<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_____
F O R M 10-K/A-1
[ X ] ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Fiscal Year Ended December 31, 1995
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d)
OF THE SECURITIES EXCHANGE ACT of 1934
For the Transition Period From _________ to __________
Commission File No. 0-19363
CELLULAR COMMUNICATIONS INTERNATIONAL, INC.
-------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
Delaware 13-3221852
------------------------------- --------------------------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
110 East 59th Street, New York, New York 10022
- - ---------------------------------------- -----------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code (212)906-8480
-------------
_________
Securities registered pursuant to Section 12(b) of the Act:
NONE
Securities registered pursuant to Section 12(g) of the Act:
Common Stock, par value $.01 per share
--------------------------------------
(Title of Class)
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. [ X ] Yes [__] No
<PAGE>
Indicate by check mark whether disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K/A-1 or any amendment to
this Form 10-K/A-1.[_]
The aggregate market value of the registrant's Common Stock held by non-
affiliates at March 25, 1996, valued by reference to the closing sale price for
the registrant's Common Stock on the Nasdaq Stock Market's National Market, was
approximately $311,378,000.
Number of shares of Common Stock
outstanding as at March 25, 1996: 10,356,317
DOCUMENTS INCORPORATED BY REFERENCE
-----------------------------------
Document Part of 10-K in which
-------- ---------------------
Incorporated
------------
Definitive proxy statement Part III
for the 1996 Annual Meeting
of the Stockholders of
Cellular Communications International, Inc.
<PAGE>
TABLE OF CONTENTS
<TABLE>
<CAPTION>
Page
----
PART IV
- - -------
<S> <C> <C>
Item 14 Exhibits, Financial Statement Schedules,
and Reports on Form 8-K...................................... 1
Exhibit Index......................................................... 2
Signatures............................................................ 4
</TABLE>
The annual report on Form 10-K of Cellular Communications
International, Inc. for the fiscal year ended December 31,
1995 is being amended by this Form 10-K/A-1 for the following
reasons: (i) to include in Item 14(d) the financial statements
of Omitel Sistemi Radiocellulari Italiani S.p.A. and Omnitel
Pronto Italia S.p.A. and (ii) to include as Exhibit 23.1 the
consent of Coopers & Lybrand S.p.A.
<PAGE>
PART IV
-------
ITEM 14. EXHIBITS, FINANCIAL STATEMENT
- - -----------------------------------------
SCHEDULES AND REPORTS ON FORM 8-K.
---------------------------------
(a) (1) Financial Statements - See list of Financial
Statements on F-1.*
(2) Financial Statement Schedules -See list of
Financial Statement Schedules on page F-1.*
(3) Exhibits - See Exhibit Index on page 2.
(b) During the quarter ended December 31, 1995 the
Company filed a Current Report on Form 8-K
dated December 26, 1995.
(c) Exhibits - The response to this portion of
Item 14 is submitted as a separate section of
this report.
(d) Financial Statement Schedules -See list of
Financial Statement Schedules on page F-1.*
See list of Financial Statements and Financial
Schedules of Omnitel Sistemi Radiocellulari
Italiani S.p.A. and Omnitel Pronto Italia
S.p.A. following.
_________________
*previously filed
<PAGE>
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly authorized.
Dated: May 3, 1996
CELLULAR COMMUNICATIONS INTERNATIONAL, INC.
By: /s/ Stanton N. Williams
--------------------------------------------
Name: Stanton N. Williams
Title: Vice President-Chief Financial Officer
<PAGE>
EXHIBIT INDEX
Exhibit No.
- - -----------
3.1 Restated Certificate of Incorporation (Incorporated by Reference
to Exhibit 3.1, 1991 Form 10-K, File No. 0-19363).
3.1(a) Certificate of Designation of Series A Junior Participating
Preferred Stock (Incorporated by Reference to Exhibit 3.1(a), 1991
Form 10-K, File No. 0-19363).
3.1(c) Certificate of Designation of Series B Preferred Stock
(Incorporated by reference to Exhibit 3.1(c), File No. 33-90980).
3.2 Amended By-Laws (Incorporated by Reference to Exhibit 3.2, File
No. 33-38398).
4.1 Specimen of Common Stock Certificate (Incorporated by Reference to
Exhibit 4.1, 1991 Form 10-K, File No. 0-19363).
4.2 Rights Agreement, dated as of December 19, 1990, between CCII and
Continental Stock Transfer Trust Company as the Rights Agent
(Incorporated by Reference to Exhibit 4.2, File No. 33-38398).
4.3 Warrant dated July 25, 1994, between CCII and CCI. (Incorporated
by Reference to Exhibit 4.3., 1994 Form 10-K, File No. 0-19363)
4.4 Indenture dated as of August 22, 1995 between CCII and Chemical
Bank as Trustee (Incorporated by Reference to Exhibit 4.2, File
No.33-90980).
10.1 Description of Omnitel Joint Venture Agreement.*
10.2 Compensation Plan Arrangement - Cellular Communications
International, Inc. 1991 Stock Option Plan (amended and restated
effective June 2, 1994).(Incorporated by Reference to Exhibit
10.2., 1994 Form 10-K, File No. 0-19363)
10.3 Compensation Plan Arrangement - Cellular Communications
International, Inc. Non-Employee Directors Stock Option Plan
(amended and restated effective June 2, 1994). (Incorporated by
Reference to Exhibit 10.3., 1994 Form 10-K, File No. 0-19363)
________________
<PAGE>
*previously filed
10.4 Omnibus Agreement, dated as of June 20, 1994, among CCI, Cellular
Communications of Ohio, Inc., CCII and AirTouch; and
Acknowledgement Agreement, dated as of July 25, 1994, by and among
CCI, Cellular Communications of Ohio, Inc., CCII and AirTouch.
(Incorporated by Reference to Exhibit 10.4., 1994 Form
10-K, File No. 0-19363)
10.5 Warrant Agreement between the Company and CCII Funding, Inc.
(Incorporated by reference to Exhibit 10.10, File No. 33-90980).
11 Statement re Computation of per share earnings.*
21 Subsidiaries of the Registrant.*
23 Consent of Ernst & Young LLP.*
23.1 Consent of Coopers & Lybrand S.p.A
_________________
*previously filed
<PAGE>
[LETTERHEAD OF COOPERS & LYBRAND]
REPORT OF INDEPENDENT ACCOUNTANTS
To the Board of Directors and Stockholders
of Omnitel Sistemi Radiocellulari Italiani S.p.A.
We have audited the accompanying balance sheets of Omnitel Sistemi
Radiocellulari Italiani S.p.A. ("the Company") as of December 31, 1995 and
1994, and the related statements of income, stockholders' equity and cash flows
for the each of the years then ended. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Omnitel Sistemi Radiocellulari
Italiani S.p.A. as of December 31, 1995 and 1994, and the results of its
operations and its cash flows for each of the years then ended, in conformity
with accounting principles generally accepted in the United States of America.
COOPERS & LYBRAND S.p.A.
Turin, Italy,
April 4, 1996
<PAGE>
OMNITEL SISTEMI RADIOCELLULARI ITALIANI S.p.A.
Statements of Income
(in millions of Italian Lira)
<TABLE>
<CAPTION>
FOR THE YEAR ENDED
DECEMBER 31,
------------------------------
1995 1994 1993
-------- ------- -----------
(UNAUDITED)
<S> <C> <C> <C>
Income 75 -- --
Operating expenses net of reimbursement
(Note 7):
- third parties (1,455) (691) (282)
- related parties (24) (2,454) (23)
Equity in loss of Omnitel
Pronto Italia S.p.A. (160,331) (24,833) --
-------- ------- ----
Operating loss (161,735) (27,978) (305)
Interest income, net 1,400 2,969 25
-------- ------- ----
Net loss (160,335) (25,009) (280)
======== ======= ====
Net loss per common share 337 126 161
======== ======= ====
Weighted average number of common shares out-
standing (in millions) 475 199 1.7
======== ======= ====
</TABLE>
The accompanying notes are an integral part of these financial statements.
F-2
<PAGE>
OMNITEL SISTEMI RADIOCELLULARI ITALIANI S.p.A.
Balance sheets
(in millions of Italian Lira)
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31,
1995 1994
------------ ------------
<S> <C> <C>
ASSETS
Cash and cash equivalents (Note 3) 8,632 4,932
Receivables from related parties (Note 8) 98 21,411
Other current assets 637 443
------- -------
Total current assets 9,367 26,786
------- -------
Investment in Omnitel Pronto Italia S.p.A. (Note 4) 374,948 255,279
------- -------
Total non-current assets 374,948 255,279
------- -------
Total assets 384,315 282,065
======= =======
</TABLE>
The accompanying notes are an integral part of these financial statements.
F-3
<PAGE>
OMNITEL SISTEMI RADIOCELLULARI ITALIANI S.p.A.
Balance sheets
(in millions of Italian Lira, except per share amounts)
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31,
1995 1994
------------ ------------
<S> <C> <C>
LIABILITIES AND STOCKHOLDERS' EQUITY
- - ------------------------------------
Accounts payable 54 960
Due to related parties (Note 8) 36 9,275
Other current liabilities (Note 5) 1,903 1,426
-------- -------
Total current liabilities 1,993 11,661
-------- -------
Total Liabilities 1,993 11,661
-------- -------
Commitments and contingencies (Note 9)
Common stock (1995 525,000,000 and 1994 300,000,000
shares, par value Lit.1,000, authorized issued and
outstanding) 525,000 300,000
Additional paid in capital 50,000 --
Accumulated deficit (192,678) (29,596)
-------- -------
Total stockholders' equity (Note 10) 382,322 270,404
-------- -------
Total liabilities and stockholders' equity 384,315 282,065
======== =======
</TABLE>
The accompanying notes are an integral part of these financial statements.
F-4
<PAGE>
OMNITEL SISTEMI RADIOCELLULARI ITALIANI S.p.A.
Statements of cash flows
(in millions of Italian Lira)
<TABLE>
<CAPTION>
FOR THE YEARS ENDED
DECEMBER 31,
-------------------------------
1995 1994 1993
-------- -------- -----------
(UNAUDITED)
<S> <C> <C> <C>
Cash flows from operating activities:
- - -------------------------------------
Net loss (160,335) (25,009) (280)
Adjustment to reconcile net loss to net cash
used in operating activities:
Equity in loss of Omnitel Pronto Italia
S.p.A. 160,331 24,833 --
Change in operating assets and liabilities
(Increase) decrease in receivables from re-
lated parties 21,313 (21,402) --
(Increase) decrease in other current assets (194) (386) 56
Increase (decrease) in accounts payable (906) 876 183
Increase (decrease) in other current liabili-
ties 477 1,350 (2)
Increase (decrease) in due to related parties (9,239) 9,092 (407)
-------- -------- ----
Net cash used in operating activities 11,447 (10,646) (450)
======== ======== ====
Cash flows from investing activities:
- - -------------------------------------
Additions to property, plant and equipment -- (928) (164)
Proceeds from sale of property, plant and
equipment -- 1,172 4
Investment in Omnitel Pronto Italia S.p.A. (280,000) (280,112) --
-------- -------- ----
Net cash used in investing activities (280,000) (279,868) (160)
======== ======== ====
Cash flows from financing activities:
- - -------------------------------------
Proceeds from issue of common stock 275,000 298,000 600
Tax on issue of common stock (2,747) (2,978) --
-------- -------- ----
Net cash provided by financing activities 272,253 295,022 600
======== ======== ====
Increase (decrease) in cash and cash
equivalents 3,700 4,508 (10)
Cash and cash equivalents at beginning of the
year 4,932 424 434
-------- -------- ----
Cash and cash equivalents at end of the year 8,632 4,932 424
======== ======== ====
Supplemental cash flow data:
Cash paid during the year for:
Interest 2 35 --
======== ======== ====
Income taxes -- -- --
======== ======== ====
</TABLE>
The accompanying notes are an integral part of these financial statements.
F-5
<PAGE>
OMNITEL SISTEMI RADIOCELLULARI ITALIANI S.p.A.
Statements of changes in Stockholders' equity
(in millions of Italian Lira)
<TABLE>
<CAPTION>
COMMON ADDITIONAL PAID ACCUMULATED
STOCK - IN CAPITAL DEFICIT TOTAL
------- --------------- ----------- --------
<S> <C> <C> <C> <C>
Balance as of December 31, 1992
(unaudited) 1,400 -- (1,329) 71
Final call on 1992 common stock
issue 600 -- -- 600
Net loss for the year (unaudited) -- -- (280) (280)
------- ------ -------- --------
Balance as of December 31, 1993
(unaudited) 2,000 -- (1,609) 391
Issue of common stock 298,000 -- -- 298,000
Tax on issue of common stock -- -- (2,978) (2,978)
Net loss for the year -- -- (25,009) (25,009)
------- ------ -------- --------
Balance as of December 31, 1994 300,000 -- (29,596) 270,404
Issue of common stock
--January 26, 1995 175,000 -- -- 175,000
--September 29, 1995 50,000 50,000 -- 100,000
Tax on issue of common stock -- -- (2,747) (2,747)
Net loss for the period -- -- (160,335) (160,335)
------- ------ -------- --------
Balance as of December 31, 1995 525,000 50,000 (192,678) 382,322
======= ====== ======== ========
</TABLE>
The accompanying notes are an integral part of these financial statements.
F-6
<PAGE>
OMNITEL SISTEMI RADIOCELLULARI ITALIANI S.p.A.
Notes to financial statements
(in millions of Italian Lira unless otherwise stated)
1. DESCRIPTION AND OWNERSHIP OF THE BUSINESS
Omnitel Sistemi Radiocellulari Italiani S.p.A. ("the Company") was established
on June 19, 1990 with the objective of constructing and operating cellular
mobile telephone networks.
The Company owns a 70% interest in Omnitel Pronto Italia S.p.A. ("OPI") a start
up company that was awarded a fifteen year license to operate a mobile cellular
system based on the GSM standard on the Italian territory effective from
February 1, 1995. Revenue from operations commenced at the end of 1995 following
the launch of a fully operational service on December 7, 1995.
Although the Company owns 70% of the shares of OPI, both the statutes of OPI and
the stockholders' agreement between Omnitel Sistemi Radiocellulari Italiani
S.p.A. and Pronto Italia S.p.A. stipulate significant restrictions on the
Company's ability to control OPI. Among the restrictions are the requirements
that members of the Board of Directors designated by other stockholders approve
any changes in the companies' corporate purpose, management, auditors, issuance
or redemption of stock, payment of dividends, and annual budget. In addition,
transactions not included in the annual budget and exceeding certain immaterial
amounts regarding the purchase of assets, the assumption of debt, the subjection
of the companies' assets to liens or pledges, the extension of guarantees to
third parties, the acceptance of any terms and conditions necessary to obtain or
renew a license, require approval by members of the Board of Directors
designated by other stockholders. Consequently OPI is accounted for on an equity
basis.
OPI must comply with the standards of service, territorial coverage goals and
other conditions contained in its Italian cellular concession. The failure to
meet these requirements could result in the loss of the concession.
The Company's stockholders are Ing. C. Olivetti S.p.A., Bell Atlantic
International Inc., Cellular Communication International Inc., Lehman Brothers
Inc. and Telia International AB.
On December 15, 1995 Lehman Brothers Inc. sold 37,990,000 out of 38,000,000 of
its common stock to Ing. C. Olivetti S.p.A., increasing the latters holding in
the Company to 58.99%.
F-7
<PAGE>
OMNITEL SISTEMI RADIOCELLULARI ITALIANI S.p.A.
Notes to financial statements
(in millions of Italian Lira unless otherwise stated)
Continued
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The following is a summary of the most significant accounting policies used by
the Company to prepare the financial statements.
2.1 BASIS OF PRESENTATION
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
effect the amounts reported in the financial statements and accompanying notes.
Actual results could differ from those estimates.
In order to conform with accounting principles generally accepted in the United
States of America ("US GAAP"), certain adjustments are reflected in the
financial statements which are not recorded in the Italian books of account.
These adjustments relate primarily to the recording of the loss on equity for
the investment in OPI for US GAAP purposes (see Note 12.).
2.2 CASH AND CASH EQUIVALENTS
The Company considers all highly liquid monetary instruments with original
maturities of three months or less to be cash equivalents.
Short-term securities held under purchase and resale agreements are valued at
cost plus the accrued difference between purchase and resale price matured as of
the balance sheet date. The related income is classified as interest income.
2.3 RECEIVABLES AND PAYABLES
Receivables and payables are reflected at their stated value. Receivables are
reduced to their expected realizable value by an allowance for doubtful
accounts.
Receivables and payables denominated in foreign currencies are stated using the
year-end exchange rates. The resulting gains or losses are recorded in the
Statement of Income.
F-8
<PAGE>
OMNITEL SISTEMI RADIOCELLULARI ITALIANI S.p.A.
Notes to financial statements
(in millions of Italian Lira unless otherwise stated)
Continued
2.4 INCOME TAXES
The Company is subject to income taxes in the Republic of Italy.
