<PAGE>   1
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                   ----------
                                    Form 20-F
                                   ----------

           [ ] REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) or (g)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                                       OR
              [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                   For the fiscal year ended December 31, 1999
                                       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 Number 1-12500

                                   ----------

                          GRUPO IUSACELL, S.A. DE C.V.
                                      F/K/A
                       NUEVO GRUPO IUSACELL, S.A. DE C.V.
             (Exact name of Registrant as specified in its charter)

<TABLE>
<S>                                           <C>
        IUSACELL GROUP, INC.                       UNITED MEXICAN STATES
    (Translation of Registrant's              (Jurisdiction of incorporation
         name into English)                          or organization)
</TABLE>

                                   ----------

                      PROLONGACION PASEO DE LA REFORMA 1236
                                COLONIA SANTA FE
                              DELEGACION CUAJIMALPA
                           05348 MEXICO, D.F., MEXICO
                    (Address of principal executive offices)

                                   ----------

 SECURITIES REGISTERED OR TO BE REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT.

<TABLE>
<CAPTION>
        TITLE OF EACH CLASS            NAME OF EACH EXCHANGE ON WHICH REGISTERED
        -------------------            -----------------------------------------
<S>                                    <C>
    American depositary shares,                 New York Stock Exchange
each representing 10 series V shares
          Series V shares                       New York Stock Exchange*
</TABLE>
----------

* Not for trading, but only in connection with the registration of American
depositary shares, pursuant to the requirements of the Securities and Exchange
Commission.

                    SECURITIES REGISTERED OR TO BE REGISTERED
                     PURSUANT TO SECTION 12(g) OF THE ACT:
                                      NONE

              SECURITIES FOR WHICH THERE IS A REPORTING OBLIGATION
                     PURSUANT TO SECTION 15(d) OF THE ACT:
                                      NONE

INDICATE THE NUMBER OF OUTSTANDING SHARES OF EACH OF THE ISSUER'S CLASSES OF
CAPITAL OR COMMON STOCK AS OF THE CLOSE OF THE PERIOD COVERED BY THE ANNUAL
REPORT:

                  Series A Capital Stock    736,830,745 shares
                  Series V Capital Stock    578,200,864 shares

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.

                                YES X     NO
                                   ---      ---

INDICATE BY CHECK MARK WHICH FINANCIAL STATEMENT ITEM THE REGISTRANT HAS ELECTED
TO FOLLOW:

                           ITEM 17        ITEM 18  X
                                   ---            ---
================================================================================
<PAGE>   2
                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                 PAGE
<S>                                                                                              <C>
PART I   .....................................................................................      1
       ITEM 1.  Identity Of Directors, Senior Management and Advisers.........................      1
       ITEM 2.  Offer Statistics and Expected Timetable.......................................      1
       ITEM 3.  Key Information...............................................................      2
       ITEM 4.  Information on the Company....................................................     16
       ITEM 5.  Operating and Financial Review and Prospects..................................     46
       ITEM 6.  Directors, Senior Management and Employees....................................     71
       ITEM 7.  Major Shareholders and Related Party Transactions.............................     79
       ITEM 8.  Financial Information.........................................................     84
       ITEM 9.  The Offer and Listing.........................................................     87
       ITEM 10. Additional Information........................................................     94
       ITEM 11. Quantitative and Qualitative Disclosures About Market Risk....................    107
       ITEM 12. Description of Securities Other than Equity Securities........................    109
PART II  .....................................................................................    114
       ITEM 13. Defaults, Dividend Arrearages and Delinquencies...............................    114
       ITEM 14. Material Modifications to the Rights of Security Holders and Use of Proceeds..    114
       ITEM 15. Reserved......................................................................    114
       ITEM 16. Reserved......................................................................    114
PART III .....................................................................................    115
       ITEM 17. Financial Statements..........................................................    115
       ITEM 18. Financial Statements..........................................................    116
       ITEM 19. Financial Statements and Exhibits.............................................    116
</TABLE>

                                   ----------

"NEW IUSACELL" AND "IUSACELL" MEAN GRUPO IUSACELL, S.A. DE C.V. THIS COMPANY WAS
FORMERLY KNOWN AS NUEVO GRUPO IUSACELL, S.A. DE C.V.

"OLD IUSACELL" MEANS GRUPO IUSACELL CELULAR, S.A. DE C.V. THIS COMPANY WAS
FORMERLY KNOWN AS GRUPO IUSACELL, S.A. DE C.V. NEW IUSACELL OWNS 99.9% OF THE
CAPITAL STOCK OF OLD IUSACELL.

New Iusacell's equity securities trade on the New York and Mexican stock
exchanges. Both New Iusacell and Old Iusacell have publicly traded debt
securities.

Unless otherwise specified, all references to "U.S. dollars," "dollars," "U.S.$"
or "$" are to United States dollars, and references to "Ps." and "pesos" are to
Mexican pesos. We publish our financial statements in pesos that are adjusted to
reflect changes in purchasing power due to inflation. Thus, unless otherwise
specified, our financial data is presented in constant pesos of December 31,
1999 purchasing power. Amounts presented in this annual report may not add up or
may be slightly inconsistent due to rounding.

Unless otherwise provided, this annual report contains translations of peso
amounts into U.S. dollars solely for the convenience of the reader based on the
exchange rate reported by the Federal Reserve Bank of New York as its noon
buying rate for pesos, which we refer to as the Noon Buying Rate, at December
31, 1999, which was Ps.9.4800 per


                                       -i-
<PAGE>   3
U.S.$1.00. These currency conversions should not be construed as representations
that the peso amounts actually represent such dollar amounts. Additionally,
these conversions should not be construed as representations that these peso
amounts have been, could have been or could be converted into U.S. dollars at
those or any other rates of exchange.

                                   ----------

We will provide without charge to each person to whom this report is delivered,
upon written or oral request, a copy of any or all of the documents incorporated
by reference into this annual report (other than exhibits, unless such exhibits
are specifically incorporated by reference in such documents). Written requests
for such copies should be directed to Grupo Iusacell, S.A. de C.V., Prolongacion
Paseo de la Reforma 1236, Colonia Santa Fe, Delegacion Cuajimalpa, 05348 Mexico,
D.F., Mexico, Attention: Director, Investor Relations. Telephone requests may be
directed to 011-52-5-109-5759.


                                      -ii-
<PAGE>   4
                                     PART I

          ITEM 1. IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS

                       A. DIRECTORS AND SENIOR MANAGEMENT

     See Item 6, "Directors, Senior Management and Employees."

                                   B. ADVISERS

     Principal Banker. Iusacell's principal commercial banker is The Chase
Manhattan Bank, 270 Park Avenue, New York, New York 10017.

     Legal Advisers. Iusacell's principal U.S. legal advisers are Clifford
Chance Rogers & Wells LLP, 200 Park Avenue, New York, New York 10166. Iusacell's
principal Mexican corporate and securities legal advisers are De Ovando y
Martinez del Campo, S.C., Bosque de Alisos 47-B, Suite 101, Col. Bosques de las
Lomas, 05120 Mexico D.F.

                                   C. AUDITORS

     Iusacell's auditors for the 1999, 1998 and 1997 fiscal years have been
PriceWaterhouseCoopers, S.C., Mariano Escobedo 573, Col. Rincon del Bosque,
11570 Mexico D.F. The partners of PriceWaterhouseCoopers, S.C. are members of
the Mexican Institute of Public Accountants (Instituto Mexicano de Contadores
Publicos, A.C.).


                 ITEM 2. OFFER STATISTICS AND EXPECTED TIMETABLE

     Not applicable.


                                       1
<PAGE>   5
                             ITEM 3. KEY INFORMATION

                           A. SELECTED FINANCIAL DATA

     The following tables present selected consolidated financial information of
Iusacell and its consolidated subsidiaries. We have extracted some of this
information from the audited consolidated financial statements of Iusacell as of
December 31, 1999 and 1998 and for the years ended December 31, 1999, 1998 and
1997 (the "Consolidated Financial Statements") appearing elsewhere in this
annual report and you should read this information in conjunction with those
Consolidated Financial Statements.

     Prior to August 10, 1999, when Iusacell completed a corporate
restructuring, New Iusacell had minimal assets and liabilities and no operations
and contingent liabilities. For accounting purposes, New Iusacell is the
successor business to Old Iusacell. New Iusacell currently owns 99.9% of the
capital stock of Old Iusacell.

     The financial statements have been prepared in accordance with Mexican
GAAP, which differs in significant respects from U.S. GAAP. Pursuant to Mexican
GAAP, we have prepared the financial statements and the selected financial data
presented below in accordance with Bulletin B-10 of the Mexican Institute of
Public Accountants, which provides for the recognition of certain effects of
inflation.

     Until December 31, 1996, Bulletin B-10 required Iusacell to restate
non-monetary assets at current replacement cost, to restate non-monetary
liabilities using the National Consumer Price Index (Indice Nacional de Precios
al Consumidor), also referred to as the INPC, to restate the components of
shareholders' equity using the INPC and to record gains or losses in purchasing
power from holding monetary liabilities or assets. Beginning on January 1, 1997,
Bulletin B-10 requires Iusacell to restate non-monetary assets (other than
inventory) using the INPC.

     Bulletin B-10 also requires restatement of all financial statements to
constant pesos as of the date of the most recent balance sheet presented.
Accordingly, we have restated all data in the financial statements and in the
selected financial data set forth below in constant pesos as of December 31,
1999. We have not reversed the effect of these inflation accounting principles
in the reconciliation to U.S. GAAP.

     Note 20 to the Consolidated Financial Statements presents the principal
differences, other than inflation accounting, between Mexican GAAP and U.S. GAAP
and contains a reconciliation of Iusacell's net income and stockholders' equity
to U.S. GAAP.

     The U.S. dollar amounts provided below are translations from the peso
amounts, solely for the convenience of the reader, at the Noon Buying Rate at
December 31, 1999 of Ps.9.4800 per U.S.$1.00. You should not construe these
translations as representations that the peso amounts actually represent such
U.S. dollar amounts or could be converted into U.S. dollars at the rate
indicated as of any dates mentioned in this annual report.


