      The amortized cost and estimated fair value of the marketable securities
are as follows:


<TABLE>
<CAPTION>

                                                                SEPTEMBER 30, 1999
                                               ---------------------------------------------------

                                                                  GROSS          GROSS
                                               AMORTIZED        UNREALIZED    UNREALIZED     FAIR
                                                  COST             GAIN          LOSS        VALUE
      <S>                                      <C>              <C>           <C>          <C>
      Held-to-Maturity                                               (IN THOUSANDS)
         U.S. Government Securities                                  --------------

           Maturing in 1 year or less ...      $    31,849      $        --      $ 46      $31,803
           Maturing between 1 and 3 years           14,768               --       116       14,652
                                               -----------      -----------      ----      -------
      Total held-to-maturity ............      $    46,617      $        --      $162      $46,455
                                               ===========      ===========      ====      =======
</TABLE>

<TABLE>
<CAPTION>


                                                                SEPTEMBER 30, 1998
                                               --------------------------------------------------
                                                               GROSS        GROSS
                                               AMORTIZED     UNREALIZED   UNREALIZED      FAIR
                                                  COST          GAIN         LOSS         VALUE
                                                                  (IN THOUSANDS)
      <S>                                      <C>           <C>           <C>           <C>
      Held-to-Maturity
         U.S. Government Securities
           Maturing in 1 year or less ...      $ 31,394      $     79      $     --      $ 31,473
           Maturing between 1 and 3 years        43,124           546            --        43,670
                                               --------      --------      --------      --------
      Total held-to-maturity ............        74,518           625            --        75,143
                                               --------      --------      --------      --------

      Available-for-sale
           Commercial paper .............         6,887            --            --         6,887
           Government backed securities          31,787            24            --        31,811
                                               --------      --------      --------      --------
      Total available-for-sale ..........        38,674            24            --        38,698
                                               --------      --------      --------      --------
      Total marketable securities .......      $113,192      $    649      $     --      $113,841
                                               ========      ========      ========      ========
</TABLE>


<TABLE>
<CAPTION>

AS REPORTED SEPTEMBER 30, 1999 AND 1998 (IN THOUSANDS):        1999         1998
- -------------------------------------------------------      -------      -------
Current Assets:
<S>                                                          <C>          <C>
     Held-to-maturity (at amortized cost) ................   $31,849      $31,394
     Available-for-sale (at fair value) ..................        --       38,698
                                                             -------      -------
Total current assets .....................................   $31,849      $70,092
                                                             =======      =======
Noncurrent Assets
     Held-to-maturity (at amortized cost) ................   $14,768      $43,124
                                                             =======      =======
Capital Accounts:
     Holding gain on marketable securities ...............   $    --      $    24
                                                             =======      =======
</TABLE>




                                    * * * * *

                                      F-24
<PAGE>   29



                                 EXHIBIT INDEX

<TABLE>
<CAPTION>

     EXHIBIT NO.                    DESCRIPTION OF EXHIBIT
                                    ----------------------

     <S>          <C>
         2.       Agreement and Plan of Merger dated as of August 17, 1999 among
                  World Access, Inc., FaciliCom International, Inc., Armstrong
                  International Telecommunications, Inc., EPIC Interests, Inc.
                  and BFV Associates, Inc. (incorporated by reference to
                  Appendix A to our Proxy Statement filed with the Commission on
                  November 5, 1999).

         23.      Consent of Deloitte & Touche LLP.

         99.      Press Release dated December 7, 1999, announcing the
                  completion of the merger of World Access and FaciliCom.

</TABLE>




<PAGE>   1


                         INDEPENDENT AUDITORS' CONSENT

  We consent to the incorporation by reference in Registration Statements
  No. 333-66723, No. 333-66731, No. 333-68125, No. 333-68619, No. 333-68623
  and No. 333-68625 of World Access, Inc. on Forms S-8 of our report, dated
  December 7, 1999, on the consolidated financial statements of FaciliCom
  International, Inc. and subsidiaries appearing in this Form 8-K of World
  Access, Inc.


  /s/ Deloitte & Touche LLP

  Pittsburgh, Pennsylvania
  December 22, 1999



<PAGE>   1
                                                                      EXHIBIT 99

WORLD ACCESS COMPLETES MERGER WITH FACILICOM INTERNATIONAL

         Annual Revenue Run Rate of ILD Traffic Now Exceeds $1 Billion;
  FaciliCom's State-of-the-Art Network Provides Foundation for European Retail,
                           Data and Internet Services;
  Company Ideally Poised to Capitalize on the Consolidation of the ILD Industry

         ATLANTA, Dec. 7 /PRNewswire/ -- World Access, Inc. (Nasdaq: WAXS)
announced today that it has completed its merger with FaciliCom International,
Inc., following the receipt of stockholder approval at the Company's special
stockholders meeting held earlier today. The combined company now has carrier
grade switching and transport network facilities located strategically
throughout the U.S. and 13 European countries to facilitate entry into
deregulating retail markets worldwide. FaciliCom, a leading facilities-based
provider of European and U.S. originated international long-distance voice, data
and Internet services, will continue to operate under the FaciliCom name
throughout Europe.