The provision for current income taxes is based on an estimate of taxable income
for the year.
Deferred income tax balances reflect the impact of temporary differences between
the carrying amount of assets and liabilities and their tax bases and are stated
at enacted tax rates expected to be in effect when taxes are actually paid or
recovered.
Valuation allowances are established when necessary to reduce deferred tax
assets to the amount expected to be realized. Income tax expense is the tax
payable for the period and the change during the period in deferred tax assets
and liabilities.
2.5 NET LOSS PER COMMON SHARE
Net loss per common share is calculated by dividing the net loss by the weighted
average number of common stock shares outstanding.
3. CASH AND CASH EQUIVALENTS
December 31, December 31,
1995 1994
----- -----
Cash and cash equivalents consist of:
- - - Cash on hand and at bank 1,636 1,435
- - - Italian state bonds 6,996 3,497
----- -----
Total 8,632 4,932
===== =====
The Italian state bonds are subject to a purchase and resale agreement which
provides that the Company resell them at a pre-determined price.
F-9
<PAGE>
OMNITEL SISTEMI RADIOCELLULARI ITALIANI S.p.A.
Notes to financial statements
(in millions of Italian Lira unless otherwise stated)
Continued
4. INVESTMENTS
The movements in the investment account during 1995 were as follows:
<TABLE>
<S> <C>
Balance as of December 31, 1994 255,279
Increase in common stock of OPI (January 26, 1995) 175,000
Increase in common stock of OPI and Additional paid in capital
(September 29, 1995) 105,000
Equity in loss of OPI for the year (160,331)
--------
Balance as of December 31, 1995 374,948
========
</TABLE>
As of December 31, 1995 and 1994 the Company held 507,500,000 and 280,000,000
shares of OPI respectively representing 70% of its outstanding common stock.
The following is a summary of the financial information of OPI for the twelve
months ended December 31, 1995 and 1994:
F-10
<PAGE>
OMNITEL SISTEMI RADIOCELLULARI ITALIANI S.p.A.
Notes to financial statements
(in millions of Italian Lira unless otherwise stated)
Continued
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31,
1995 1994
------------ ------------
<S> <C> <C>
Net sales 49,018 --
Advertising and marketing costs 54,222 --
Operating costs 185,963 42,193
Annual tax on stockholders' equity 5,049 2,995
Depreciation and amortization 35,869 1,753
Interest income, net 7,021 15,462
--------- -------
Net loss 225,064 31,479
========= =======
Omnitel S.R.I.--70% share of net loss 157,545 22,035
- - --70% share of tax on common stock subscriptions 2,786 2,798
--------- -------
Equity in loss of OPI for the year 160,331 24,833
========= =======
Current assets 165,924 47,167
Non current assets 1,518,171 847,240
--------- -------
Total assets 1,684,095 894,407
========= =======
Current liabilities 637,388 525,688
Non current liabilities 511,067 4,035
--------- -------
Total liabilities 1,148,455 529,723
========= =======
Net assets 535,640 364,684
========= =======
Omnitel S.R.I. 70% share of equity 374,948 255,279
========= =======
</TABLE>
5. OTHER CURRENT LIABILITIES
Other current liabilities consist principally of miscellaneous non-income
taxes payable.
F-11
<PAGE>
OMNITEL SISTEMI RADIOCELLULARI ITALIANI S.p.A.
Notes to financial statements
(in millions of Italian Lira unless otherwise stated)
Continued
6. INCOME TAXES
No provision for current income taxes has been made as the Company is in a
loss position.
Significant components of the Company's deferred tax accounts are as
follows:
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31,
1995 1994
------------ ------------
<S> <C> <C>
Deferred tax assets 85,296 14,030
Valuation allowance (85,296) (14,030)
------- -------
Net deferred tax assets -- --
======= =======
</TABLE>
The deferred tax asset of Lit.85,296 million relates to the temporary
differences arising from the adjustment of the investment in OPI to the
equity method at the period end for financial reporting purposes but not
for fiscal purposes.
Full valuation allowances have been provided at December 31, 1995 and 1994
since it is not possible as at either date to establish that it is more
likely than not that the assets will be realized.
7. OPERATING EXPENSES NET OF REIMBURSEMENT
Prior to the formation of OPI, the Company sustained costs in preparation
for the bid of the cellular telephone license. As part of the agreement
made when OPI was formed, it was agreed that a substantial portion of these
costs would be rebilled to OPI. The analysis of such expenses and the
related recharges were as follows:
F-12
<PAGE>
OMNITEL SISTEMI RADIOCELLULARI ITALIANI S.p.A.
Notes to financial statements
(in millions of Italian Lira unless otherwise stated)
Continued
<TABLE>
<CAPTION>
DECEMBER 31,
1994
------------
<S> <C>
Expenses 20,135
Recharges 16,990
------
Net 3,145
======
</TABLE>
There were no expenses or reimbursement for the year ended December 31,
1995 relating to the formation of OPI.
8. RELATED PARTY TRANSACTIONS
The Company does not have its own personnel and utilized the resources of
its stockholders, in particular Olivetti and its subsidiaries in the prior
period.
In the periods ended December 31, 1995, 1994 and 1993 transactions with
related parties have been as follows:
<TABLE>
<CAPTION>
DECEMBER 31,
1995 1994 1993
---- ------ -----------
(UNAUDITED)
<S> <C> <C> <C>
Services rendered or reinvoicing of expenses (exclud-
ing VAT figures):
- - --Olivetti Group 24 7,277 78
- - --Telia International AB 25 263 --
- - --Cellular Communications International Inc. 25 331 --
- - --Lehman Brothers Inc. -- 2,328 --
- - --Bell Atlantic International Inc. 25 -- --
Purchase of equipment (excluding VAT figures):
- - --Olivetti Group -- 215 133
Other revenues:
- - --Omnitel Pronto Italia S.p.A. (Note 7) -- 16,990 --
</TABLE>
F-13
<PAGE>
OMNITEL SISTEMI RADIOCELLULARI ITALIANI S.p.A.
Notes to financial statements
(in millions of Italian Lira unless otherwise stated)
Continued
<TABLE>
<CAPTION>
DECEMBER 31,
1995 1994 1993
---- ----- -----------
(UNAUDITED)
<S> <C> <C> <C>
Sale of office furniture and equipment:
- - --Omnitel Pronto Italia S.p.A. -- 1,173 --
Interest Income:
- - --Olivetti Group -- 597 --
</TABLE>
The interest income relates to an 8% short term loan granted to the related
Company subsequent to the issuance of capital stock and before the subscription
of the stock of OPI.
Amounts due from or (to) as of December 31, 1995 and 1994 (amounts include
VAT):
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31,
1995 1994
------------ ------------
<S> <C> <C>
Omnitel Pronto Italia S.p.A. -- 20,549
Ing. C. Olivetti S.p.A. 23 862
Ing. C. Olivetti S.p.A. -- (7,867)
Cellular Communications International Inc. 25 (291)
Telia International AB 25 (263)
Lehman Brothers Inc. -- (839)
Bell Atlantic International Inc. 25 --
Other (36) (15)
</TABLE>
9. COMMITMENTS AND CONTINGENCIES
As required by the terms of OPI's cellular concession, the Banca
Commerciale Italiana has issued a guarantee to the Italian Ministry of Post
and Telecommunications on behalf of OPI for Lit.219.4 billion. The Company
has provided a counter guarantee to the Banca Commerciale Italiana in the
amount of Lit.153.6 billion.
F-14
<PAGE>
OMNITEL SISTEMI RADIOCELLULARI ITALIANI S.p.A.
Notes to financial statements
(in millions of Italian Lira unless otherwise stated)
Continued
10. STOCKHOLDERS' EQUITY
On March 24, 1995, the Board of Directors approved, on the basis of
authorization obtained from the stockholders a share capital increase up to
Lit.757,500 million by means of the issue of new shares of Lit.1,000 par value
with a share premium of Lit.1,000 each. In the event of subscription and payment
of these amounts the total paid up capital of the company would reach a maximum
of Lit.1,040,000 million. The issue of these shares must be completed before
December 31, 1996.
11. SUBSEQUENT EVENTS
On both January 30, 1996 and March 28, 1996 the Company issued a further
52,500,000 common stock shares with a par value of Lit.1,000 each and a share
premium of Lit.1,000. These increased the Company's issued common stock to
Lit.630,000 million and its additional paid in capital to Lit.155,000 million.
12. RECONCILIATION TO GENERALLY ACCEPTED ACCOUNTING PRINCIPLES IN ITALY
("ITALIAN GAAP")
In order to conform with accounting principles generally accepted in the United
States of America, certain adjustments are reflected in the financial statements
which are not recorded in the Italian statutory financial statements.
F-15
<PAGE>
OMNITEL SISTEMI RADIOCELLULARI ITALIANI S.p.A.
Notes to financial statements
(in millions of Italian Lira unless otherwise stated)
Continued
As of December 31, 1995 and 1994 these adjustments which principally related to
a different treatment of the investment in OPI, are summarized as follows:
<TABLE>
<CAPTION>
1995 1994
-------- -------
<S> <C> <C>
NET INCOME
Net loss for the years ended December 31, 1995 and 1994 as
reported (160,335) (25,009)
Tax on common stock subscriptions capitalized as an intan-
gible asset under Italian GAAP (1,143) (628)
Loss on investment in OPI 160,331 24,833
Other costs capitalized during 1991/1992/1993 as an intan-
gible asset and charged to expense in 1994 under Italian -- (997)
GAAP -------- -------
Net adjustments 159,188 23,208
-------- -------
Net loss under Italian GAAP (1,147) (1,801)
-------- -------
STOCKHOLDERS' EQUITY
Stockholders' equity 382,322 270,404
Tax on common stock subscriptions capitalized as an intan-
gible asset under Italian GAAP 3,980 2,376
Loss on investment in OPI 185,164 24,833
-------- -------
Net adjustments 189,144 27,209
-------- -------
Stockholders' equity under Italian GAAP 571,466 297,613
======== =======
</TABLE>
F-16
<PAGE>
[LETTERHEAD OF COOPERS & LYBRAND]
REPORT OF INDEPENDENT ACCOUNTANTS
To the Board of Directors and Stockholders
of Omnitel Pronto Italia S.p.A.
We have audited the accompanying balance sheets of Omnitel Pronto Italia S.p.A.
as of December 31, 1995 and 1994 and the related statements of income,
stockholders' equity and cash flows for each of the years then ended. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.
We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Omnitel Pronto Italia S.p.A.
as of December 31, 1995 and 1994, and the results of its operations and its
cash flows for each of the years then ended, in conformity with accounting
principles generally accepted in the United States of America.
COOPERS & LYBRAND S.p.A.
Turin, Italy.
April 4, 1996
F-17
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Statements of Income
(in millions of Italian Lira except per share data)
<TABLE>
<CAPTION>
FOR THE YEARS CUMULATIVE FROM
ENDED INCEPTION TO END OF
DECEMBER 31, THE DEVELOPMENT
1995 1994 STAGE
------- ------ -------------------
<S> <C> <C> <C>
Net sales 49,018 -- 23,070
------- ------ -------
Advertising and marketing expenses:
--third parties 52,401 7,953 40,639
--related parties 1,821 732 2,139
Other operating costs and expenses:
--third parties 168,390 20,959 166,743
--related parties 17,573 12,549 26,801
Annual tax on stockholders' equity 5,049 2,995 7,713
Depreciation and amortization 35,869 1,753 20,027
------- ------ -------
Net operating expenses 232,085 46,941 240,992
Interest income, net 7,021 15,462 26,498
------- ------ -------
NET LOSS 225,064 31,479 214,494
======= ====== =======
Net loss per common share 345 106 463
======= ====== =======
Weighted average number of common shares
outstanding (in millions) 652 296 463
======= ====== =======
</TABLE>
The accompanying notes are an integral part of these financial statements.
F-18
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Balance sheets
(in millions of Italian Lira)
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31,
1995 1994
------------ ------------
<S> <C> <C>
ASSETS
Cash and cash equivalents (Note 3) 12,991 32,131
Accounts receivable, net (Note 5) 44,028 --
Due from related parties (Note 6) 36,115 3,686
Other current assets (Note 4) 34,928 11,350
Inventories of finished goods 37,862 --
--------- -------
Total current assets 165,924 47,167
--------- -------
Assets under construction 70,532 29,647
Equipment and furniture 60,852 16,120
Leasehold improvements 30,114 9,541
Network 479,234 --
Less:
- - ------
Accumulated depreciation (25,405) (1,627)
--------- -------
Total property, plant and equipment, net (Note 7) 615,327 53,681
Concession and accessory charges, net (Note 8) 828,855 788,178
Other intangibles assets, net (Note 8) 69,506 1,287
Other assets (Note 9) 4,483 4,094
--------- -------
Total non-current assets 1,518,171 847,240
--------- -------
TOTAL ASSETS 1,684,095 894,407
========= =======
</TABLE>
The accompanying notes are an integral part of these financial statements.
F-19
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Balance sheets
(in millions of Italian Lira, except per share amounts)
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31,
1995 1994
------------ ------------
<S> <C> <C>
LIABILITIES AND STOCKHOLDERS' EQUITY
Short term debt (Note 10) 30,595 400,080
Trade payables 495,572 26,397
Due to related parties (Note 6) 84,219 89,699
Other current liabilities and accrued liabilities (Note 11) 27,002 9,512
--------- -------
Total current liabilities 637,388 525,688
--------- -------
Long term debt (Note 10) 500,000 --
Accrual for severance pay 11,067 4,035
--------- -------
Total liabilities 1,148,455 529,723
--------- -------
Commitments and contingencies (Note 14)
Common stock (Lit.1,000 par value per share):
- - --725,000,000 shares authorized, issued and out-
standing 725,000 400,000
Additional paid in capital 75,000 --
Deficit accumulated in development stage (222,311) (35,316)
Accumulated deficit (42,049) --
--------- -------
Total stockholders' equity (Note 15) 535,640 364,684
--------- -------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY 1,684,095 894,407
========= =======
</TABLE>
The accompanying notes are an integral part of these financial statements.
F-20
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Statements of cash flows
(in millions of Italian Lira)
<TABLE>
<CAPTION>
FOR THE YEARS ENDED CUMULATIVE FROM
DECEMBER 31 INCEPTION TO END OF
---------------------------- THE DEVELOPMENT
1995 1994 STAGE
------------------- -------- -------------------
<S> <C> <C> <C>
Cash flows from operating
-------------------------
activities:
-----------
Net loss (225,064) (31,479) (212,494)
Adjustments to recon-
cile net loss to net
cash used in operating
activities:
Depreciation and amor-
tization 35,869 1,753 20,027
Provision for severance
pay 3,969 576 3,967
Provision for bad debt 991 -- 550
Changes in operating
assets and liabili-
ties:
(Increase) Decrease in
other current assets (23,578) (11,101) (41,195)
(Increase) Decrease in
due from related par-
ties (32,429) (3,686) (13,075)
(Increase) Decrease in
inventories (37,862) -- (41,718)
Increase (Decrease) due
to related parties (5,480) -- (4,758)
(Increase) Decrease in
accounts receivable (45,019) -- (18,579)
Increase (Decrease) in
other current liabili-
ties and accrued lia-
bilities 17,490 13,048 41,957
Increase (Decrease) in
accrual for severance
pay 3,063 -- 3,032
Increase (Decrease) in 119,766 -- 102,631
trade payable -------- -------- --------
Net cash used in op-
erating activities (188,284) (30,889) (161,655)
======== ======== ========
Cash flows from invest-
----------------------
ing activities:
--------------
Additions to property,
plant and equipment (585,417) (58,603) (552,253)
Additions to intangible
assets (81,763) (786,296) (856,188)
Additions to (disposals
of) other assets (389) (4,094) (3,713)
Increase (Decrease) due
to related parties -- 89,686 89,686
Increase (Decrease) in 349,409 26,393 325,811
trade payables -------- -------- --------
Net cash used in in- (318,160) (732,914) (996,657)
vesting activities ======== ======== ========
</TABLE>
The accompanying notes are an integral part of the financial statements
F-21
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Statements of cash flows
(in millions of Italian Lira)
Continued
<TABLE>
<CAPTION>
FOR THE YEARS ENDED CUMULATIVE FROM
DECEMBER 31 INCEPTION TO END OF
------------------- THE DEVELOPMENT ---
1995 1994 STAGE
------------------- ------- -------------------
<S> <C> <C> <C> <C>
Cash flows from financ-
ing activities:
Proceeds from issue of
common stock 400,000 399,800 799,800
Tax on issue of common
stock (3,980) (3,997) (7,977)
Proceeds from bridge
loan 100,000 400,000 400,000
Bank overdrafts 30,515 -- 6,635
Commission on syndicated
loan and other charges (39,231) -- (36,942)
------- ------- ---------
Net cash provided by
financing activities 487,304 795,803 1,161,216
======= ======= =========
INCREASE (DECREASE) IN
CASH AND CASH EQUIVA-
LENTS (19,140) 32,000 2,904
Cash and cash equiva-
lents at the beginning 32,131 131 131
of year ------- ------- ---------
CASH AND CASH EQUIVA-
LENTS AT THE END OF THE 12,991 32,131 3,035
PERIOD ======= ======= =========
Supplemental cash flow
data:
Cash paid during the
year for:
Interest paid, net of
amount capitalized of
Lit. 42,776 (1994: Lit. 3,295) 291 77 206
======= ======= =========
Income taxes -- -- --
======= ======= =========
</TABLE>
The accompanying notes are an integral part of the financial statements.
F-22
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Statement of changes in stockholders' equity
(in millions of Italian Lira )
<TABLE>
<CAPTION>
DEFICIT
ACCUMULATED
ADDITIONAL IN
COMMON PAID IN DEVELOPMENT ACCUMULATED
STOCK CAPITAL STAGE DEFICIT TOTAL
------- ---------- ----------- ----------- --------
<S> <C> <C> <C> <C> <C>
Balance as of January 1,
1994 200 -- 160 -- 360
Issue of common stock:
--February 22, 1994 199,800 -- -- -- 199,800
--May 18, 1994 200,000 -- -- -- 200,000
Tax on issue of common
stock -- -- (3,997) -- (3,997)
Net loss for the period -- -- (31,479) -- (31,479)
------- ------ -------- ------- --------
Balance as of December
31, 1994 400,000 -- (35,316) -- 364,684
Issue of common stock:
--January 26, 1995 250,000 -- -- -- 250,000
--September 29, 1995 75,000 75,000 -- -- 150,000
Tax on issue of common
stock -- -- (3,980) -- (3,980)
Net loss for the period -- -- (183,015) (42,049) (225,064)
------- ------ -------- ------- --------
--
Balance as of December 31, 1995 725,000 75,000 (222,311) (42,049) 535,640
======= ====== ======== ======= ========
</TABLE>
F-23
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
1. DESCRIPTION AND OWNERSHIP OF THE BUSINESS
Omnitel Pronto Italia S.p.A ("the Company") was established in 1985 as a
subsidiary of the Olivetti Group. It remained substantially dormant until
February 22, 1994 when it was acquired by Omnitel Sistemi Radiocellulari
Italiani S.p.A. and Pronto Italia S.p.A. and changed its name to Omnitel Pronto
Italia S.p.A.
The Company's corporate purpose is to construct and operate a mobile cellular
System in Italy based on the GSM standard (Group Special Mobile).
During 1994 the Company obtained a fifteen year license to operate the cellular
mobile telephone network effective on February 1, 1995.
Activities carried out during 1995 were mainly related to the construction of
the network in order to obtain the minimum territory coverage required by the
license, as well as the establishment of all administrative and customer support
facilities.
The Company carried out an experimental service exercise between October 3, 1995
and December 6, 1995 and launched a full operational service from December 7,
1995. Following the launch of the fully operational service, the Company is no
longer considered to be in a development stage.
As of December 31, 1995, the stockholders of Omnitel Pronto Italia S.p.A. were
as follows:
Omnitel Sistemi Radiocellulari Italiani S.p.A. 70%
Pronto Italia (P.I) S.p.A. 30%
----
Total 100%
====
The Company currently purchases predominantly all of the hardware and software
used for the construction of the network from Nokia Telecommunications, although
alternative suppliers are readily available.
F-24
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The following is a summary of the most significant accounting policies used by
the Company to prepare the financial statements.
2.1 BASIS OF PRESENTATION AND PREPARATION OF FINANCIAL STATEMENTS
The Company was considered to be in a development stage in accordance with the
requirements of Statement of Financial Accounting Standards No. 7 "Accounting
and Reporting by Development stage companies" up to the date of the operational
launch on December 7, 1995.
Due to the insignificance of the Company's activity and financial position prior
to 1994, the cumulative information includes only those amounts from 1994
onwards. The cumulative amounts from inception to the end of the development
stage include the results of the Company through November 30, 1995, on the
assumption that the operations of the Company between November 30 and December
6, 1995 would not have a significant effect on the amount disclosed.
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions,
that effect the amounts reported in the financial statements and accompanying
notes. Actual results could differ from those estimates.
2.2 CASH AND CASH EQUIVALENTS
The Company considers all highly liquid monetary instruments with original
maturities of three months or less to be cash equivalents.
Short-term securities held under purchase and resale agreements (Repos) are
valued at cost plus the accrued difference between purchase and resale price
matured as of the balance sheet date. The related income is classified as
interest income.
F-25
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6,1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
2.3 RECEIVABLES AND PAYABLES
Receivables and payables are reflected at their stated value. Receivables are
reduced to their expected realizable value by an allowance for doubtful
accounts.
Receivables and payables denominated in foreign currencies are stated using the
year-end exchange rates. The resulting gains or losses are recorded in the
statement of income.
2.4 PROPERTY, PLANT AND EQUIPMENT
Depreciation is provided over the estimated useful lives of the assets by using
the straight-line method. Leasehold improvements are amortized over their
estimated useful lives or over the terms of the related leases, whichever is
shorter.
Expenditure for maintenance, repairs and minor replacements are charged to
current operations. Expenditure for major replacements and betterments are
capitalized.
2.5 ASSETS UNDER CONSTRUCTION
Assets under construction consist of the direct costs relating to the
construction of the network. These include costs such as hardware, software,
direct labor costs incurred in construction, as well as other costs relating to
Network Planning and Implementation. All costs not directly related to the
development and construction of the network have been charged to current
operations. The depreciation of completed and operational sites started from the
launch date of December 7, 1995.
2.6 INTANGIBLE ASSETS
The direct and indirect costs incurred to obtain the concession as well as the
interest on the related bank loan up to inception of service are capitalized and
amortized on a straight line basis over the license period starting from the
month in which the commercial telephone service began. All other intangible
assets are amortized on a straight-line basis over their estimated useful lives.
2.7 INVENTORIES
Inventories, consisting principally of those related to the Company's product
distribution business, are stated at the lower of cost (first-in, first-out
method) or market.
F-26
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
2.8 INCOME TAXES
The provision for current income taxes is based on the taxable income for the
year.
Deferred income tax balances reflect the impact of temporary differences between
the carrying amount of assets and liabilities and their tax bases and are stated
at enacted tax rates expected to be in effect when taxes are actually paid or
recovered.
Valuation allowances are established when necessary to reduce deferred tax
assets to the amount expected to be realized. Income tax expense is the tax
payable for the period and the change during the period in deferred tax assets
and liabilities.
2.9 ACCRUAL FOR SEVERANCE PAY
Under Italian law, deferred compensation accrues in favor of employees which
they (or in the event of their death, their heirs) are entitled to collect upon
termination of employment. The amount payable related to each year's service is
calculated on the basis of the remuneration of such year and will be subject to
annual revaluations based on increases in the Italian cost-of-living index
(ISTAT). Provision for the effect of such revaluations is made as increases in
the cost-of-living index are realized.
2.10 FINANCIAL INSTRUMENTS
The company utilizes derivative financial instruments such as interest rate swap
and interest rate cap agreements to limit its exposure to changing interest
rates but does not hold or issue such financial instruments for trading
purposes.
Premiums to obtain interest rate caps are deferred and applied over the period
of the related commitment. Net cash paid or received on interest rate swaps are
reflected as an increase or decrease of the interest expense during the period.
2.11 COMMISSION ON SYNDICATED LOAN FACILITY
Commission and charges incurred in respect of the Syndicated loan facility (see
Note 14) have been capitalized and are being amortised on a straight line basis
over the period of the facility, which approximates the interest method.
F-27
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
2.12 REVENUE RECOGNITION
Operating revenues for communications services are recognized as services
are rendered. Unbilled revenues resulting from cellular services provided
from the billing cycle date to the end of each month are calculated and
recorded.
Operating revenues for the Company's product distribution business are
recognized upon delivery of products to customers.
2.13 SOFTWARE COSTS
Software costs are capitalized and amortized over five years. Software
development costs are expensed as incurred.
2.14 ACCOUNTING PRONOUNCEMENTS
In March 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 121, "Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to Be Disposed Of" ("SFAS
121"), which is required to be adopted by fiscal 1997. SFAS 121 establishes
the accounting standards for the impairment of long-lived assets acquired
to be held and used, and for long-lived assets and certain intangible
assets to be disposed of. In the opinion of management, the application of
SFAS 121 would not have had any impact on the financial statements.
2.15 NET LOSS PER COMMON SHARE
Net loss per common share is computed by dividing the net loss as reported
in the Statements of Income by the weighted average number of common shares
outstanding during the period.