                                       2
<PAGE>   6
<TABLE>
<CAPTION>
                                                                 AS OF AND FOR THE YEAR ENDED DECEMBER 31,
                                        ------------------------------------------------------------------------------------------
                                             1995           1996            1997            1998           1999           1999
                                        -------------   ------------   -------------   -------------   ------------   ------------
                                                       (THOUSANDS OF CONSTANT DECEMBER 31, 1999 PESOS,                 (THOUSANDS
                                                            EXCEPT RATIOS AND SUBSCRIBER DATA)(1)                        OF U.S.
                                                                                                                         DOLLARS,
                                                                                                                          EXCEPT
                                                                                                                        RATIOS AND
                                                                                                                        SUBSCRIBERS
                                                                                                                           DATA)
<S>                                     <C>             <C>            <C>           <C>              <C>            <C>
INCOME STATEMENT DATA:
Mexican GAAP:
Revenues:
Services..............................  Ps. 2,339,757   Ps.2,120,423   Ps. 2,055,803   Ps. 2,750,863   Ps.3,767,693   U.S.$397,436
Telephone equipment sales and other...        416,902        342,020         422,788         421,534        436,960         46,093
                                        -------------   ------------   -------------   -------------   ------------   ------------
     Total............................      2,756,659      2,462,443       2,478,591       3,172,397      4,204,653        443,529

Cost of sales:
   Cost of services...................        857,815        777,398         685,051         860,821      1,074,191        113,311
   Cost of telephone equipment
   and other..........................        231,395        190,681         268,373         225,548        269,491         28,428
                                        -------------   ------------   -------------   -------------   ------------   ------------
     Total............................      1,089,210        968,079         953,424       1,086,369      1,343,682        141,739
Gross profit..........................      1,667,449      1,494,364       1,525,167       2,086,028      2,860,971        301,790
Operating expenses....................      1,217,580      1,077,389         990,880       1,210,540      1,444,799        152,405
Depreciation & amortization...........        969,994        875,692         775,258         892,850      1,425,022        150,319
Project 450 non-cash writedown........             --             --              --       1,102,401             --             --
Operating (loss)......................       (520,125)      (458,717)       (240,971)     (1,119,763)        (8,850)          (934)
Other (income) expense, net...........             --             --              --         149,046        (23,054)        (2,432)
Integral financing cost (gain):
   Interest expense, net..............        250,931        407,093         330,659         250,873        291,417         30,740
   Foreign exchange (gain) loss, net..      1,021,304        (89,966)         64,565         939,474       (159,074)       (16,780)
   Gain on net monetary position......       (726,412)      (504,461)       (389,975)       (762,581)      (661,868)       (69,817)
                                        -------------   ------------   -------------   -------------   ------------   ------------
     Total............................        545,823       (187,334)          5,249         427,766       (529,525)       (55,857)
Equity participation in net income
   (loss) of associated companies.....        (56,691)         1,909         210,076          27,922        (47,611)        (5,022)
Provision for equipment impairment(3)              --             --       1,236,307              --             --             --
Income (loss) before asset tax,
   employee profit sharing, minority
   interest, extraordinary item and
   discontinued operations............     (1,122,639)      (269,474)     (1,272,451)     (1,370,561)       450,010         47,469
Provision for asset tax...............         42,138         50,980          60,397          72,127        132,645         13,992
Provision for income tax..............             --             --              --              --        404,810         42,701
Employee profit sharing...............          3,015             --              --              --             --             --
                                        -------------   ------------   -------------   -------------   ------------   ------------
     Total............................         45,153         50,980          60,397          72,127        537,455         56,693
Income (loss) before minority
   interest, extraordinary item and
   discontinued operations............     (1,167,792)      (320,454)     (1,332,848)     (1,442,688)       (87,445)        (9,224)
Minority interest.....................         53,633          4,604             276           6,342         17,933          1,892
                                        -------------   ------------   -------------   -------------   ------------   ------------
Income (loss) before extraordinary
   item and discontinued operations...     (1,114,159)      (315,850)     (1,332,572)     (1,436,346)       (69,512)        (7,332)
Extraordinary item(4).................             --       (210,292)             --              --        404,810         42,701
Loss from discontinued operations(5)..                                                       (20,716)        (1,536)          (162)
                                        -------------   ------------   -------------   -------------   ------------   ------------
Net income (loss).....................  Ps.(1,114,159)  Ps. (526,142)  Ps.(1,332,572)  Ps.(1,457,062)  Ps.  333,762   U.S.$ 35,207
                                        =============   ============   =============   =============   ============   ============
Income (loss) per share before
   extraordinary item.................  Ps.     (1.15)  Ps.    (0.31)  Ps.     (1.24)  Ps.     (1.30)  Ps.   (0.06)   U.S.$  (0.01)
Net income (loss) per share...........  Ps.     (1.15)  Ps.    (0.53)  Ps.     (1.24)  Ps.     (1.30)  Ps.    0.26    U.S.$   0.03
U.S. GAAP:(6)
Total revenues........................  Ps. 2,756,659   Ps.2,576,730   Ps. 2,593,830   Ps. 3,192,641  Ps.4,204,653    U.S.$443,529
Operating profit (loss)...............       (520,125)      (728,762)     (1,652,678)       (947,509)      (77,878)         (8,215)
Net income (loss).....................       (526,112)      (187,934)       (904,623)     (1,447,526)      234,232          24,708
Basic and diluted income (loss) per
   share(7) ..........................          (0.53)         (0.21)          (0.84)          (1.29)         0.18            0.02
</TABLE>


                                       3
<PAGE>   7
<TABLE>
<CAPTION>
                                                     AS OF AND FOR THE YEAR ENDED DECEMBER 31,
                                   -----------------------------------------------------------------------------------------------
                                        1995            1996             1997            1998            1999            1999
                                   -------------   -------------    -------------   -------------   -------------   --------------
                                           (THOUSANDS OF CONSTANT DECEMBER 31, 1999 PESOS, EXCEPT RATIOS            (THOUSANDS OF
                                                               AND SUBSCRIBER DATA)(1)                              U.S. DOLLARS,
                                                                                                                    EXCEPT RATIOS
                                                                                                                    AND SUBSCRIBERS
                                                                                                                         DATA)
<S>                                <C>             <C>              <C>             <C>             <C>             <C>
BALANCE SHEET DATA:
Mexican GAAP:
Working capital..............      Ps.(2,092,051)  Ps.(2,360,531)   Ps.  (347,028)  Ps.(1,349,797)  Ps.   809,505   U.S.$   85,391
Property and equipment, net..          6,207,867       4,790,395        4,016,213       5,961,927       6,771,108          714,252
Total assets.................         10,552,312       8,633,851        8,892,877      11,151,350      14,834,370        1,564,807
Total debt...................          2,404,203       2,034,552        2,959,543       5,002,121       7,916,374          835,061
Stockholders' equity.........          6,355,445       4,828,755        4,434,109       4,118,268       5,243,361          553,097
U.S. GAAP:(6)
Working capital..............      Ps. 2,421,680   Ps.(2,532,213)   Ps.  (559,374)  Ps.(1,517,058)  Ps.   605,687   U.S.$   63,891
Property and equipment, net..          6,207,867       4,790,395        4,016,213       5,774,626       6,582,807          694,389
Total assets.................         11,491,366       9,592,869        9,776,469      11,598,760      15,272,205        1,610,992
Total debt...................          2,404,203       2,034,552        2,959,543       5,014,180       7,916,374          835,061
Minority interest............            (37,111)          8,058           15,418             911          33,069            3,488
Stockholders' equity.........          5,375,168       4,380,608        4,386,376       4,120,659       5,133,707          541,530

OTHER FINANCIAL DATA:
Mexican GAAP:
EBITDA(8) (21)...............      Ps.   449,869   Ps.   416,975    Ps.   534,287   Ps.   875,488   Ps. 1,416,172   U.S.$  149,385
EBITDA Margin(9).............                 16%             17%              22%             28%             34%              34%
Capital Expenditures(10) ....            682,550         367,715          941,901       3,635,488       1,713,921          180,793
Interest expense, net........            250,931         407,092          330,659         250,873         291,417           30,740
Ratio of earnings to fixed
   charges(11) ..............                 --              --               --              --            2.59             2.59

U.S. GAAP:
EBITDA(8) (20)...............      Ps.   449,868   Ps.   146,929    Ps.  (877,422)  Ps. 1,053,872   Ps. 1,347,144   Ps.    142,104

CASH FLOW DATA(12)
Mexican GAAP:
Net cash provided (used) by
   operating activities......      Ps.   807,220   Ps.   458,838    Ps.  (300,525)  Ps.   765,408   Ps. 1,147,442   U.S.$  121,038
Net cash used in investing
   activities................         (1,233,035)        (70,800)      (1,538,625)     (3,871,546)     (3,955,572)        (417,254)
Net cash provided (used) by
   financing activities......            311,013        (505,866)       1,855,552       3,236,271       3,673,425          387,492

U.S. GAAP:(6)
Net cash provided (used) by
   operating activities......      Ps.   346,676   Ps.  (114,318)   Ps.   104,785   Ps. 1,915,360   Ps.   725,289   U.S.$   76,507
Net cash provided (used) in
   investing activities......         (1,233,035)        194,635       (1,363,228)     (3,684,246)     (3,866,544)        (407,863)
Net cash provided (used) by
   financing activities......            771,561        (198,146)       1,274,845       1,899,020       4,026,550          424,742

SUBSCRIBER DATA:

POPs.........................         63,290,574      64,996,443       65,847,614      66,712,645      67,591,791
Subscribers(13)
   Contract..................            208,802         159,144          199,964         277,014         352,289
   Prepay....................              1,399          73,762          200,159         478,361         970,509
      Total..................            210,201         232,906          400,123         755,375       1,322,798
Gross subscriber additions...            103,733         172,519          406,353         747,720         788,438
Average subscribers(14)......            202,462         221,554          387,765         742,601       1,290,558
Penetration(15)..............               0.33%           0.36%            0.61%           1.13%           1.96%
Average monthly contract
   churn(16) ................               3.62%           4.28%            2.94%           2.58%           2.96%
Average monthly MOUs per
   subscriber(17)............                140             118              105              87              72
Nominal average monthly
   revenue per subscriber(18)      Ps.       464   Ps.       492    Ps.       464   Ps.       361   Ps.       346   U.S.$      36
Nominal cost to acquire a
   new subscriber(19)........      Ps.     6,143   Ps.     6,076    Ps.     5,326   Ps.     3,477   Ps.     3,527   U.S.$     372
</TABLE>


                                       4
<PAGE>   8
                                   ----------

(1)      According to Mexican GAAP, financial data for all periods in the
         financial statements included in this annual report, unless otherwise
         indicated, have been restated in constant December 31, 1999 pesos.
         Restatement into December 31, 1999 pesos is made by multiplying the
         relevant nominal peso amount by the inflation index for the period
         between the end of the period to which such nominal peso amount relates
         and December 31, 1999. The inflation indices used in this annual report
         are 1.9687 for 1995 figures, 1.5416 for 1996 figures, 1.3322 for 1997
         figures and 1.1232 for December 1998 figures.