         John D. Phillips, Chairman and Chief Executive Officer of World Access
said, "This merger positions World Access as a leading player in the
international long distance ("ILD") market. With one of the most extensive and
highest quality switching and transport networks in Europe, as well as
significant traffic volumes and scale, we are ideally positioned to capitalize
on the rapid consolidation expected to take place in the ILD market. Our
objective is to become a premier provider of bundled voice, data and Internet
services to small and medium enterprise ("SME") markets throughout Europe and
other strategic regions of the world. We intend to leverage our network capacity
to actively pursue the expansion of our international retail operations through
acquisitions of ILD providers and Internet Service Providers ("ISP's") and
internal growth."

         Walter J. Burmeister, President and Founder of FaciliCom, will be named
President of World Access at a Board of Directors meeting to be held later this
week. Mr. Burmeister commented, "Together we now have the management and
financial resources to leverage our extensive network and rapidly expand our
business, both in the retail ILD sector as well as data and Internet services.
In addition, as the largest non-incumbent wholesale provider in the world, our
combined traffic volume and significant scale provides us with a tremendous
platform for integrating future acquisitions. We expect to aggressively pursue
attractive acquisition targets as we execute our strategy of providing bundled
voice, data and Internet services to SME customers."

         The shareholders of FaciliCom received approximately $370 million of
Convertible Preferred Stock, Series C ("Preferred Stock") and $56 million in
cash. The Preferred Stock bears no dividend and is convertible into shares of
World Access common stock at a conversion rate of $20.38 per common share,
subject to potential adjustment under certain circumstances. If the closing
trading price of World Access common stock exceeds $20.38 per share for 60
consecutive trading days, the Preferred Stock will automatically convert into
common stock. The holders of the Preferred Stock will vote on an as-converted
basis with the holders of World Access common stock.

         As a result of the merger, the Armstrong Group of Companies,
FaciliCom's majority shareholder, is now the largest shareholder of World
Access, with approximately 20% of outstanding voting rights. Armstrong is a
diversified, privately held group of companies that own and operate cable
television systems, independent telephone companies, international
telecommunications companies, real estate companies, a residential and
commercial security company and various other businesses. MCI WorldCom, Inc.,
previously World Access' largest shareholder, now owns approximately 9% of
outstanding common shares.

         As part of the merger transaction, World Access has issued $300 million
of its 13.25% Senior Notes due 2008, in exchange for all outstanding FaciliCom

<PAGE>   2

Senior Notes.

         Donaldson, Lufkin & Jenrette served as advisor to World Access with
respect to the transaction.

         World Access provides international long distance services and
proprietary network equipment to the global telecommunications markets. The
World Access Telecommunications Group competitively provides end-to-end
communications services through its redundant digital network which is capable
of supporting voice and data services, including frame relay, Internet Protocol
(IP), asynchronous transfer mode (ATM) and multimedia applications. Located
strategically throughout the US and 13 European countries, World Access's
network backbone consists of gateway and tandem switches, linked by an extensive
fiber network encompassing tens of millions of circuit miles. The World Access
Equipment Group develops, manufactures and markets intelligent multiplexers,
digital microwave radio systems, digital switches, billing and network
telemanagement systems, cellular base stations, fixed wireless local loop
systems and other telecommunications network products. For additional
information regarding World Access and its divisions, please refer to the
Company's website at http://www.waxs.com.

         This press release may contain financial projections or other
forward-looking statements made pursuant to the safe harbor provisions of the
Securities Reform Act of 1995. Such statements involve risks and uncertainties
which may cause actual results to differ materially. These risks include:
potential inability to identify, complete and integrate acquisitions;
difficulties in expanding into new business activities; delays in new product
developments or introductions; the potential termination of certain service
agreements or the inability to enter into additional service agreements; and
other risks described in the Company's SEC filings, including the Company's
Annual Report on Form 10-K for the year ended December 31, 1998, the Company's
Quarterly Report on Form 10-Q for the three months ended March 31, 1999, June
30, 1999 and September 30, 1999 and the Company's Registration Statement on Form
S-3 (No. 333-43497), as such filings have been amended, all of which are
incorporated by reference into this press release.

         CONTACT: Investor Relations of World Access, Inc., 404-231-2025



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission