VIATEL INC
8-K, 1999-12-17
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: EPL TECHNOLOGIES INC, 3, 1999-12-17
Next: VIATEL INC, 4, 1999-12-17



<PAGE>



                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 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 8, 1999


                                  VIATEL, INC.
               (Exact Name of Registrant as Specified in Charter)


          Delaware                  000-21261         13-3787366
          (State or Other           (Commission       (I.R.S. Employer
          Jurisdiction              File Number)      Identification No.)
          of Incorporation)

                                  Viatel, Inc.
                                685 Third Avenue
                            New York, New York 10017
          (Address of Principal Executive Offices, Including Zip Code)

        Registrant's telephone number, including area code: 212-350-9200

                                 Not Applicable
          (Former Name or Former Address, if Changed Since Last Report)
<PAGE>

Item 2.  Acquisition or Disposition of Assets.

         On December 8, 1999, pursuant to an Agreement and Plan of Merger dated
as of August 27, 1999 (the "Merger Agreement"), Viatel Acquisition Corp.
("Merger Sub"), a Delaware corporation and wholly-owned subsidiary of Viatel,
Inc. (the "Company"), merged with and into Destia Communications, Inc.
("Destia"), a Delaware corporation (the "Merger"). Under the terms of the
Merger Agreement, Destia stockholders will receive 0.445 of a share of the
Company's common stock in exchange for each share of Destia common stock
outstanding at the effective time of the Merger. As a result of the
consummation of the Merger, Destia continued as the surviving corporation and
has become a wholly-owned subsidiary of the Company. Based upon the 32,247,461
shares of Destia common stock outstanding as of the closing date, Viatel
expects to issue approximately 14,350,123 shares of Viatel common stock in
connection with the Merger.

Item 7.  Financial Statements, Pro Forma Financial Information
         and Exhibits.

         (a) Financial Statements of Businesses Acquired.

             The audited financial statements of the business acquired, Destia
             Communications, Inc. as of December 31, 1998 and 1997, and for the
             years then ended, required by this item are incorporated herein by
             reference to the Form S-4 Registration Statement (No. 333-89143),
             filed with the Securities and Exchange Commission on October 15,
             1999. The financial statements of Destia Communications, Inc. as of
             September 30, 1999 and for the periods ended September 30, 1999 and
             1998 are included in the pro forma financial statements (and
             footnotes thereto) filed as Exhibit 99.2 to this Report.

         (b) Pro Forma Financial Information.

             The pro forma financial information required by this item is
             contained in the pro forma financial statements (and footnotes
             thereto) filed as Exhibit 99.2 to this Report.

         (c) Exhibits.

                     The following exhibits are filed with this Report.

Exhibit No.       Description.

2.1               Agreement and Plan of Merger by and among Viatel, Inc.,
                  Viatel Acquisition Corp. and Destia Communications, Inc.,
                  dated as of August 27, 1999 (incorporated by reference to
                  Exhibit 2.1 of the Company's Current Report on Form 8-K,
                  dated August 30, 1999).

23.1              Consent of Arthur Andersen LLP.


                                       2
<PAGE>

99.1              Press Release of Viatel, Inc., dated December 8, 1999.

99.2              Pro Forma Financial Statements.


                                       3
<PAGE>

                                   SIGNATURES

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

                                           VIATEL, INC.


Date: December 17, 1999                    By: /s/ James P. Prenetta
                                               ---------------------------------
                                               Name:  James P. Prenetta
                                               Title: Vice President and General
                                                      Counsel


                                       4
<PAGE>

                                  EXHIBIT INDEX


Exhibit No.       Description.

2.1               Agreement and Plan of Merger by and among Viatel, Inc.,
                  Viatel Acquisition Corp. and Destia Communications, Inc.,
                  dated as of August 27, 1999 (incorporated by reference to
                  Exhibit 2.1 of the Company's Current Report on Form 8-K,
                  dated August 30, 1999).

23.1              Consent of Arthur Andersen LLP.

99.1              Press Release of Viatel, Inc., dated December 8, 1999.

99.2              Pro Forma Financial Statements.


                                       5

<PAGE>

                                                                    EXHIBIT 23.1


                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors and Stockholders
Viatel, Inc.:

As independent public accountants, we hereby consent to the incorporation by
reference of our reports dated February 2, 1999 relating to the financial
statements of Destia Communications, Inc. included in the registration
statement on Form S-4 (No. 333-89143) and to all references to our Firm
included in or made part of such registration statement.