(2)      Peso amounts were converted to U.S. dollars at the Noon Buying Rate for
         December 31, 1999 of Ps.9.4800 per U.S.$1.00. Such conversions should
         not be construed as representations that the peso amounts actually
         represent such U.S. dollar amounts or could be converted into U.S.
         dollars at the rate indicated, or at all.

         In determining peso amounts of U.S. dollar-denominated obligations at
         December 31, 1999 in its financial statements under Mexican GAAP,
         however, Iusacell applied the exchange rate published by the Banco de
         Mexico, which on December 31, 1999 was Ps.9.4986 per U.S.$1.00. The
         differences between the Noon Buying Rate and the Banco de Mexico
         exchange rate cause certain inconsistencies between references to U.S.
         dollar amounts in this annual report and the actual U.S. dollar
         amounts. For example, Iusacell's actual total debt, excluding trade
         notes payable, at December 31, 1999 was U.S.$833.4 million. In
         preparing Iusacell's December 31, 1999 financial statements, we
         multiplied this amount by 9.4986 to arrive at the Ps.7,916.1 million in
         total debt, excluding trade notes payable. However, for purposes of
         this annual report, we converted this peso amount to U.S. dollars using
         the rate of Ps.9.4800, which yields a U.S. dollar-denominated total
         debt, excluding trade notes payable, of U.S.$835.0 million.

         The combined effect of the restatement of the financial data in
         December 31, 1999 constant pesos and the convenience translation of
         peso amounts into U.S. dollars discussed above means that the amount
         shown for certain balance sheet items is not equal to the actual
         amounts outstanding. For example, as of December 31, 1998, after the
         restatement in December 31, 1999 constant pesos and the convenience
         translation, total debt outstanding, excluding trade notes payable, is
         Ps.5,004.4 million, or U.S.$527.9 million using the December 31, 1999
         Noon Buying Rate. The actual amount of total debt outstanding,
         excluding trade notes payable, was U.S.$450.0 million. This impact
         explains any inconsistency between our consolidated financial
         information and references to U.S. dollar amounts in other sections of
         this annual report.

(3)      For U.S. GAAP purposes, the impairment charge relating to the analog
         communications equipment is recorded as an operating expense. See Note
         4b) to the Consolidated Financial Statements.

(4)      For 1996, the extraordinary item represents restructuring expenses
         associated with the reorganization and change in management control of
         Iusacell, the write-off of obsolete network equipment and an additional
         reserve for doubtful accounts. For 1999, the extraordinary item
         represents the utilization of tax loss carryforwards available to
         Iusacell which under Mexican GAAP is required to be classified as an
         extraordinary item. Under U.S. GAAP the utilization of tax loss
         carryforwards is recorded as a component of tax expense.

(5)      In December 1998, Iusacell discontinued the operations of its
         subsidiary, Cellular Solutions de Mexico, S.A. de C.V., a company which
         sold cellular handset accessories. Cellular Solutions de Mexico
         transferred all its existing inventories as of December 31, 1998 to
         another subsidiary of Iusacell and terminated all its employees during
         January and February 1999. See Note 19 to the Consolidated Financial
         Statements. Under U.S. GAAP, the loss from discontinued operations is
         recorded as an operating expense.

(6)      See Note 20 to the Consolidated Financial Statements and "Operating and
         Financial Review and Prospects - U.S. GAAP Reconciliation" for a
         discussion of differences between U.S. GAAP and Mexican GAAP.

(7)      Diluted earnings (loss) per share for the years ended December 31, 1998
         and 1997 is equal to basic earnings (loss) per share as the potential
         drawdowns and conversions under the subordinated convertible facility
         with Bell Atlantic and the authorized but unissued shares subject to
         the executive employee stock purchase plan are excluded from the
         computation of diluted earnings (loss) per share because to include
         them would have been antidilutive for the periods presented. For the
         years ended December 31, 1998 and 1997, the number of potentially
         antidilutive shares that were excluded from the computation of diluted
         earnings (loss) per share for the drawdowns and conversions under the
         facility with Bell Atlantic were 69,285,714


                                       5
<PAGE>   9
         and 214,285,714 shares, respectively, and for the shares subject to the
         executive employee stock purchase plan were 70,004 and 262,666 shares,
         respectively.

         Diluted earnings (loss) per share for the year ended December 31, 1999
         is equal to basic earnings (loss) per share as Iusacell no longer had
         any potentially antidilutive securities.

         Diluted earnings (loss) per share for the years ended December 31, 1996
         and 1995 is equal to basic earnings (loss) per share as Iusacell did
         not have any potentially antidilutive securities.

(8)      EBITDA as used in this annual report is operating profit (loss) plus
         the sum of depreciation and amortization and, under U.S. GAAP, non-cash
         items, and is presented because Iusacell believes that EBITDA provides
         useful information regarding Iusacell's debt service ability. EBITDA
         should not be considered in isolation or as a substitute for the
         consolidated income statements or the consolidated statements of
         changes in financial position prepared in accordance with Mexican GAAP
         or as a measure of profitability or liquidity. EBITDA as presented in
         this annual report (under both Mexican GAAP and U.S. GAAP) differs from
         EBITDA as defined in the instruments governing New Iusacell and Old
         Iusacell's bank debt and senior notes. EBITDA in this annual report has
         not been reduced to reflect the additional expenses that Old Iusacell
         would have incurred had it expensed, rather than, as is its current
         practice under Mexican GAAP and as is permitted under U.S. GAAP,
         amortized (over 18 months) the cost of cellular telephones it gives to
         its contract customers. EBITDA is not (i) a measure determined under
         U.S. GAAP, (ii) an alternative to U.S. GAAP operating income (loss) and
         net income (loss), or (iii) a measure of liquidity or cash flows as
         determined under U.S. GAAP. EBITDA does not represent discretionary
         funds. EBITDA, as calculated by Iusacell, may not be comparable to
         similarly titled measures reported by other companies.

(9)      EBITDA margin is calculated by dividing EBITDA by the total revenues
         for the respective period.

(10)     Capital expenditures includes accruals for fixed asset purchases, the
         investment to acquire our PCS licenses, the capitalization of interest
         costs related to long term debt incurred in connection with the
         acquisition of property, plant and equipment, trade-in credits received
         from Lucent Technologies for exchanging our previous analog network for
         a digital and analog network supplied by Lucent Technologies, and the
         net value of long distance fiber acquired in swaps for Iusacell long
         distance fiber. For 1999, pursuant to a waiver from its lenders,
         capital expenditures for determining compliance with capital
         expenditure limitations set forth in Old Iusacell's debt covenants
         excludes the capitalization of interest costs and Lucent Technologies
         trade-in credits. See "- Risk Factors - If we do not obtain significant
         capital from outside sources, we will not be able to build out our
         wireless infrastructure and pursue long distance opportunities and may
         lose the opportunity to generate revenues," and "Operating and
         Financial Review and Prospects - Liquidity and Capital Resources -
         Capital Expenditures."

(11)     The ratio of earnings to fixed charges covers continuing operations.
         For this purpose earnings are calculated as income or loss before taxes
         plus (i) integral financing cost, including amortization of capitalized
         interest, (ii) the interest portion of annual rent expense, and (iii)
         losses from the less than 50%-owned affiliates. Fixed charges include
         the expensed and capitalized portions of integral financing cost.
         Earnings were inadequate to cover fixed charges in 1995, 1996, 1997 and
         1998. The fixed charge coverage deficiency for the years ended December
         31, 1995, 1996, 1997 and 1998 amounted to Ps.2,043.4 million
         (U.S.$215.5 million), Ps.464.4 million (U.S.$49.0 million), Ps.1,334.3
         million (U.S.$140.7 million) and Ps.2,275.5 million (U.S.$240.0
         million).

(12)     Under Mexican GAAP, the cash flow data has been adjusted for inflation
         and includes certain non-cash items, such as monetary gains and losses
         and foreign exchange gains and losses and, as a result, are not
         comparable with the respective U.S. GAAP cash flow data. Under U.S.
         GAAP, the effect of inflation adjustments has been included in the
         separate line item "Gain on net monetary position and foreign exchange
         losses." See Note 20 to the Consolidated Financial Statements.

(13)     Subscribers refers to Iusacell's subscribers in its operating regions
         at the end of the respective periods. A prepay customer is included as
         a subscriber if, at the end of the period, the customer's telephone
         number has not yet been deactivated.

(14)     Average subscribers represents the rolling monthly average number of
         subscribers for the respective periods.


                                       6
<PAGE>   10
(15)     Penetration represents the end of period subscribers divided by the end
         of period POPs in Iusacell's Regions, expressed as a percentage.

(16)     Effective January 1, 1998, Iusacell changed the methodology by which it
         determines average monthly contract churn for a given period. Average
         monthly contract churn for a given period is now calculated by dividing
         the sum of all contract subscribers disconnected during such period by
         the sum of the beginning-of-month contract subscribers for each of the
         months in such period, expressed as a percentage. Only 1997 average
         monthly contract churn information, which was 2.88% under the old
         methodology, has been restated under the new methodology. The average
         monthly contract churn data for 1995 and 1996 is presented under the
         old methodology, which calculates average monthly contract churn for a
         given period by dividing, for each month in that period, the total
         number of contract subscribers disconnected in such month by the number
         of contract subscribers at the beginning of such month and dividing the
         sum of the resulting quotients for all months in such period by the
         number of months in such period. See Item 4, "Information on the
         Company - Cellular Services - Contract Churn" and Item 5, "Operating
         and Financial Review and Prospects - Results of Operations."

(17)     Effective January 1, 1998, Iusacell changed the methodology by which it
         determines average monthly MOUs (minutes of use) per subscriber.
         Average monthly MOUs per subscriber for a given period are now
         calculated by dividing total MOUs in the period by the sum of the
         monthly average subscribers for each of the months in such period. Only
         1997 average monthly MOUs per subscriber information, which was 98
         under the old methodology, has been restated under the new methodology.
         The average monthly MOUs per subscriber data for 1995 and 1996 are
         presented under the old methodology, which calculates average monthly
         MOUs per subscriber for a given period by dividing the total minutes of
         use for the respective period by the number of average subscribers for
         the respective period and dividing the quotient by the number of months
         in such period. See Item 5, "Operating and Financial Review and
         Prospects - Results of Operations." When reporting average monthly MOUs
         per subscriber, we exclude incoming calls only prepay subscribers and
         the MOUs they generate.

(18)     Effective January 1, 1998, Iusacell changed the methodology by which it
         determines nominal average monthly cellular revenue per subscriber
         (ARPU). ARPU for a given period is now calculated by dividing the sum
         of the monthly cellular revenue and other cellular revenues for each of
         the months in the period by the sum of the monthly average cellular
         subscribers for each of the months in such period. Only 1997 ARPU
         information, which was Ps.451 under the old methodology, has been
         restated under the new methodology. The ARPU for 1995 and 1996 is
         presented under the old methodology, which calculates ARPU for a given
         period by dividing the total cellular service revenue for the
         respective period by the average number of subscribers for the
         respective period and dividing the quotient by the number of months in
         such period. See Item 5, "Operating and Financial Review and Prospects
         - Results of Operations." When reporting ARPU, we exclude incoming
         calls only prepay subscribers and the revenue they generate.

(19)     Nominal cost to acquire a new subscriber represents sales, marketing
         and advertising costs, plus the costs of cellular phones Iusacell gives
         to its contract customers, for the respective period (in nominal pesos)
         divided by the gross customer additions for such period.

(20)     The EBITDA calculation based on U.S. GAAP for 1997 has been reduced to
         reflect the Ps.1,236.3 million (U.S.$130.4 million) provision for
         equipment impairment, which is considered an operating expense under
         U.S. GAAP.

(21)     The EBITDA calculation based on Mexican GAAP for 1998 has been reduced
         to reflect the Ps.1,102.4 million (U.S.$116.3 million) Project 450
         writedown, which was expensed for U.S. GAAP purposes during 1997 and
         1996.


                                       7
<PAGE>   11
EXCHANGE RATES

         The following table sets forth, for the periods indicated, the
period-end, average, high and low noon buying rates, in each case for the
purchase of U.S. dollars, all expressed in nominal pesos per U.S. dollar. The
noon buying rate at March 17, 2000 was Ps. 9.322 per U.S. $1.00.

<TABLE>
<CAPTION>
                                                 NOON BUYING RATE(1)
                                      PERIOD END    AVERAGE(2)   HIGH       LOW
                                      ----------    ----------   ----       ---
<S>                                   <C>           <C>         <C>        <C>
Year ended December 31, 1995 .....       7.740        6.526      8.050     5.270
Year ended December 31, 1996 .....       7.881        7.635      8.045     7.325
Year ended December 31, 1997 .....       8.070        7.917      8.410     7.717
Year ended December 31, 1998 .....       9.901        9.152     10.630     8.040
Year ended December 31, 1999 .....       9.480        9.563     10.600     9.243

Month ended September 30, 1999 ...       9.352        9.382      9.515     9.288
Month ended October 31, 1999 .....       9.618        9.575      9.732     9.405
Month ended November 30, 1999 ....       9.424        9.416      9.624     9.320
Month ended December 31, 1999 ....       9.480        9.427      9.533     9.308
Month ended January 31, 2000 .....       9.640        9.489      9.640     9.401
Month ended February 29, 2000 ....       9.364        9.423      9.597     9.354
</TABLE>

----------

(1) Source: Federal Reserve Bank of New York

(2) Average of month-end rates for annual data.

         In the past, the Mexican economy has suffered balance of payment
deficits and shortages in foreign exchange reserves. While the Mexican
government does not currently restrict the ability of Mexican or foreign persons
or entities to convert pesos to U.S. dollars, it has done so in the past and may
do so in the future. Any such restrictive exchange control policy could
adversely affect our ability to make payments in U.S. dollars and could also
have a material adverse effect on our financial condition and results of
operations.

                  B. CAPITALIZATION AND INDEBTEDNESS

         Not applicable.

                  C. REASONS FOR THE OFFER AND USE OF PROCEEDS

         Not applicable.


                                       8
<PAGE>   12
                                 D. RISK FACTORS

RISK FACTORS RELATING TO IUSACELL

WE ARE A HOLDING COMPANY AND WILL DEPEND ON OUR SUBSIDIARIES TO PAY OUR
LIABILITIES

         We are a holding company with no significant assets other than the
stock of our subsidiaries. In order to pay our obligations, we will rely on
income from dividends and other cash flow from our subsidiaries. Because we are
a holding company, the claims of all holders of our subsidiaries' debt rank
senior to our obligations. At December 31, 1999, our subsidiaries' total
indebtedness, including trade notes payable, was Ps.4,593.1 million (U.S.$484.5
million) and may increase in the future.

         Our current debt agreements prevent our subsidiaries from paying
dividends to us or otherwise making cash available to us until at least May
2004. In addition, substantially all of our subsidiaries' assets are pledged to
secure their obligations under their existing debt instruments. Dividends and
cash flow from our subsidiaries are therefore severely restricted by the
outstanding debt of our subsidiaries and the restrictive covenants that govern
that debt.

         Our ability to pay our obligations before May 2004 will depend on our
ability to either

         -        raise equity or debt capital at the holding company level, or

         -        generate sufficient cash flow at the subsidiary level and make
                  dividend payments to the holding company after eliminating the
                  covenants restricting such dividend payments through the
                  prepayment of the Old Iusacell debt whose terms restrict
                  dividend payments.

         After the expiration of the restrictive covenants that prevent our
subsidiaries from paying dividends to New Iusacell, our ability to pay our
liabilities will depend on our ability to generate sufficient cash flow and/or
to access equity or debt financing. We cannot assure you that we will be able to
raise equity or debt capital or that our subsidiaries will generate sufficient
cash flow to pay dividends to enable us to pay our obligations.

         Furthermore, the ability of our subsidiaries to pay dividends is
subject to Mexican legal requirements, which provide that a Mexican corporation
may declare and pay dividends only out of the profits reflected in its financial
statements, if such payment is approved by its stockholders and after the
creation of required legal reserves and the absorption or satisfaction of losses
suffered in previous fiscal years. Claims of creditors of our subsidiaries,
including trade creditors, and bank and other lenders, will generally have
priority over claims of New Iusacell to the assets and cash flows of our
subsidiaries.

         Additionally, in the event we engage in business activities at the
holding company level and incur associated liabilities, or otherwise incur
liabilities at the holding company level, we may not have the resources
available to satisfy those liabilities for the same reasons discussed above. In
the event we incur such liabilities, we could be required to turn to the capital
markets or our principal shareholders in order to help us satisfy those
liabilities. At that time, we may not have access to equity or debt financing.
In addition, our principal shareholders are under no obligation to provide
financial resources to us and there can be no assurance that they would do so. A
material unsatisfied liability at the holding company level could lead to our
bankruptcy or otherwise make it difficult or impossible for us to comply with
our obligations.

WE ARE SUBJECT TO RESTRICTIVE COVENANTS

         The terms of our debt and of our subsidiaries' existing debt impose
significant operating and financial restrictions. These restrictions will
affect, and in many respects significantly limit or prohibit our ability and the
ability of our subsidiaries to, among other things,

         -        borrow money,

         -        pay dividends on stock,

         -        make investments,

         -        use assets as security in other transactions, and

         -        sell certain assets or merge with or into other companies.


                                       9
<PAGE>   13
         If we do not comply with these restrictions, we could be in default
even if we can currently pay our debt. If there were a default, holders of the
relevant debt could demand immediate payment of the aggregate amount of that
debt. This could lead to our bankruptcy or reorganization for the benefit of our
creditors or to our inability to pay our obligations.

WE MAY BE UNABLE TO SERVICE OUR DEBT, ACCESS CREDIT OR PURSUE BUSINESS
OPPORTUNITIES BECAUSE OUR SUBSIDIARIES ARE HIGHLY LEVERAGED AND HAVE
INSUFFICIENT CASH FLOW

         Historically, our cash generated from operating activities has not been
sufficient to meet our debt service, working capital and capital expenditure
requirements. We have relied on the capital markets for new equity and debt
financing, vendor financing and borrowings and equity contributions from Bell
Atlantic and the Peralta Group to meet such funding needs.

         As of December 31, 1999, our total consolidated indebtedness, including
trade notes payable, was Ps.7,937.6 million (U.S.$837.3 million), or
approximately 60.1% of our total capitalization. Although we had net income of
Ps.333.8 million (U.S.$35.2 million) for the period ended December 31, 1999, we
experienced net losses for each of the six years up to and including the period
ended December 31, 1998. Our positive net income in 1999 was driven primarily by
the benefits of foreign exchange gains attributable to the appreciation of the
peso against the U.S. dollar during 1999, and monetary gains resulting from the
effects of inflation on our net monetary liability position during 1999.

         For the year ended December 31, 1998, our earnings were insufficient to
cover our fixed charges by Ps.2,275.5 million (U.S.$240.0 million). We had no
fixed charge coverage deficiency for the year ended December 31, 1999; we had a
fixed charge coverage amount of Ps.501,897 (U.S.$52,943). For this purpose,
earnings are calculated as income or loss before taxes plus (i) integral
financing cost, including amortization of capitalized interest, (ii) the
interest portion of annual rent expense, and (iii) losses from the less than
50%-owned affiliates. Fixed charges include the expensed and capitalized
portions of integral financing cost.

         The degree to which we are leveraged and the covenants with which we
have to comply under our various financing agreements may adversely affect our
ability to finance future operations, to finance necessary capital expenditures,
to service our indebtedness, to compete effectively against better capitalized
competitors and to withstand downturns in our business or the Mexican economy
generally. Our high level of indebtedness could limit our ability to pursue
business opportunities that may be in our interest and that of our
securityholders.

WE MAY LOSE MONEY BECAUSE OF CURRENCY DEVALUATIONS

         While our sales are almost entirely denominated in pesos, the vast
majority of our obligations, and all of our long-term debt, are denominated in
U.S. dollars. As a result, except for those obligations for which we have
hedging arrangements in place, we are exposed to peso devaluation risk. Although
the peso appreciated 4.3% against the U.S. dollar in 1999, the peso has devalued
substantially against the U.S. dollar in the past and may devalue significantly
in the future. For example, the noon buying rate rose from Ps.3.4662 per
U.S.$1.00 on December 19, 1994 to Ps.5.0000 per U.S.$1.00 on December 31, 1994
and Ps.7.7400 per U.S.$1.00 on December 31, 1995, representing a 123.3%
devaluation of the peso relative to the U.S. dollar. In 1998, the peso devalued
22.7% relative to the U.S. dollar to Ps.9.9010 per U.S.$1.00 on December 31,
1998.

         Further declines in the value of the peso relative to the U.S. dollar
could adversely affect our ability to meet U.S. dollar-denominated obligations,
including any debt securities. In addition, any further devaluation of the peso
may negatively affect the value of a Mexican company's securities, such as ours.

WE FACE INCREASING COMPETITION WHICH MAY REDUCE OUR OPERATING MARGINS

         We face significant competition in our core cellular services business
from Radiomovil Dipsa, S.A. de C.V., commonly known as Telcel, in each region in
which we operate. As a wholly owned subsidiary of Telefonos de Mexico, S.A. de
C.V., the former state telephone monopoly known as Telmex, Telcel has
significantly greater internal financial and other resources than those
available to us, nationwide cellular and PCS concessions, a nationwide cellular
network, and an ability to use Telmex's installed telecommunications systems.
Competition is substantial and we, like Telcel, bear significant promotional
expenses, including the provision of cellular telephones to contract subscribers
free of charge or at a substantial discount. In addition, competition from
Telcel has not


                                       10
<PAGE>   14
always enabled us to implement price increases to keep pace with inflation and
has occasionally forced price rollbacks and reductions.

         We face increasing competition from other companies providing
comparable mobile wireless services utilizing emerging technologies, including
PCS services in the 1.9 GHz frequency band, enhanced specialized mobile radio
services and satellite telephony. We also face increasing competition in
providing long distance, paging, wireless local telephony and data transmission
services. The Mexican government may grant additional concessions to other
companies to provide services similar to or the same as those that we provide.

         Besides Telmex, some other competitors may also have greater financial
and other resources, which may limit our ability to compete effectively.

IF WE DO NOT OBTAIN SIGNIFICANT CAPITAL FROM OUTSIDE SOURCES, WE WILL NOT BE
ABLE TO CONTINUE TO BUILD OUT OUR WIRELESS INFRASTRUCTURE AND PURSUE LONG
DISTANCE OPPORTUNITIES AND MAY LOSE THE OPPORTUNITY TO GENERATE REVENUES

         In order to implement our operating strategy through 2001, we will have
to incur significant capital expenditures. We expect capital expenditures for
2000, 2001 and 2002, not including capital expenditures to build out our PCS
network in northern Mexico, to total approximately U.S.$495.0 million, of which
approximately U.S.$225.0 million will be invested during 2000. We expect capital
expenditures to build out our PCS network in northern Mexico will not exceed
U.S.$55.0 million, in the aggregate, in 2000 and 2001.

         As we make additional investments in our cellular network and pursue
long distance opportunities, we will need additional external funding in
mid-2000 and beyond. We will also need additional external funding in 2000 in
order to acquire, build out and operate PCS networks in northern Mexico. The
terms of our concessions may, in the future, also require us to make other
significant network investments for which additional funds would be required. We
cannot assure you that we will be able to obtain additional funds, including
funds from Bell Atlantic and/or the Peralta Group, or capital markets, bank or
vendor financing, on acceptable terms or at all.

IF WE ARE NOT ABLE TO OBTAIN CONCESSIONS FOR SPECTRUM AND GOVERNMENT APPROVALS,
DEVELOP NEW TECHNOLOGIES AND HIRE AND RETAIN QUALIFIED PERSONNEL, WE WILL BE
UNABLE TO IMPLEMENT NEW SERVICES AND MAY LOSE BUSINESS TO OUR COMPETITORS

         Our ability to expand long distance and paging services and to
implement PCS and wireless local telephony services in accordance with our plans
will depend on a number of factors over which we have limited or no control.
These factors include, among others, our ability to acquire concessions for
spectrum at commercially acceptable prices, raise sufficient capital, obtain
required governmental approvals, negotiate reasonable interconnection
agreements, obtain rights of way for fiber optic cables, successfully deploy
technologies, secure leases for base stations, hire and retain additional
qualified personnel and develop an adequate customer base. Any of these factors
could delay, impede or reduce the scope of the implementation of new services
and result in a material adverse effect on our existing business, financial
condition and results of operations.

THE TECHNOLOGY WE USE MAY BE MADE OBSOLETE BY THE TECHNOLOGY USED BY OUR
COMPETITORS

         All companies in the global telecommunications industry must adapt to
rapid and significant changes in technology. The technology that we have
selected in our wireless business may be challenged by competition from new or
improved digital technologies supporting wireless service or other services in
the near future. Technological changes may adversely affect our competitive
position, require substantial new capital expenditures and/or require
write-downs of obsolete technology.

WE MAY NOT HAVE ENOUGH MANAGEMENT RESOURCES TO BE ABLE TO EXPAND AS WE WISH

         We plan to continue to access additional opportunities in the wireless
business in Mexico. In May 1998, we won auctions for concessions for a range of
frequencies in the 1.9 GHz band to provide PCS services in two regions in
northern Mexico. In 2000, we plan to launch wireless internet services. We will
have to devote substantial management resources to take advantage of new
opportunities and business ventures. In so doing, we will have to attract and
retain qualified management personnel in pace with our rate of growth. If we are
unable to attract and retain qualified management personnel, our existing
business, financial condition and results of operations could be harmed.


                                       11
<PAGE>   15
OUR STRATEGY TO EXPAND OUR WIRELESS FOOTPRINT IN MEXICO LEADS US TO CONSIDER
SIGNIFICANT ACQUISITIONS FROM TIME TO TIME THAT MAY ADVERSELY AFFECT OUR
BUSINESS, RESULTS AND FINANCIAL CONDITION

         One of our business strategies is to provide our customers with access
to reliable and high-quality wireless service throughout Mexico. Providing
access in regions where we do not own concessions through roaming agreements
does not afford us optimal control over coverage, quality and pricing. As a
result, from time to time we explore possibilities to expand our wireless
footprint in Mexico.

         For example, Bell Atlantic was recently engaged in discussions
regarding a transaction in which we would have acquired the four Cellular A-Band
properties in northern Mexico that we do not own, which we refer to as the
Northern Region Properties; as well as discussions regarding a separate
transaction in which we would acquire Grupo Portatel S.A. de C.V., the cellular
A-Band provider in southern Mexico. Although the most recent discussions with
respect to the Northern Region Properties have been terminated, we could discuss
a combination with respect to these properties with the same or different
parties in the future. The discussions with Portatel have not continued although
they have not been formally terminated. We cannot predict at this time when or
whether any acquisition will occur.

         Although we believe that these transactions would significantly
strengthen our competitive position, at the same time they pose a number of
significant risks and uncertainties for us and for the holders of our
securities, including, without limitation, that they could involve the
incurrence of significant amounts of additional debt or other liabilities; the
acquisition of significant operational, financial, legal, labor or other
liabilities or risks, or significant financial needs, of which we may not be
aware and that we may not discover until after the acquisition has been
consummated; and the increase in our capital expenditure requirements. Any of
these risks could result in a material adverse change in our financial condition
and/or ability to service debt. In addition, any acquisition made with our
shares could be dilutive to our shareholders.

         Because we cannot foresee all of the risks that one or more of these
acquisitions might involve, should they occur, it is not possible for us to
describe all these risks. As a result, holders of our securities must be
prepared to accept any deterioration in our prospects, business, financial
condition, results of operations or cash flow stemming from one or more of these
acquisitions.

         In addition, an acquisition of the Northern Region Properties could
result in a change of control, so that Bell Atlantic would no longer control or
manage us. If a change of control were to occur from an acquisition of the
Northern Region Properties or any other transaction, Bell Atlantic would no
longer be in a position to determine our policies and strategy, manage our
operations or provide the technical and financial support that we have
historically relied on. It is not possible for us to describe the strategy that
would be followed by Iusacell following a change of control.

CELLULAR FRAUD INCREASES OUR EXPENSES

         The fraudulent use of cellular telecommunications networks imposes a
significant cost upon cellular service providers who must bear the cost of
services provided to fraudulent users. We suffer losses of revenue as a result
of fraudulent use, and also suffer cash costs due to our obligation to reimburse
carriers for the cost of services provided to some fraudulent users. These cash
costs approximated Ps.70.7 million (U.S.$7.5 million) and Ps.25.5 million
(U.S.$2.7 million) in 1998 and in 1999, respectively.

         Although technology has been developed to combat the fraudulent use of
telecommunications networks, this technology does not eliminate fraudulent use
entirely. We must make significant expenditures periodically to acquire and use
anti-fraud technology. For 1998, our costs for detecting and preventing fraud
were approximately Ps.35.1 million (U.S.$3.7 million). For 1999, we incurred
approximately Ps.1.1 million (U.S.$0.1 million) in fraud detection and
prevention, because we implemented extensive fraud detection and prevention
technology in 1998. We expect to spend only approximately Ps.9.5 million
(U.S.$1.0 million) in 2000 for fraud detection and prevention. However, we
cannot assure you that the anti-fraud technology that we have purchased will
continue to be effective in detecting and preventing fraud. If our anti-fraud
technology becomes obsolete, we will once again have to make significant
expenditures to acquire and use anti-fraud technology.


                                       12
<PAGE>   16
RISK FACTORS RELATING TO OUR SHAREHOLDERS

     We have two principal groups of shareholders. The first, Bell Atlantic,
comprises various subsidiaries of Bell Atlantic Corporation. The second, the
Peralta Group, encompasses Mr. Carlos Peralta and a group of individuals and
companies related to or controlled by him.

IF BELL ATLANTIC SOLD ALL OR A SUBSTANTIAL PART OF ITS INTEREST IN US, THAT SALE
COULD RESULT IN BELL ATLANTIC NO LONGER MANAGING OUR OPERATIONS, IN WHICH CASE
WE WOULD HAVE TO MAKE AN OFFER TO REPURCHASE A SUBSTANTIAL MAJORITY OF OUR DEBT
SECURITIES

     Bell Atlantic currently has the right and power to elect a majority of the
members of our Board of Directors and, with certain exceptions, unilaterally
determine our policies and strategy.

     If Bell Atlantic were to sell all or a substantial part of its direct
interest in Iusacell, the sale could cause Bell Atlantic to lose its ability to
manage us. Bell Atlantic would then no longer be in a position to determine our
policies and strategies, manage our operations or provide the technical and
financial support that we have historically relied on. It is not possible for us
to describe the strategy that Iusacell would implement following any such
management change.

     In addition, any substantial sale by Bell Atlantic would constitute a
change of control under New Iusacell and Old Iusacell debt instruments relating
to up to approximately U.S.$813.5 million of our indebtedness. In the event of
any change of control, New Iusacell or Old Iusacell, as the case may be, would
have to make an offer to repurchase that indebtedness. We cannot assure you that
either New Iusacell or Old Iusacell, or both, would have sufficient funds or
have the ability to obtain sufficient funds on a timely basis to pay for any or
all of the indebtedness that we may have to repurchase if that happened.

WE DEPEND ON BELL ATLANTIC PERSONNEL; IF BELL ATLANTIC RECALLED THEM, WE WOULD
HAVE INSUFFICIENT QUALIFIED EMPLOYEES

     Our Chief Executive Officer, Chief Technology Officer and General Counsel
are employees of Bell Atlantic whose services are provided on a consulting or
secondment basis. We also use the services of a number of Bell Atlantic
employees on a consulting basis, primarily in the areas of strategic planning,
network operations, information systems, marketing and customer care operations.
So long as Bell Atlantic controls Iusacell, we expect these or other seconded
employees and consultants to continue to provide services to us. If Bell
Atlantic did not make these employees available to us, our results of operations
and financial condition could be materially adversely affected.

ALLEGATIONS RELATING TO CARLOS PERALTA MAY PREVENT US FROM OBTAINING OR
RETAINING GOVERNMENT CONCESSIONS AND MAY CAUSE OUR CUSTOMERS TO PERCEIVE US
NEGATIVELY

     Mr. Carlos Peralta, a member of the Peralta Group of shareholders, is
currently a director of Iusacell. In January 1996, Mr. Peralta stated that he
had transferred funds to bank accounts controlled by the brother of the then
President of Mexico. Press accounts have speculated that those payments were
payments for governmental favors and the Swiss Government has seized the money,
alleging that it was connected to money laundering. Apparently prompted by Mr.
Peralta's disclosure, the Mexican tax authorities initiated tax audits of Old
Iusacell, some of its subsidiaries and Mr. Peralta. In 1997, Mr. Peralta was
indicted on charges of tax evasion. Mr. Peralta was subsequently acquitted of
all related charges. The tax audits of Old Iusacell were completed in early
1999. In May 1999, Mexican tax authorities assessed Old Iusacell a Ps.21.4
million penalty (U.S.$2.3 million at the exchange rate then in effect) for
purported incorrect deductions of certain interest expense for income tax
purposes, which we have already paid.

     Our business activities have required and will continue to require licenses
and approvals from the Mexican government. It is possible that Mr. Peralta's
public statements and indictment and the Mexican government's inquiries could
impact our ability to obtain concessions, licenses and approvals for business
opportunities in the future or to obtain the renewal of existing concessions,
licenses and approvals. Various press reports speculated that Mr. Peralta's
public statements contributed to the delay in Old Iusacell and the Mexican
Telecommunications and Transportation Ministry (Secretaria de Comunicaciones y
Transportes), commonly referred to as the SCT, reaching agreement regarding
local wireless service in the 450 MHz frequency band. Additionally, the
publicity surrounding


                                       13
<PAGE>   17
Mr. Peralta's statements or indictment may have a negative impact on consumer
perceptions of Iusacell and may adversely affect our business, financial
condition and results of operations.

RISK FACTORS RELATING TO DOING BUSINESS IN MEXICO

THE MEXICAN GOVERNMENT MAY IMPOSE ADDITIONAL CONDITIONS ON OUR CONCESSIONS OR
MAY TAKE THEM AWAY

     We provide our services pursuant to concessions granted by the Mexican
government. Our activities are subject to significant government regulation and
supervision. The concessions may be subject to additional conditions or may not
be renewed when they expire. The Mexican government also reserves the right to
revoke, temporarily seize or expropriate concessions or assets related to a
concession for reasons, among others, of public interest or order such as war,
national disaster or significant public disturbances. Moreover, the Mexican
government may grant additional concessions to potential competitors to provide
services similar to those that we provide. Any of these developments or other
government action could harm the value of Iusacell's concessions and our
financial condition and results of operations.

OUR FINANCIAL STATEMENTS MAY NOT GIVE YOU THE SAME INFORMATION AS FINANCIAL
STATEMENTS PREPARED UNDER U.S. ACCOUNTING RULES

     Mexican companies listed on the Mexican Stock Exchange, including Iusacell,
must prepare their financial statements in accordance with Mexican generally
accepted accounting principles, referred to as Mexican GAAP. Mexican GAAP
differs in significant respects from United States generally accepted accounting
principles, referred to as U.S. GAAP, including the treatment of minority
interest, deferred income taxes, employee profit sharing, capitalization of
pre-operating costs, interest rate collars, gains from the exchange of
non-monetary assets and the provisioning for the consolidation of facilities. In
particular, all such Mexican companies must incorporate the effects of inflation
directly in their accounting records and in published financial statements. The
effects of inflation accounting under Mexican GAAP are not eliminated in the
reconciliation to U.S. GAAP. For this and other reasons, the presentation of
Mexican financial statements and reported earnings may differ from that of
companies in other countries.

IF MEXICO EXPERIENCES ANY MORE POLITICAL AND ECONOMIC CRISES, WE MAY LOSE MONEY

     We are a Mexican company and all of our operations are in Mexico.
Accordingly, the political and economic environment in Mexico has a significant
impact on our financial condition and results of operations.

     The Mexican government has exercised, and continues to exercise,
significant influence over the Mexican economy. Mexican governmental actions
concerning the economy and state-owned enterprises could have a significant
impact on Mexican private sector entities in general and on us in particular,
and on market conditions, prices and returns on Mexican securities, including
our securities. In July 2000, Mexico will hold national elections followed by a
change of administration in December of that same year. We cannot predict the
results of these elections nor the impact a change in administration might have
on the Mexican economy, particularly on the current governmental commitment to
the growth and deregulation of the telecommunications industry. Historically,
the Mexican markets have experienced significant volatility following a change
in administration. The volatility could be exacerbated by the fact that the
ruling party may lose power for the first time in more than 70 years.

     In the past, Mexico has experienced economic crises, caused by internal and
external factors, characterized by exchange rate instability, high inflation,
high domestic interest rates, economic contraction, a reduction of international
capital flows, a reduction of liquidity in the banking sector and high
unemployment. These economic conditions substantially reduced the purchasing
power of the Mexican population and, as a result, the demand for telephony
services.

     Crises such as these could harm our financial condition and results of
operations and the market value of our securities.

IF THE MEXICAN GOVERNMENT IMPOSES EXCHANGE CONTROLS, WE MAY NOT BE ABLE TO MAKE
DIVIDEND, PRINCIPAL AND INTEREST PAYMENTS IN U.S. DOLLARS

     In the past, the Mexican economy has experienced balance of payment
deficits and shortages in foreign exchange reserves. While the Mexican
government does not currently restrict the ability of Mexican or foreign


                                       14
<PAGE>   18
persons or entities to convert pesos to foreign currencies generally, and U.S.
dollars in particular, it has done so in the past and could do so again in the
future. We cannot assure you that the Mexican government will not institute a
restrictive exchange control policy in the future. Any such restrictive exchange
control policy could prevent or restrict access to U.S. dollars or other foreign
currencies to purchase imported goods and to meet our U.S. dollar obligations,
such as the payment of dividends or the principal and interest under any debt
securities.

PAYMENT OF JUDGMENTS ENTERED AGAINST US WILL BE IN PESOS, WHICH MAY EXPOSE DEBT
SECURITY HOLDERS TO EXCHANGE RATE RISKS

     If a proceeding to enforce our obligations under any debt securities is
brought in Mexico, Mexican law permits us to pay a resulting judgment in pesos.
Under the Mexican Monetary Law, an obligation payable in Mexico in a currency
other than pesos may be satisfied in pesos at the exchange rate in effect on the
date when payment is made.

     If a Mexican court declares us to be bankrupt or in suspension of payments,
our obligations under any debt securities:

     -    would be converted into pesos at the exchange rate prevailing at the
          time of the court's declaration of bankruptcy or suspension of
          payments and payment would occur at the time claims of creditors are
          satisfied, and

     -    would not be adjusted to take into account depreciation of the peso
          against the United States dollar occurring after the court's
          declaration.

IF WE ARE UNABLE TO FILE CONSOLIDATED TAX RETURNS, OUR TAX MAY INCREASE AND WE
MAY MAKE LESS MONEY

     Prior to January 1, 1999, we prepared our tax returns on a fully
consolidated basis for all but three of our subsidiaries, benefiting from the
ability to offset losses incurred by some subsidiaries against the gains of
others in the consolidated group. We have never fully consolidated for tax
purposes those companies in which we own less than a majority of the voting
shares, even though some of these companies are consolidated for accounting
purposes. Beginning January 1, 1999, as a result of Mexican income tax law
amendments, we must limit our tax consolidation to 60% of our wholly-owned
subsidiaries, although we are contesting such amendments. Related changes to the
Mexican tax law, together with the recapitalization and restructuring plan
completed in August 1999 that resulted in New Iusacell owning more than 50% of
Old Iusacell's shares, may materially impact the ability of Old Iusacell to
continue to prepare consolidated tax returns for itself and most of its
subsidiaries and thereby apply its net operating loss carryforwards against its
subsidiaries' profits. In that case, the taxes that we pay as a group would
increase, resulting in a decrease in our net operating income or an increase in
our net operating loss. We are currently analyzing the effect of these changes
in law and ways to minimize their impact and we cannot predict what the ultimate
result of these changes will be.


                                       15
<PAGE>   19
                       ITEM 4. INFORMATION ON THE COMPANY

                    A. HISTORY AND DEVELOPMENT OF THE COMPANY

     Grupo Iusacell, S.A. de C.V., known as Nuevo Grupo Iusacell, S.A. de C.V.
until February 29, 2000, is a sociedad anonima de capital variable with
indefinite life organized under the laws of Mexico on August 6, 1998. New
Iusacell was formed for the purpose of acquiring and holding the shares of Grupo
Iusacell Celular, S.A. de C.V., known as Grupo Iusacell, S.A. de C.V. until
February 29, 2000, a sociedad anonima de capital variable with indefinite life
organized under the laws of Mexico on October 6, 1992.

     New Iusacell's commercial name is "Grupo Iusacell," but our operating
subsidiaries market their products under the single Iusacell Digital(TM) brand
name. New Iusacell currently operates entirely in Mexico under Mexican
legislation, although our participation in the United States capital markets
also makes us subject to certain securities laws of the United States.

     On July 6, 1999, New Iusacell launched an offer to exchange two classes of
New Iusacell voting ordinary shares for the four classes of Old Iusacell
ordinary shares then outstanding on a one-for-one basis. We completed this offer
on August 10, 1999 and, as a result, New Iusacell acquired 99.5% of the
outstanding Old Iusacell shares. On January 31, 2000, New Iusacell launched a
second exchange offer - to exchange American depositary shares representing New
Iusacell's series V shares for the balance of American depositary shares
representing Old Iusacell's series D and series L shares on a one-for-one basis.
We completed this offer on February 29, 2000 and, as a result, New Iusacell now
holds 99.9% of the outstanding Old Iusacell shares. We intend to acquire for
cash the remaining Old Iusacell shares held by entities other than New Iusacell
or its subsidiaries.

     Old Iusacell was formed to hold the principal telecommunications interests
of the Peralta Group. Its subsidiaries are primarily engaged in the wireless
telecommunications business and hold concessions to operate cellular telephone
systems in four contiguous market areas in central Mexico. Old Iusacell was
granted an authorization to provide cellular service in Region 9 (Mexico City)
in 1989 and, in a series of transactions from 1990 to 1994, purchased the
companies holding concessions to provide cellular service in Region 5
(Guadalajara), Region 6 (Leon) and Region 7 (Puebla). In October 1995, an Old
Iusacell subsidiary received a concession to provide long distance service and
began providing long distance service in August 1996. In August 1996, a joint
venture between Old Iusacell and a third party concessionaire began to provide
paging services.

     New Iusacell also has a separate subsidiary which, in May 1998, acquired
concessions in auction for frequencies to provide PCS services in Region 1
(Tijuana) and Region 4 (Monterrey) in northern Mexico for Ps.554.0 million
(U.S.$58.4 million), excluding value-added tax.

     In February 1997, Bell Atlantic assumed management control of Old Iusacell.
This change of control was implemented when Bell Atlantic and the Peralta Group
effected certain conversions of shares from one series into another that gave
Bell Atlantic a majority of the Old Iusacell series A shares and control over
the Old Iusacell Board of Directors. All these conversions were effected on a
one-for-one basis.

     In September 1997, in order to focus exclusively on its core Mexican
market, Old Iusacell sold its direct and indirect interests in Ecuadorian
cellular and paging companies for approximately U.S.$31.4 million, net of taxes.
See Item 4B, "Information on the Company - Business Overview - International
Joint Ventures."

     In December 1997, Old Iusacell executed a minimum U.S.$188 million
agreement with subsidiaries of Lucent Technologies, Inc. pursuant to which Old
Iusacell agreed to replace its existing analog wireless cellular network with a
new Lucent Technologies digital and analog network. The network swap-out was
completed in August 1999.

     In December 1999, as a first step toward minimizing its involvement in real
estate management and tower maintenance, Old Iusacell entered into an agreement
with the Mexican subsidiary of American Tower Corporation pursuant to which
American Tower could acquire the majority of towers currently owned and/or
operated by Old Iusacell. In return, Old Iusacell would lease space on those
towers.

     Over its last three full fiscal years, and excluding the effects of
inflation accounting, capitalized interest and certain non-cash trade-in
credits, Old Iusacell has invested approximately U.S.$435.0 million in capital
expenditures, primarily for its cellular communications network, its long
distance network, new billing and customer


                                       16
<PAGE>   20
care systems and administrative systems. See Item 5, "Operating and Financial
Review and Prospects - Liquidity and Capital Resources - Capital Expenditures."

     In 2000, we plan to make at least U.S.$225.2 million in capital
expenditures, not including capitalized interest, to increase the capacity and
coverage and improve the quality of, and enhance the features available through,
our wireless and long distance networks, complete the initial buildout of our
long distance network, and improve our billing and customer care systems. We are
also required to initiate commercial operation of PCS service in Region 1 and
Region 4 by September 2000 and cover 20% of the POPs in those regions by
September 2001, which will require approximately U.S.$55.0 million in additional
capital expenditures. All this capital equipment will be deployed in Mexico. We
expect to finance our 2000 capital expenditure plan through cash from
operations, the approximately U.S.$120.0 million in proceeds remaining at the
beginning of 2000 from the issuance by New Iusacell of U.S.$350.0 million in 14
1/4 % Senior Notes due 2006 in December 1999, vendor financing and the proceeds
from a planned public offering of our series V shares. See Item 5, "Operating
and Financial Review and Prospects - Liquidity and Capital Resources."

     Our principal executive offices are located at Prolongacion Paseo de la
Reforma 1236, Colonia Santa Fe, Delegacion Cuajimalpa, 05348, Mexico, D.F. Our
telephone number is (525) 109-4400. Our agent in the United States is Puglisi &
Associates, 850 Library Avenue, Suite 204, P.O. Box 885, Newark, Delaware 19715.
Our internet website address is http://www.iusacell.com.mx. The information on
our website is not incorporated into this document.

                              B. BUSINESS OVERVIEW

     Iusacell is Mexico's second largest wireless telecommunications provider
with more than 1.3 million cellular customers at December 31, 1999. We own and
operate concessions in the 800 MHz band to provide cellular wireless services in
four contiguous regions in central Mexico. These regions include Mexico City,
one of the world's most populous cities, and the cities of Guadalajara, Leon,
Puebla, Acapulco and Veracruz, and combined represent approximately 68 million
POPs or 69% of Mexico's total population.

     Since February 1997, Iusacell has been under the management control of
subsidiaries of Bell Atlantic Corporation. From late 1993 through February 1997,
Bell Atlantic participated substantially in the financial and technological
operations of Iusacell. Since Bell Atlantic assumed control of our Board of
Directors and management, Bell Atlantic personnel seconded to Iusacell and Bell
Atlantic consultants have been integrally involved in managing our day-to-day
operations and defining and implementing our long-term strategy. Since 1993,
Bell Atlantic has invested approximately U.S.$1.2 billion for its approximately
40.2% economic and voting interest in Iusacell.

     Since Bell Atlantic took control of Iusacell's management in February 1997,
our subscriber base has grown from approximately 245,000 to 1,322,798
subscribers as of December 31, 1999. Of these subscribers, 352,285 were
post-paid contract customers who purchase cellular services pursuant to fixed
term contracts and the remaining 970,510 were customers who pay for their
cellular services in advance through the purchase of prepay calling cards.
Approximately 207,000 of these prepay customers only receive incoming calls and
cannot make outgoing calls and generate little or no revenue. Iusacell's
subscribers who can make outgoing calls and receive incoming calls had an
average monthly revenue per cellular subscriber during 1999 of Ps.346
(approximately U.S.$36.5).

     In May 1998, we launched digital service using CDMA technology in the 800
MHz frequency band in the Mexico City area and, since August 1999, we have
offered digital coverage and services in all areas where we provide cellular
wireless services. In addition to our core mobile wireless services, we also
provide a wide range of other telecommunications services including long
distance, paging, wireless local telephony and data transmission.

     The management team at Iusacell is able to draw extensively upon Bell
Atlantic's expertise in the development and implementation of our operating
strategy. Iusacell's Chief Executive Officer is also President of Bell
Atlantic's international wireless operations and has significant experience with
Bell Atlantic's wireless operations in the United States. Iusacell's Chief
Technology Officer has 29 years of experience with Bell Atlantic and our
full-time strategic planning consultant has 22 years of experience with Bell
Atlantic.

     Iusacell's President and Director General, hired in June 1997, is a Mexican
citizen with extensive experience in multinational operations, who immediately
prior to joining Iusacell had been the managing director of the Mexican


                                       17
<PAGE>   21
cellular company which operates the Cellular A-Band concessions in two
contiguous northern regions. Iusacell's Chief Operating Officer, who was
appointed in February 1999, also has an extensive background in multinational
operations, with six years of sales, marketing and operational experience in
wireless communications. Iusacell's Chief Financial Officer, hired in April
1999, is a telecommunications industry veteran with more than 16 years of
experience with BellSouth Corporation and Nextel International, Inc., including
ten years of experience in the Latin American wireless industry.

     The management team is supported by an experienced group of Mexican
executives and other personnel from Bell Atlantic.

BELL ATLANTIC

     Bell Atlantic is one of the largest telecommunications companies in the
world, with extensive participation in and knowledge of the wireless
telecommunications business. In August 1997, Bell Atlantic and NYNEX
Corporation, two of the original seven Regional Bell Operating Companies formed
as a result of the break-up of AT&T in 1984, completed their merger to form the
new Bell Atlantic. Bell Atlantic now provides local exchange telephone service
in 12 states and the District of Columbia in a region in the northeastern United
States stretching from Maine to Virginia that encompasses 63 million people and
22 million households, utilizing more than 40 million access lines and employing
more than 140,000 people.

     Bell Atlantic is also one of the world's largest wireless
telecommunications companies, with more than 12 million attributable customers
in its cellular and PCS operations in 24 states in the United States and in its
six international wireless investments in Latin America, Europe and the Pacific
Rim. In its wireless markets, Bell Atlantic has emphasized the delivery of
high-quality customer service through customer service centers, call centers and
an extensive distribution system. Bell Atlantic had operating revenues and net
income of approximately U.S.$33.2 billion and U.S.$4.2 billion, respectively,
for the fiscal year ended December 31, 1999 and total assets of approximately
U.S.$62.6 billion at such date.

     On July 27, 1998, Bell Atlantic and GTE Corporation entered into a
definitive agreement providing for a merger of equals transaction in which GTE
shareholders will receive 1.22 shares of Bell Atlantic common stock for each GTE
share they own. GTE is one of the world's largest telecommunications companies,
providing landline and wireless telephone, advanced internet, information, and
paging services and systems. The combined Bell Atlantic/GTE entity will have a
presence in over 30 countries and the customers in their service territories
currently account for more than 30% of the world's international
telecommunications traffic. Consummation of the Bell Atlantic/GTE merger depends
on a number of conditions, including approval by the United States Federal
Communications Commission.