3. CASH AND CASH EQUIVALENTS
Cash and cash equivalents consist of:
<TABLE>
<CAPTION>
DECEMBER 31 DECEMBER 31,
1995 1994
----------- ------------
<S> <C> <C>
Cash and bank balances 12,991 960
Italian state bonds -- 31,171
------ ------
Total 12,991 32,131
====== ======
</TABLE>
F-28
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
The Italian state bonds were subject to reverse repurchase agreements which
provided that the Company resold them to Banca di Roma during the period at
a pre-determined price.
4. OTHER CURRENT ASSETS
The balances as of December 31, 1995 and 1994 are analyzed as follows:
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31,
1995 1994
------------ ------------
<S> <C> <C>
V.A.T. and withholding tax recoverable 19,191 9,422
Prepaid rents and financial charges 6,674 1,045
Advances to suppliers 7,896 373
Other 1,167 510
------ ------
Total 34,928 11,350
====== ======
</TABLE>
5. ACCOUNTS RECEIVABLE, NET
Accounts receivables consist of:
<TABLE>
<CAPTION>
DECEMBER 31,
1995
-----------
<S> <C>
Subscribers--communication services 8,550
Dealers--product distribution business 36,469
------
45,019
Less: Provision for bad debt (991)
------
44,028
======
</TABLE>
F-29
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
6. TRANSACTIONS WITH RELATED PARTIES
At December 31, 1995 and 1994 the analysis of related parties balances was
as follows:
<TABLE>
<CAPTION>
DECEMBER 31, 1995 DECEMBER 31, 1994
-------------------- --------------------
RECEIVABLES PAYABLES RECEIVABLES PAYABLES
----------- -------- ----------- --------
<S> <C> <C> <C> <C>
Omnitel S.R.I. -- -- -- (20,572)
P.I. -- (1,700) -- (18,234)
Olivetti group 116 (71,524) 10 (28,649)
AirTourch Int.l 88 (6,912) 1,257 (11,300)
Bell Atlantic 23 (1,155) 591 (5,331)
Telia International -- (2,215) 221 (2,032)
C.C.I. 23 (189) 174 (1,590)
Lehman Brothers -- -- -- (331)
Mannesmann -- (362) 28 (275)
Current accounts with Olivetti
group companies 35,865 (162) 1,405 (1,385)
------ ------- ----- -------
Total 36,115 (84,219) 3,686 (89,699)
</TABLE> ====== ======= ===== =======
F-30
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
The analysis of transactions during the year for services rendered by or to
related parties, including capitalized costs, is as follows:
<TABLE>
<CAPTION>
YEAR ENDED
YEARS ENDED DECEMBER 31,
DECEMBER 31, 1995 1994
-------------------- ------------
COSTS INCOME COSTS
---------- --------- ------------
<S> <C> <C> <C>
P.I. 1,700 -- 582
Olivetti group 54,555 65 5,676
AirTouch Int.l 12,259 13 3,608
Bell Atlantic 5,989 -- 2,123
Telia International 2,313 -- 397
C.C.I. 486 -- 282
Lehman Brothers -- -- 307
Mannesmann 314 -- 306
---------- ------- ------
Total 77,616 78 13,281
========== ======= ======
</TABLE>
Related party costs relate principally to the services of personnel rendered to
the Company. In addition, the Company has a relationship with Ing. C. Olivetti
& Co. S.p.A. who provide payroll services to the Company on an ongoing basis.
As of December 31, 1995 the Company had an outstanding loan for Lit.500,000
million relating to the financing jointly granted by three banks, including
Banca di Roma (a stockholder of Pronto Italia S.p.A.) which acts as the agent
bank (see Note 10)
F-31
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
7. PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment at December 31, 1995 and 1994 consist of the
following:
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31,
1995 1994 ESTIMATED
AT COST AT COST USEFUL LIVES
------------ ------------ ---------------------
<S> <C> <C> <C>
Technical instruments and
equipment 10,772 5,056 5 years
Office furniture and equipment 30,609 11,064 5 years
Electronic equipment 19,471 -- 5.5 years
Leasehold improvements 30,114 9,541 lease term or life of
assets, if shorter
Network:
specific plant 10,239 -- 6.67 years
radio and transmission equip-
ment 165,953 -- 6.67 years
computer and electronic
equipment 99,321 -- 5.5 years
fixtures 10,994 -- 10 years
know-how 125,915 -- 15 years
improvements to network prop-
erties 66,812 -- lease term or life of
------- ------ assets, if shorter
Subtotal Network 479,234 --
------- ------
570,200 25,661
Less: Accumulated depreciation (25,405) (1,627)
------- ------
544,795 24,034
Assets under construction 70,532 29,647
------- ------
615,327 53,681
======= ======
</TABLE>
F-32
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
8. INTANGIBLE ASSETS
Intangible assets as of December 31, 1995 and 1994 can be detailed as
follows:
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31, ESTIMATED
1995 1994 USEFUL
AT COST AT COST LIVES
------------ ------------ ---------
<S> <C> <C> <C>
CONCESSION AND ACCESSORY CHARGES
Concession fee 750,000 750,000
Bid preparation costs incurred by:
-- Omnitel S.R.I. and P.I. 27,784 26,084
-- Other 8,799 8,799
Interest and commission relating to the bridging
loan and performance bond 46,141 3,295
------- -------
Concession and accessory charges 832,724 788,178 15 years
Less: Accumulated amortization (3,869) --
------- -------
Concession and accessory charges, net 828,855 788,178
======= =======
OTHER INTANGIBLE ASSETS
Cost of usage rights of software and others 38,631 1,414 5 years
Less: Accumulated amortization (7,854) (127)
------- -------
Cost of usage rights of software and others, net 30,777 1,287
Commission on syndicated loan and other charges 39,231 -- 10 years
Less: Accumulated amortization (502) --
------- -------
Commission on syndicated loan and other charges, net 38,729 -- 10 years
------- -------
Total other intangible assets, net 69,506 1,287
======= =======
Total intangible assets 898,361 789,465
======= =======
</TABLE>
On November 30, 1994, the Company made a lump-sum payment (Lit. 750,000
million) for the concession by the Ministry for Post and Telecommunications for
the installation and operation, on a non-exclusive basis, of the GSM service on
Italian territory. The concession was effective from February 1, 1995 and will
have a duration of fifteen years.
F-33
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
9. OTHER ASSETS
The balances at December 31, 1995 and 1994 are analyzed as follows:
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31,
1995 1994
------------ ------------
<S> <C> <C>
Deposit paid to the Ministry for the release of the
concession 3,000 3,000
Advances to suppliers and others 1,483 1,094
----- -----
Total 4,483 4,094
===== =====
</TABLE>
The deposit paid to the Ministry of Post and Telecommunications will remain in
place throughout the duration of the concession and earns interest at the
annual rate of 3.5%.
10. DEBT
The amount due to banks at December 31, 1995 and 1994 can be further
detailed as follows:
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31,
1995 1994
------------ ------------
<S> <C> <C>
Short term debt:
--Bank overdrafts 30,595 80
--Bank loan -- 400,000
Long term debt:
--Bank loan 500,000 --
------- -------
Total debt 530,595 400,080
======= =======
</TABLE>
The bank loan had an original duration of 12 months and was due for repayment
in December 1995. This was extended during the year and is now repayable in
February 1996. The loan carried interest at RIBOR (Rome Inter-Bank Offered Rate
10.7% as of December 31, 1995, 8.95% as of December 31, 1994) plus 1% and 0.75%
respectively. The borrowing was obtained to finance the payment of the
concession and was granted by the following Italian banks: Banca di Roma, Banca
Commerciale Italiana and Crediop (Credit Consortium for Public Works).
F-34
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
As detailed in Note 14, the Company signed the syndicated loan facility
agreement on November 30, 1995. This agreement provides for the first
drawdown to be used to repay the above bank loan and accordingly it has
been classified as a long term liability as required by Statement of
Financial Accounting Standards No. 6 "Classification of Short Term
Obligations expected to be refinanced".
Subsequent to the year-end, on February 13, 1996 the bank loan of Lire 500
million was repaid from the proceeds of the first drawdown under the
syndicated loan facility (see note 14.3.1).
At December 31, 1995 the Company had short-term credit facilities with
several financial institutions totalling Lit 120 billion of which Lit 103
billion were unused.
The Company has entered into interest rate swap agreements (see Note 13) in
order to manage its exposure to interest rate fluctuations.
The Company's weighted average interest rate calculated as of December 31,
1995 and 1994 was 11.23% and 9.12% per annum respectively.