                                                   /s/ ARTHUR ANDERSEN LLP
                                                   -----------------------
                                                   ARTHUR ANDERSEN LLP


New York, New York
December 16, 1999


<PAGE>

FOR IMMEDIATE RELEASE

Contact: Glenn K. Davidson, Vice President, Corporate Communications & External
         Affairs +1-212-350-9214, or [email protected]

              VIATEL COMPLETES ACQUISITION OF DESTIA COMMUNICATIONS

NEW YORK, NY (DECEMBER 8, 1999) - VIATEL, INC. (NASDAQ: VYTL) today announced
that it has completed its acquisition of DESTIA COMMUNICATIONS, INC. (NASDAQ:
DEST).

Concerning the acquisition, Michael J. Mahoney, Viatel's Chairman, President and
Chief Executive Officer, stated: "The completion of this merger puts Viatel
firmly on track for meeting its objective of becoming Europe's premier provider
of integrated telecommunications services. The merger capitalizes on Viatel's
celebrated Circe Pan-European Network, its brand awareness in Europe, and its
solid management as well as on Destia's sizeable customer base, its innovative
product work, its marketing prowess, and its strong management and back office
operations."

OPERATIONAL HIGHLIGHTS OF THE COMBINED COMPANY INCLUDE:

- -    A global network that includes:
     --   Europe's largest, state-of-the-art, fresh-dig, cross-border, broadband
          network,
     --   Trans-Atlantic capacity,
     --   State-of-the-art international network operations centers, and
     --   Network points of interconnection in over 200 cities;
- -    Operations in 9 European countries and the United States;
- -    Over 700,000 customers worldwide;
- -    A broad portfolio of telecommunications services to carriers, ISPs,
     businesses and individual consumers; and

FINANCIAL HIGHLIGHTS OF THE COMBINED COMPANY INCLUDE:
- -    Market capitalization of approximately US$2.0 billion; and
- -    Latest quarter annualized consolidated revenues of over US$600.0 million.

In the merger, each share of Destia Common Stock is being converted into 0.445
share of common stock of Viatel, Inc. Effective today, Destia Communications'
stock will no longer be traded on the Nasdaq Stock Market. The combined company
will have approximately 47 million outstanding shares.

Concurrent with the closing of its acquisition of Destia, Viatel also completed
its exchange offer whereby it exchanged $686.03 principal amount of its 11.50%
senior dollar notes due 2009 and US$71.24 in cash (of which US$20 of the cash
payment represented a consent fee) for each 11.0% senior discount notes due 2008
of Destia Communications. All of Destia's 11.0% senior discount notes were
tendered for exchange. Further, Viatel completed a private placement of
approximately US$64 million of 11.50% notes, the proceeds of which will be used
to meet the company's obligations under the exchange offer and to purchase
collateral for the 11.50% notes.


                                     -more-



<PAGE>



The combined company is an integrated provider of communications services -
including voice, data, Web access and bandwidth - in over 230 countries and
territories worldwide. Its customers include individual consumers, businesses,
Internet service providers, other carriers and resellers. The Company currently
operates a global network which includes one of the largest pan-European
networks, international gateways in London and New York, state-of-the-art
international network operations centers, network points of interconnection in
over 200 cities, and a direct sales force throughout Western Europe.

                                      # # #

CERTAIN MATTERS DISCUSSED IN THIS RELEASE ARE FORWARD-LOOKING STATEMENTS THAT
INVOLVE RISKS AND UNCERTAINTIES, INCLUDING CONSTRUCTION RISKS AND OTHER RISKS
DETAILED FROM TIME TO TIME IN EACH COMPANY'S REGISTRATION STATEMENTS AND REPORTS
FILED WITH THE SECURITIES AND EXCHANGE COMMISSION, INCLUDING THOSE CONTAINED IN
THEIR RESPECTIVE ANNUAL REPORTS ON FORM 10-K FOR THE YEAR ENDED DECEMBER 31,
1998

<PAGE>

                                                                    EXHIBIT 99.2

              UNAUDITED PRO FORMA COMBINING FINANCIAL INFORMATION

    The following Unaudited Pro Forma Combining Balance Sheet of Viatel as of
September 30, 1999 and Unaudited Pro Forma Combining Statement of Operations
of Viatel for the nine months ended September 30, 1999 and the year ended
December 31, 1998 illustrate the effect of our merger with Destia, the
exchange of $205,790,000 aggregate principal amount of 11.50% senior dollar
notes due 2009 of Viatel for all outstanding 11% senior discount notes due
2008 of Destia (the "Exchange Offer") and the private placement of
approximately $64.0 million of 11.50% senior dollar notes in connection
therewith (the "Private Placement"). The Unaudited Pro Forma Combining
Balance Sheet assumes that the merger with Destia had been completed as of
September 30, 1999 and the Unaudited Pro Forma Combining Statements of
Operations assume that the merger with Destia had been completed as of the
beginning of the periods presented. Certain reclassifications have been made
to Destia's financial statements to conform with Viatel's presentation.

    Under the terms of our acquisition of Destia, the holders of Destia
common stock received shares of Viatel common stock on the basis of an
exchange ratio of 0.445 of a Viatel share for each Destia share. Under the
Exchange Offer, the holders of Destia discount notes will receive a cash
payment of $51.24 and $686.03 principal amount of Viatel's 11.50% senior
dollar notes for each $1,000 principal amount at maturity of Destia's
discount notes. The purpose of the Private Placement was to provide funding
for the cash portion of the exchange offer, the consent payment and deferred
financing costs.

ACCOUNTING TREATMENT

    Viatel will record the merger as a purchase transaction. For accounting
purposes, Viatel will be deemed to be the acquiring corporation in the merger.

    The pro forma adjustments are based upon currently available information
and assumptions that management of Viatel believes are reasonable and certain
information provided by management of Destia. Viatel will account for the
merger based upon the estimated fair market value of the net tangible assets,
intangible assets and liabilities acquired at the date of acquisition. The
adjustments included in the Unaudited Pro Forma Combining Financial
Information represent the preliminary determination of these adjustments
based upon available information. Viatel cannot provide any assurance that
the actual adjustments will not differ significantly from the pro forma
adjustments reflected in the Unaudited Pro Forma Combining Financial
Information.

    The Unaudited Pro Forma Combining Financial Information is not necessarily
indicative of either future results of operations or results that might have
been achieved if the merger with Destia had been consummated as of the indicated
dates. The Unaudited Pro Forma Combining Financial Information should be read in
conjunction with the historical financial statements of Viatel and Destia,
together with the related notes thereto, which are included, or incorporated by
reference, in this Current Report on Form 8-K.

<PAGE>
      UNAUDITED PRO FORMA COMBINING BALANCE SHEET AS OF SEPTEMBER 30, 1999

<TABLE>
<CAPTION>
                                                                                           PRO FORMA       VIATEL PRO
                                                               VIATEL       DESTIA          MERGER           FORMA
                                                             HISTORICAL   HISTORICAL      ADJUSTMENTS       COMBINED
                                                             ----------   ----------      -----------      ----------
                                                                                  (IN THOUSANDS)
<S>                                                          <C>          <C>             <C>              <C>
Assets
Current assets:
  Cash and cash equivalents................................  $  434,936   $  85,834       $       --       $  520,770
  Restricted cash equivalents..............................       5,447          --               --            5,447
  Restricted marketable securities, current................      66,569       4,359           21,709 (4)       92,637
  Trade accounts receivable, net...........................      60,995      52,518               --          113,513
  Other receivables........................................      42,610          --               --           42,610
  Prepaid expenses.........................................      10,277       6,445               --           16,722
                                                             ----------   ---------       ----------       ----------
      Total current assets.................................     620,834     149,156           21,709          791,699
                                                             ----------   ---------       ----------       ----------
Restricted marketable securities, non-current..............      96,848      16,978           15,278 (4)      129,104
Property and equipment, net................................     715,483     146,325               --          861,808
Cash securing letters of credit for network construction...      79,537          --               --           79,537
Intangible assets, net.....................................      66,506      61,101          864,123 (1)      939,909
                                                                                             (61,101)(1)
                                                                                               9,280 (4)

Other assets...............................................      15,193       3,123               --           18,316
                                                             ----------   ---------       ----------       ----------
      Total assets.........................................  $1,594,401   $ 376,683       $  849,289       $2,820,373
                                                             ==========   =========       ==========       ==========

Liabilities and Stockholders' Equity (Deficiency)
Current liabilities:
  Accrued telecommunications costs.........................  $   34,896   $  19,842       $       --       $   54,738
  Accounts payable, other accrued expenses and deferred
    revenue................................................      64,051      59,608            7,744 (1)      132,878
                                                                                               1,475 (4)
  Property and equipment purchases payable.................     196,814          --               --          196,814
  Accrued interest.........................................      28,500       4,359               --           32,859
  Current installments of notes payable, long-term debt and
    obligations under capital leases.......................      12,259      10,105               --           22,364
                                                             ----------   ---------       ----------       ----------
      Total current liabilities............................     336,520      93,914            9,219          439,653
                                                             ----------   ---------       ----------       ----------
Long-term liabilities:
  Long term debt...........................................   1,262,491     359,730          205,790 (1)    1,679,105
                                                                                            (209,070)(1)
                                                                                              60,164 (4)
  Notes payable and obligations under capital leases,
    excluding current installments.........................      28,109      24,657               --           52,766
                                                             ----------   ---------       ----------       ----------
      Total long-term liabilities..........................   1,290,600     384,387           56,884        1,731,871

Commitments and contingencies
Stockholders' equity (deficiency):
  Common stock.............................................         326         315             (315)(1)          467
                                                                                                 141 (1)
  Non-voting common stock..................................          --           1               (1)(1)           --
  Additional paid-in capital...............................     389,845      82,420          (82,420)(1)    1,071,272
                                                                                             552,128 (1)
                                                                                             105,976 (1)
                                                                                              23,323 (1)
  Unearned compensation....................................      (6,115)         --               --           (6,115)
  Accumulated other comprehensive loss.....................     (24,968)     (1,173)           1,173 (1)      (24,968)
  Accumulated deficit......................................    (391,807)   (183,181)         183,181 (1)     (391,807)
                                                             ----------   ---------       ----------       ----------
      Total stockholders' equity (deficiency)..............     (32,719)   (101,618)         783,186          648,849
                                                             ----------   ---------       ----------       ----------
      Total liabilities and stockholders' equity...........  $1,594,401   $ 376,683       $  849,289       $2,820,373
                                                             ==========   =========       ==========       ==========
</TABLE>

 See accompanying notes to unaudited pro forma combining financial information.

                                        2
<PAGE>
             UNAUDITED PRO FORMA COMBINING STATEMENT OF OPERATIONS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999

<TABLE>
<CAPTION>
                                                                                             VIATEL
                                                 VIATEL       DESTIA     PRO FORMA MERGER   PRO FORMA
                                               HISTORICAL   HISTORICAL     ADJUSTMENTS      COMBINED
                                               ----------   ----------   ----------------   ---------
                                                       (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                            <C>          <C>          <C>                <C>
Revenue:
  Communication services revenue.............  $ 151,204     $226,815        $      --      $ 378,019
  Capacity sales.............................     59,173           --               --         59,173
                                               ---------     --------        ---------      ---------
    Total revenue............................    210,377      226,815               --        437,192
                                               ---------     --------        ---------      ---------
Operating expenses
  Cost of services and sales.................    162,858      161,415               --        324,273
  Selling, general and administrative........     63,380       89,083               --        152,463
  Depreciation and amortization..............     39,039       20,393           92,585 (2)    147,751
                                                                                (4,266)(3)
                                               ---------     --------        ---------      ---------
    Total operating expenses.................    265,277      270,891           88,319        624,487
                                               ---------     --------        ---------      ---------
Operating loss...............................    (54,900)     (44,076)         (88,319)      (187,295)
Interest income..............................     21,413        5,501               --         26,914
Interest expense.............................    (97,344)     (35,007)         (23,517)(6)   (140,467)
                                                                                16,134 (5)
                                                                                  (733)(4)
Other expense................................         --       (1,055)              --         (1,055)
                                               ---------     --------        ---------      ---------
Net loss.....................................   (130,831)     (74,637)         (96,435)      (301,903)
                                               ---------     --------        ---------      ---------
Dividends on redeemable convertible preferred
  stock......................................     (1,341)          --               --         (1,341)
                                               ---------     --------        ---------      ---------
Net loss attributable to common
  stockholders...............................  $(132,172)    $(74,637)       $ (96,435)     $(303,244)
                                               =========     ========        =========      =========
Loss per common share, basic and diluted:
  Before extraordinary item..................  $   (4.85)    $  (2.81)                      $   (7.34)
  From extraordinary item....................         --           --                              --
                                               ---------     --------                       ---------
  Net loss attributable to common
    stockholders.............................  $   (4.85)    $  (2.81)                      $   (7.34)
                                               =========     ========                       =========
Weighted average common shares outstanding,
  basic and diluted..........................     27,250       26,521                          41,335 (7)
                                               =========     ========                       =========
</TABLE>

 See accompanying notes to unaudited pro forma combining financial information.