11. OTHER CURRENT LIABILITIES AND ACCRUED LIABILITIES
Other current liabilities are analyzed as follows:
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31,
1995 1994
------------ ------------
<S> <C> <C>
Annual tax on stockholders' equity and tax withhold-
ing at source 6,757 3,410
Other tax payables 2,025 --
Bank interest accrued 6,087 3,372
Payable to social security institutions 6,735 1,874
Accrued payroll 5,182 856
Other 216 --
------ -----
Total 27,002 9,512
====== =====
</TABLE>
F-35
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
12. INCOME TAXES
No provision for income taxes has been made for 1995 and 1994 as the
company is in a loss position.
Based on the statutory results and the estimate of investment incentive
deductions as of December 31, 1995 the Company has net operating loss
carryforwards at that date of Lit. 722,000 million (1994: Lit. 22,989
million). Approximately Lit. 622,000 million (1994:Lit. 22,000 million) are
the result of investment incentives granted in the form of deductions from
taxable income.
The enacted corporation tax rate for the Company in the years 1994 and 1995
was 53.2% comprising local ("ILOR") tax at 16.2% and national ("IRPEG") tax
at 37%. For IRPEG purposes only, net operating losses may be carried
forward and applied against the taxable income of the following 5 years. No
such loss carryforward facility exists for ILOR purposes.
For 1995 and 1994, deferred tax assets and liabilities arising from timing
differences have been computed at the full rate of 53.2%; the asset
represented by net operating loss carryforwards has been computed at the
IRPEG rage of 37%.
Deferred tax balances as of December 31, 1995 and 1994 can be summarised as
follows:
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31,
1995 1994
------------ ------------
<S> <C> <C>
Deferred tax assets
Start up and other costs deductible in future
periods 96,630 15,143
Net operating loss carryforwards 275,630 8,506
-------- -------
Total gross deferred tax assets 372,260 23,649
Deferred tax liabilities
Amortization of the government concession for fiscal
purposes only (25,630) --
-------- -------
Net deferred tax assets 346,630 23,649
Less: Valuation allowance (346,630) (23,649)
-------- -------
Net carrying value -- --
======== =======
</TABLE>
Full valuation allowances have been provided as of December 31, 1995 and
1994 since it is not possible to establish at either data that it is more
likely than not that the net deferred tax assets will be realized.
F-36
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
13. FINANCIAL INSTRUMENTS
The Company has entered into interest rate swap and cap agreements to
manage the impact of interest rate fluctuations.
At December 31, 1995, the Company was party to interest rate swap
agreements, with hedging purposes, to exchange fixed rate payments for
variable rate payments periodically over the life of the agreements and, at
the same date, the Company was also party to a cap agreement whereby the
Company will protect itself in case interest rates will exceed the relevant
strike level.
The Company deferred gains and losses related to those agreements since the
underlying debt was outstanding.
At December 31, 1995 the Company had hedged interest rate swap agreements
outstanding with total notional principal amounting to Lit.150,000 million
which converted variable rate debt to fixed rate debt with a weighted
average interest rate of 11.69% while, at the same date, the three month
market rate was 10.70%. The agreements all terminate on May 31, 2000.
At December 31, 1995 the Company also had a cap agreement outstanding with
total notional principal amounting to Lit.50,000 million at a strike rate
of 12.50% which terminates on May 31, 2000.
14. COMMITMENTS AND CONTINGENCIES
14.1 COMMITMENTS DERIVING FROM THE CONCESSION
Under the concession awarded for the GSM public mobile telephone
service, the Company undertakes to pay the Ministry an annual
concession charge corresponding to 3.5% of the GSM service gross
revenues, net of all service charges paid to the other public
telephone network license holder. The concession charge cannot be
lower than a minimum annual amount, established for each of the first
five years of the concession, as follows:
<TABLE>
<S> <C>
1995 1,700
1996 8,200
1997 25,400
1998 51,000
1999 77,100
-------
Total minimum payments 163,400
=======
</TABLE>
F-37
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
The Company must guarantee a minimum coverage of 70% of the Italian
territory and 90% of the population within 5 years from the date of the
concession. Failure to meet these requirements could result in
cancellation of the concession.
14.2. GUARANTEES FURNISHED BY FINANCIAL INSTITUTIONS ON BEHALF OF THE COMPANY
As of December 31, 1995 and 1994 the Company has an undertaking of
Lit.225,249 and Lit.220,000 million respectively for guarantees issued by
financial and ministerial institutions as analyzed below:
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31,
1995 1994
------------ ------------
<S> <C> <C>
Performance bond 219,400 219,400
Other guarantees 5,949 2,800
------------ ------------
Total 225,349 222,200
============ ============
</TABLE>
The balance of Lit.219,400 million refers to a performance bond furnished
by Banca Commerciale Italiana to the Ministry of Post and
Telecommunications as a guarantee for the fulfillment of the obligations
prescribed by the above mentioned concession, including, but not limited
to, occupational levels (at least 1,163 and 2,686 personnel within May
1996 and May 1998 respectively), achievement of minimum territorial
coverage (at least 50% and 98% of the Italian territory within May 1996
and May 1998 respectively) and minimum cumulative investments (at least
Lit.969 billion and Lit.1,552 billion within May 1996 and May 1998
respectively). The performance bond matures on June 30, 2000. Failure to
achieve the objectives specified in the performance bond could result in
charges to the Company.
14.3 OTHER COMMITMENTS AND CONTINGENCIES
14.3.1 SYNDICATED LOAN FACILITY
On November 30, 1995 the Company signed a Syndicated loan facility
amounting to Lit.1,800 billion with a number of financial
institutions.
The facility consists of two tranches, being Lit.1,200 billion and
Lit.600 billion linked to LIBOR (London Inter-Bank Offered Rate) and
RIBOR (Rome Inter-Bank Offered Rate) respectively. The interest rate
of the facility is linked to the cash flows of the Company. The
initial rate is equal to the interbank rate plus 1.75% subsequently
reducing to a minimum of 0.625% with increasing operating cash
flows.
F-38
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1996
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
This was reduced to 1.625% on December 7, 1995 due to the Company achieving 40%
territory coverage. Commitment fees are due from the Company on the unutilized
amount of the facility at a rate of 0.5% per annum, payable quarterly in
arrears.
The facility has a duration of 10 years of which the first 4 years relate only
to utilization. Repayment is at increasing rates commencing from the end of the
fifth year. The Company obtained its first drawdown under the facility on
February 13, 1996 for an amount of Lit. 694,694 million.
The facility includes several financial and operating covenants such as dividend
distribution restrictions, minimum territory coverage, and restrictions over
changes in direct and indirect ownership of the Company. There are also
provisions for the use of several pledged cash collateral accounts under the
terms of the facility which were unutilized as at November l995.
As a requirement of the above facility, the Company entered into an insurance
security agreement, whereby the Company pledged all of its present and future
credit rights arising from a number of the Company's insurance policies. This
pledge is in favor of the financial institutions providing the facility.
Under the terms of the facility the Company must have a minimum paid up capital
of Lit.l,450 billion as of December 31, 1996, which requires the increase in
equity authorized on January 30, l995 to be fully issued and paid up.
14.3.2 NOKIA/FINNISH EXPORT CREDIT LTD.
The Company signed an agreement with Nokia during 1994 for the supply of basic
telecommunications equipment for a minimum expected purchase value of Lit.360
billion. At December 31, 1995, the remaining purchase commitment outstanding
amounted to Lit. 125 billion.
The contract envisages a financing agreement with the Finnish Export Credit Ltd
(FEC), a wholly owned subsidiary of the Finnish Government, for 85% of the
amounts involved.
As collateral for the payment of these purchases, the Company has obtained
letters of credit from banks amounting to Lit.266,250 million as at 31
December 1995.
F-39
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
On December 31, 1995 the credit agreement with Finnish Credit Export
Ltd for a total value of Lit.306,000 million was signed.
The facility is available for drawdown up to August 31, 1997 and is
repayable in equal semi annual installments over 5 years from the
completion date. The Company will accrue interest at LIBOR plus 0.225%
during the period to drawdown and at a fixed rate of 9% thereafter. The
facility was drawn down in part on February 21, 1996, guarantees were
issued totalling Lit.231,565 million and the letters of credit were
cancelled.
The agreement provides for the use of a pledged cash collateral account
under certain circumstances which have not been applicable to date.
14.3.3 DIGITAL EQUIPMENT CONTRACT
During 1994 the Company signed a contract for the supply and
implementation of the operating and billing information systems. The
original commitment of approximately Lit.15 billion related to the
installment of the systems and the exclusive license to use the systems
in Italy for a 10 year period. The outstanding commitment as of
December 31, 1995 was approximately Lit.1.5 billion.