                                        3
<PAGE>
             UNAUDITED PRO FORMA COMBINING STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1998

<TABLE>
<CAPTION>
                                                                                             VIATEL
                                                 VIATEL       DESTIA     PRO FORMA MERGER   PRO FORMA
                                               HISTORICAL   HISTORICAL     ADJUSTMENTS      COMBINED
                                               ----------   ----------   ----------------   ---------
                                                       (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                            <C>          <C>          <C>                <C>
Revenue:
  Communication services revenue.............  $ 131,938     $193,737        $      --      $ 325,675
  Capacity sales.............................      3,250           --               --          3,250
                                               ---------     --------        ---------      ---------
    Total revenue............................    135,188      193,737               --        328,925
                                               ---------     --------        ---------      ---------
Operating expenses
  Cost of services and sales.................    122,109      140,548               --        262,657
  Selling, general and administrative........     44,893       80,092               --        124,985
  Depreciation and amortization..............     16,268       11,866          123,446 (2)    149,034
                                                                                (2,546)(3)
                                               ---------     --------        ---------      ---------
    Total operating expenses.................    183,270      232,506          120,900        536,676
                                               ---------     --------        ---------      ---------
Operating loss...............................    (48,082)     (38,769)        (120,900)      (207,751)

Interest income..............................     28,259       11,516               --         39,775
Interest expense.............................    (79,177)     (41,030)         (31,356)(6)   (135,389)
                                                                                17,151 (5)
                                                                                  (977)(4)
Other expense................................         --         (661)              --           (661)
                                               ---------     --------        ---------      ---------
Loss before extraordinary loss...............    (99,000)     (68,944)        (136,082)      (304,026)
Extraordinary loss on debt prepayment........    (28,304)          --               --        (28,304)
                                               ---------     --------        ---------      ---------
Net loss.....................................   (127,304)     (68,944)        (136,082)      (332,330)

Dividends on redeemable convertible preferred
  stock......................................     (3,301)          --               --         (3,301)
                                               ---------     --------        ---------      ---------
Net loss attributable to common
  stockholders...............................  $(130,605)    $(68,944)       $(136,082)     $(335,631)
                                               =========     ========        =========      =========
Loss per common share, basic and diluted:
  Before extraordinary item..................  $   (4.44)    $  (3.31)                      $   (8.28)
  From extraordinary item....................      (1.23)          --                           (0.76)
                                               ---------     --------                       ---------
Net loss attributable to common
  stockholders...............................  $   (5.67)    $  (3.31)                      $   (9.04)
                                               =========     ========                       =========
Weighted average common shares outstanding,
  basic and diluted..........................     23,054       20,846                          37,139 (7)
                                               =========     ========                       =========
</TABLE>

 See accompanying notes to unaudited pro forma combining financial information.


                                        4
<PAGE>
          NOTES TO UNAUDITED PRO FORMA COMBINING FINANCIAL INFORMATION

(1) Reflects the acquisition by Viatel Acquisition Corp. of Destia at
    September 30, 1999 as follows:

    (i) the issuance of 14.1 million shares of Viatel common stock using an
        exchange ratio of 0.445 of a share of Viatel common stock for each share
        of Destia common stock; Viatel common stock is valued at $39.21 per
        share, which represents the average of the closing stock price three
        days prior to and three days after the announcement of the merger.

    (ii) the exchange by holders of Destia's 11% senior discount notes with
         accreted value of $209,070,000 at September 30, 1999, for Viatel's
         11.50% notes with an estimated aggregate principal amount of
         $205,790,000 and cash of $15,372,000. Under the terms of the exchange,
         holders of Destia's 11% senior discount notes will receive $686.03
         principal amount of Viatel's 11.50% notes, $20.00 as a consent payment
         and $51.24 in cash for each $1,000 principal amount at maturity of
         Destia 11% senior discount notes. The pro forma calculations assume
         that none of Destia's 13.50% senior notes due 2007 will be put back to
         Destia pursuant to the offer to repurchase that Destia will be required
         to make as a result of the merger. To the extent such notes are put
         back to Destia, cash will be decreased or other indebtedness will be
         increased.

   (iii) estimated transaction costs for Viatel of $7,744,000;

    (iv) elimination of Destia goodwill and deferred financing costs;

    (v) the value of Viatel stock options exchanged for outstanding Destia stock
        options. Such value has been determined using the Black-Scholes method
        assuming 91.9% volatility, a risk free interest rate of 5.9% and an
        average exercise period of two years;

    (vi) the value of Viatel warrants exchanged for outstanding warrants of
         Destia. Such value has been determined using the Black-Scholes model
         assuming 91.9% volatility, a risk free interest rate of 5.9% and an
         average exercise period of two years; and

   (vii) the elimination of historical net assets acquired comprised of Destia's
         historical stockholders' equity reduced by goodwill and deferred
         financing fees.

<TABLE>
<S>                                                           <C>           <C>
Issuance of common stock (dollars in thousands)
    Destia shares outstanding at September 30, 1999.........   31,547,066
    Destia non-voting common shares outstanding at
      September 30, 1999....................................      104,388
                                                              -----------

    Adjusted Destia shares outstanding September 30, 1999...   31,651,454
    Exchange ratio of 0.445 to 1 share......................        0.445
                                                              -----------

    Number of shares issued to acquire Destia...............   14,084,897
    Per share price.........................................  $     39.21
    Value of shares issued..................................                $ 552,269
    Value of debt exchanged.................................                  205,790
    Cash portion of debt exchanged..........................                   15,372
    Value of options exchanged..............................                  105,976
    Value of warrants exchanged.............................                   23,323
    Estimated Viatel transaction costs......................                    7,744
                                                                            ---------
    Purchase price..........................................                  910,474
Less net assets acquired:
    Destia 11% senior discount notes due 2008 exchanged.....  $   209,070
    Destia stockholders' deficit............................     (101,618)
    Destia intangible assets................................      (49,863)
    Destia deferred financing fees..........................      (11,238)
                                                              -----------
                                                                               46,351
    Excess of cost over historical net assets acquired......                $ 864,123
</TABLE>


                                        5
<PAGE>
          NOTES TO UNAUDITED PRO FORMA COMBINING FINANCIAL INFORMATION

(1)--Continued

    For illustrative purposes, Viatel has made a preliminary allocation of
    excess cost over estimated net assets acquired to goodwill as Destia's
    assets and liabilities are estimated to approximate fair value. The final
    allocation of purchase price to assets and liabilities acquired will
    depend upon the final purchase price and the final estimates of fair
    values of assets and liabilities of Destia at the closing date. Viatel
    will undertake a study to determine the fair values of assets and
    liabilities acquired and will allocate the purchase price accordingly.
    Viatel believes that the carrying value of current assets and current
    liabilities approximates fair value and that the excess of cost over
    historical net assets acquired will be allocated to property and
    equipment, telecommunications licenses, goodwill and other identifiable
    intangibles. However, there can be no assurance that the actual
    allocation will not differ significantly from the pro forma allocation.

(2) Reflects the amortization expense of the excess of cost over historical net
    assets acquired in the merger by use of the straight-line method over
    7 years. Should the allocation of such excess of cost over historical net
    assets acquired differ significantly as described in note 1 above,
    amortization expense could increase since the depreciable lives of assets
    other than goodwill may be shorter.

(3) Reflects the elimination of Destia's historical amortization of goodwill and
    deferred financing costs.

(4) Reflects the sale of $63,666,000 in gross principal amount of Viatel's
    11.50% senior dollar notes due 2009 for cash. The net proceeds of
    $58,359,000 from the offering are assumed to be applied as follows:
    a) $36,987,000 to purchase U.S. government securities that are pledged to
    secure the payment of interest through March 15, 2001 on $269,456,000
    aggregate principal amount of Viatel's 11.50% senior dollar notes;
    b) $15,372,000 to be applied towards the cash payment portion of the
    exchange offer to holders of Destia's 11% senior discount notes due 2008;
    c) $6,000,000 towards the consent payment paid to such holders. The related
    deferred financing costs of $3,280,000 and the consent payment of $6,000,000
    are being amortized over the term of the related debt.

(5) Reflects the elimination of Destia's historical interest expense for its 11%
    senior discount notes.

(6) Reflects interest expense and amortization of discount on Viatel's 11.50%
    notes.

(7) The average common shares outstanding used in calculating pro forma loss per
    common share from continuing operations are calculated assuming that the
    estimated number of shares of Viatel common stock to be issued in the merger
    were outstanding from the beginning of the periods presented. Options and
    warrants to purchase shares of common stock were not included in computing
    pro forma diluted earnings per common share because their inclusion would
    result in a smaller loss per common share.


                                        6



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