14.3.4 RENT AND LEASING COMMITMENTS
The Company rents buildings utilized for operations and network sites,
and leases vehicles assigned to certain employees, with future minimum
rentals as follows:
<TABLE>
<CAPTION>
OPERATING
LEASES
---------
<S> <C>
Year ending in:
1996 24,099
1997 24,051
1998 23,832
1999 23,137
2000 24,021
Thereafter 34,229
-------
Total minimum lease payments 153,369
=======
</TABLE>
F-40
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
15. STOCKHOLDERS' EQUITY
A stockholders' meeting held on Janualy 30, 1995 authorized the Board of
Directors to increase the Company's share capital up to a maximum of Lit. l,050
billion by means of the issue of a maximum of 400 million shares at a value of
Lit.2,000 per share, consisting of Lit. l,000 par value plus Lit. l,000 share
premium. This increase was approved by the Board of Directors at a meeting on
March 24, 1995. The issue of these shares is at the discretion of the Board of
Directors but is valid only until December 31, 1996.
The first tranche of these shares was issued on September 29, 1995 as detailed
above.
In the event that all shares authorized for issue on March 24, 1995 are issued
and paid up, the Company's total paid up capital would reach a maximum of Lit.
1,450 billion, including share premiums.
On 30 January 1996 and March 28, 1996, the Company issued a further 75 million
common stock shares at each time with a par value of Lit. 1,000 each, with a
Lit. 1,000 share premium. This increased the Company's issued common stock to
Lit.875 billion and its additional paid in capital to Lit.225 billion.
Under Italian tax legislation the company is liable to an annual tax of 0.75% on
the value of the stockholders equity under Italian GAAP which is accounted for
as a charge to the income statement.
16. SUBSEQUENT EVENTS
16.1 NATIONAL ROAMING AGREEMENT
Access under the National Roaming agreement was being denied due to a dispute
with a competitor, TIM, relating to the percentage territory coverage obtained
by the Company. The Ministry subsequently confirmed that OPI had achieved the
necessary coverage and instructed TIM to activate the Roaming Agreement, which
occurred on March 13, 1996.
16.2 INTERNATIONAL ROAMING AGREEMENTS
The Company signed international roaming agreements with 16 European countries
during the period to December 31, 1995. Subsequent to the period end, the
Company has signed roaming agreements with a further 4 European countries.
F-41
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
16.3 INCREASE IN COMMON STOCK
On both January 30, 1996 and March 28, 1996 the Company issued 75 million common
stock shares with a par value of Lit. 1,000 each, and Lit. 1,000 additional paid
in capital. This increased the Company's issued common stock to Lit.875 billion
and its additional paid in capital to Lit.225 billion. The proceeds from the
issue, net of taxation, amounted Lit. 297,000 million.
17. DISCLOSURES ABOUT FAIR VALUES OF FINANCIAL INSTRUMENTS
Statement of Financial Accounting Standards No. 107, "Disclosures about Fair
Values of Financial Instruments" (SFAS 107"), as amended by Statement of
Financial Accounting Standards No. 119 "Disclosure about Derivative Financial
Instruments and fair value of financial instruments" requires certain
disclosures about the fair values of all financial instruments, including both
assets and liabilities.
The following methods and assumptions were used to estimate the fair value of
each class of financial instrument for which it is practicable to estimate that
value:
CASH AND CASH EQUIVALENTS, ACCOUNTS RECEIVABLE, TRADE PAYABLES, AMOUNTS DUE TO
AND FROM RELATED PARTIES
The carrying amount approximates the fair value due to the short term maturity
of these instruments. This includes the bank loan which was repaid in full in
February 1996.
ACCRUAL FOR SEVERANCE PAY
The accrual for severance pay required under Italian legislation equates to the
present value of vested benefits to which the employee is entitled if the
employee separated immediately. Upon this basis, the carrying amount
approximates to the fair value of this financial instrument.
INTEREST RATE SWAP AGREEMENTS
The fair value of interest rate swap agreements is the estimated amount that
the Company would pay or receive to terminate the agreements at the balance
sheet date, taking into account current interest rates.
F-42
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
The estimated fair values of the Company's financial instruments are as
follows (lit./millions):
<TABLE>
<CAPTION>
DECEMBER 31, DECEMBER 31,
1995 1994
---------------- ----------------
CARRYING FAIR CARRYING FAIR
VALUE VALUE VALUE VALUE
-------- ------- -------- -------
<S> <C> <C> <C> <C>
Cash and cash equivalents 12,991 12,991 32,131 32,131
Accounts receivable 44,028 44,028 -- --
Due from related parties 36,115 36,115 3,686 3,686
Other current assets 34,928 34,928 11,350 11,350
Debt 530,595 530,595 400,080 400,080
Trade payables 495,572 495,572 26,397 26,397
Due to related parties 84,219 84,219 89,699 89,699
Other current liabilities 27,002 27,002 9,512 9,512
Staff leaving indemnity 11,067 11,067 4,035 4,035
Interest rate swaps -- (8,784) -- --
</TABLE>
18. RECONCILIATION TO GENERALLY ACCEPTED ACCOUNTING PRINCIPLES IN ITALY
("ITALIAN GAAP")
In order to comply with the accounting principles generally accepted in the
United States of America, certain adjustments are reflected in the financial
statements which are not recorded in the Italian statutory financial
statements.
As of December 31, 1995 and 1994 these adjustments which principally
related to a different treatment of costs sustained during the development
stage, are summarized as follows:
F-43
<PAGE>
OMNITEL PRONTO ITALIA S.p.A.
A DEVELOPMENT STAGE COMPANY UNTIL DECEMBER 6, 1995
Notes to the Financial Statements
(in millions of Italian Lira unless otherwise stated)
Continued
<TABLE>
<CAPTION>
1995 1994
-------- -------
<S> <C> <C>
NET INCOME
Net loss for the years ended December 31, 1995 and 1994 as (225,064) (31,479)
reported -------- -------
Tax on common stock subscriptions capitalised as an inta-
ngible asset under Italian GAAP (1,592) (796)
Net book value of start-up costs capitalised under Italian
GAAP 130,863 28,464
Net book value of advertising costs capitalised under Ital-
ian GAAP 15,821 --
Concession and accessory charges amortization (48,176) --
-------- -------
Net adjustments 96,916 27,668
-------- -------
Net loss under Italian GAAP (128,148) (3,811)
======== =======
</TABLE>
<TABLE>
<CAPTION>
1995 1994
------- -------
<S> <C> <C>
STOCKHOLDERS' EQUITY
Stockholders' equity 535,640 364,684
------- -------
Tax on common stock subscriptions capitalised as an intangi-
ble asset under Italian GAAP 5,573 3,201
Net book value of start-up costs capitalised under Italian
GAAP 159,343 28,464
Net book value of advertising costs capitalised under Italian
GAAP 15,821 --
Concession and accessory charges amortization (48,176) --
------- -------
Net adjustments 132,561 31,665
------- -------
Stockholders' equity under Italian GAAP 668,201 396,349
======= =======
</TABLE>
F-44
<PAGE>
[LETTERHEAD OF INDEPENDENT ACCOUNTANTS]
CONSENT OF INDEPENDENT ACCOUNTANTS
We consent to the incorporation by reference in the (i) Registration Statements
(Form S-8 No. 33-41528, No. 33-78846 and No. 33-89366) pertaining to the 1991
Employee Stock Option Plan of Cellular Communications International Inc. (ii)
Registration Statements (Form S-8 No. 33-55442 and No. 33-89368) pertaining to
Non-Employee Director Stock Option Plan of Cellular Communications
International, Inc., and (iii) Registration Statements (Form S-8 No. 33-55440,
No. 33-78840 and No. 33-89370) pertaining to Non-Qualified Stock Option
Agreements of Cellular Communications International, Inc. and (iv) Registration
Statement (Form S-3 No. 33-90980) pertaining to the registration of 281,571
Units consisting of 13 1/4% Senior Discount Notes and Warrants to purchase
Common Stock and the related Prospectus of our report dated April 4, 1996 on our
audit of the financial statements of Omnitel Sistemi Radiocellulari Italiani
S.p.A. as of December 31, 1995 and for the year then ended, and our report dated
April 4, 1996, on our audit of the financial statements of Omnitel Pronto Italia
S.p.A. as of December 31, 1995 and for the year then ended, which reports are
included in this Annual Report on Form 10-K.
COOPERS & LYBRAND S.p.A.
Turin, Italy
May 10, 1996