     Bell Atlantic and GTE are reporting companies under the Exchange Act.
Reports and information filed by Bell Atlantic and GTE with the Commission may
be inspected and copied at the public reference facilities maintained by the
Commission at Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549, and at
the Commission's Regional Office at 7 World Trade Center, 13th Floor, New York,
New York 10048 and Citicorp Center, 500 West Madison Street, Suite 1400,
Chicago, Illinois 60661-2511. Copies of such material may be obtained by mail
from the Public Reference Section of the Commission, 450 Fifth Street, N.W.,
Washington, D.C. 20549, at prescribed rates.

     On September 21, 1999, Bell Atlantic and Vodafone AirTouch Plc entered into
an agreement to combine their United States wireless businesses into a new
company which Bell Atlantic would manage. Assuming that all of the assets are
contributed as provided for in the agreement, the new business will be owned 55%
by Bell Atlantic and 45% owned by Vodafone AirTouch. Including GTE's wireless
assets, the new business will serve approximately 23 million wireless customers
and 3.5 million paging customers throughout the United States, making it the
largest wireless business in the country. The new enterprise will have a
footprint covering more than 90% of the U.S. population, and 96 of the top 100
U.S. wireless markets. The completion of this transaction is subject to a number
of conditions. The companies expect to complete the transaction within the first
nine months of 2000.

COMPETITIVE STRENGTHS

LARGE CELLULAR SUBSCRIBER BASE

     At December 31, 1999, we had 1,322,798 cellular subscribers, including both
contract and prepay subscribers. Prepay customers include both those who can
both receive and make calls and those who are only able to receive


                                       18
<PAGE>   22
incoming calls. 26.6% of our cellular subscriber base consisted of customers
that purchased cellular services pursuant to fixed term contracts and the
remaining 73.4% of our cellular customers purchased their cellular services in
advance, through prepay calling cards. We believe that our contract customers
seek the convenience of uninterrupted mobile cellular service and access to high
quality customer service and are willing to pay a monthly fee for the choice of
value-added services such as call waiting, emergency service (*911), short
messaging service and caller identification. Prepay subscribers are attractive
because of their higher average per minute airtime charges, lower acquisition
costs and the absence of billing costs, credit concerns and collection risk.

LEADING DIGITAL TECHNOLOGY PLATFORM IN ALL OUR MARKETS

     We believe we are the Mexican market leader in technology. In August 1999,
upon completion of our deployment of a CDMA digital network in all areas where
we provide cellular service, we became the first company in Mexico to make
digital voice service broadly available to all of our customers. Our digital
network currently provides service to areas where approximately 59 million
inhabitants, or approximately 61% of Mexico's total population, live.

     Compared with analog cellular technology, our digital technology increases
system capacity by approximately six to ten times, offers better call quality
and clarity, enables significantly longer telephone battery life, ensures
greater call confidentiality and fraud protection and provides a wider variety
of advanced features and applications, such as short messaging service. Our
network technology provides superior switching and transmission capabilities.
These features allow for lower capital expenditures per subscriber and reduced
network operating costs.

     As of December 31, 1999, we had invested approximately U.S.$395.1 million
in our cellular telecommunications network since January 1997. Of this total,
our analog and CDMA digital network supplied by Lucent represents an investment
of U.S.$277.0 million. As of December 31, 1999, our cellular network was made up
of five cellular switches, 366 cell sites and 68 repeaters.

      In order to take advantage of the benefits of our new digital network
capacity, we have almost entirely stopped providing analog handsets to contract
customers and have accelerated our efforts to migrate existing analog contract
customers to digital service. At December 31, 1998 and December 31, 1999,
Iusacell had 27,410 and 219,829 digital contract customers, respectively, and we
expect to migrate the substantial majority of approximately 132,000 remaining
analog contract customers to digital service by the end of December 2000. As of
December 31, 1999, our digital contract customers in the aggregate generated
approximately 50% of our total cellular traffic.

BELL ATLANTIC WIRELESS EXPERTISE AND SUPPORT

     Our management team draws extensively upon Bell Atlantic's expertise to
develop and implement our operating strategy. Bell Atlantic is one of the
largest cellular operators in the United States, serving 7.7 million subscribers
along the East Coast and in the Southwest. Bell Atlantic also has substantial
investments in other wireless telecommunications companies, including PrimeCo
Personal Communications, L.P. in the United States, Omnitel Pronto Italia S.p.A.
in Italy, EuroTel Praha s.r.o. in the Czech Republic, EuroTel Bratislava a.s. in
the Slovak Republic, STET Hellas Telecommunications S.A. in Greece and P.T.
Excelcomindo Pratama in Indonesia. We believe that Bell Atlantic's extensive
experience in the development and implementation of marketing programs designed
to promote substantial subscriber growth provide us with a significant
competitive advantage in the Mexican mobile wireless market. Since Bell Atlantic
took management control in February 1997, our cellular subscriber base has grown
from approximately 245,000 to 1,322,798 subscribers at December 31, 1999.

EXPERIENCED MANAGEMENT TEAM

     The five senior members of the Iusacell operational management team
appointed by Bell Atlantic have an aggregate of approximately 71 years of
experience in the telecommunications industry. Individually, Iusacell's
operating managers have established track records of producing subscriber
growth, penetrating new markets and developing new telecommunications product
offerings. Iusacell's management team is complemented by experienced Mexican and
Bell Atlantic telecommunications executives and consultants.


                                       19
<PAGE>   23
WELL-RECOGNIZED BRAND NAME

     All of the services that we offer use the well-recognized IUSACELL Digital
brand name to increase consumer awareness and customer loyalty. We believe that
our network's superior call quality and our customer care operations contribute
to our strong, favorable brand awareness among potential and existing customers.
Iusacell's ten years of operation give us significant advantages over new
entrants to the wireless market offering similar services.

BUSINESS STRATEGY

     Iusacell's strategic and operating plan is based on the wireless operating
model that Bell Atlantic has successfully deployed in the United States, Europe
and Asia. This model focuses on:

     -    state-of-the-art network technology and performance,

     -    delivery of products and services which customers consider valuable,

     -    strong distribution, and

     -    superior customer service.

     We believe that our strategic and operating plan will enable us to increase
our subscriber base, subscriber usage, revenues and profitability in our core
wireless businesses. This strategic plan incorporates the following key
elements:

NATIONWIDE WIRELESS FOOTPRINT

     We believe that it is important to provide reliable and high quality
wireless service to our customers throughout Mexico. We intend to achieve this
goal by owning concessions in each region of Mexico or, in those areas where we
are unable to secure concessions, by reselling another concessionaire's services
or enabling seamless roaming services and offering our customers telephones that
can access nationwide services on different frequencies. In May 1998, as part of
this strategy, Iusacell acquired concessions to provide PCS services in two
regions in northern Mexico. By adding these new regions to areas already covered
by our existing cellular footprint, Iusacell now owns concessions covering
approximately 79 million inhabitants, or 80% of Mexico's total population.

     From time to time we explore possibilities to expand our nationwide
wireless footprint. We recently examined the possibility of making an offer to
acquire Grupo Portatel, S.A. de C.V., a cellular wireless service provider in
southern Mexico. In addition, Bell Atlantic recently engaged in but terminated
discussions with a third party that involved a possible combination of Iusacell
and four Cellular A-Band properties in northern Mexico that we do not own or
operate.

     We also believe that it is important for our customers to be able to access
wireless services throughout North, Central and South America. Currently,
Iusacell's customers are able to roam in over 2,000 municipalities in the United
States and Canada, as well as in Argentina and Peru. In 2000, we intend to
implement roaming agreements that will allow our customers to roam in over 20
countries in Central and South America, in some Caribbean islands, throughout
most of Europe and in some countries in Asia and Africa.

SIGNIFICANTLY STRENGTHEN OUR DISTRIBUTION CHANNELS

     We continue to strengthen our product distribution system to emphasize
consistent, standardized merchandising through a well-balanced mix of
company-owned stores and independent distributors conveniently located
throughout all of our operating regions. We continue to develop additional
long-term relationships with our distributors to encourage them to sell our
products and services, and seek to make these relationships exclusive. We intend
to continue to increase our distribution system primarily by expanding the
number of locations where customers can purchase prepay cards. To further this
strategy, we, or our distributors, have entered into agreements to allow our
prepay cards to be marketed by or at distributors of Mexico's national lottery
tickets, PEMEX franchise gas stations, OXXO and Seven Eleven franchise
convenience stores, Bancrecer automatic teller machines, Mexico City newsstands
and Mexico City subway stations. Since Bell Atlantic took control of Iusacell's
management in February 1997, we have increased our points of distribution from
approximately 230 to 6,522 at December 31, 1999.


                                       20
<PAGE>   24
     Iusacell also opened or remodeled 17 customer sales and service centers in
1997, 22 in 1998 and 17 in 1999, bringing the total number of customer sales and
service centers owned and operated by us at December 31, 1999 to 96. Thirty-two
of these stores present Iusacell's new store image, an environment which
emphasizes retail merchandising rather than transaction processing. In 2000, we
intend to open 13 new customer sales and service centers, replace 11 existing
customer sales and service centers and remodel 28 other existing customer sales
and service centers.

SUPERIOR NETWORK AND CUSTOMER SERVICE

     We believe that superior network technology and proactive and timely
customer service help us to attract and retain customers. To build a superior
network, we swapped out our previous analog network for an analog and CDMA
digital network supplied by Lucent and, upon completion of the swap out in
August 1999, became the first company in Mexico to make digital voice services
broadly available to all of our customers. For our customers, our digital
technology offers better call quality and clarity, ensures greater call
confidentiality and fraud protection, enables significantly longer telephone
battery life, and provides a wider variety of advanced features and applications
as compared with analog cellular technology. Over the last twelve months,
Iusacell has experienced rapid growth in digital subscribers and traffic. As a
result, and in anticipation of further growth in digital subscribers and digital
usage, we decided to accelerate our capital expenditure program to expand
digital capacity and improve digital service quality.

     To provide proactive and timely customer service, we operate two call
centers that provide automated and efficient service to our customers. Our call
center service quality and response speed should further improve with the
implementation of state-of-the-art customer service software in 2000. We also
use welcome packages, customer satisfaction calls, special programs for
corporate customers and customized billing to communicate our commitment to our
customers. Our customer service centers offer "one-stop-shopping" for cellular,
long distance, paging and data transmission services as a convenience to our
customers. We have substantially decreased customer service waiting time during
peak hours at these centers. Our customer services representatives undergo
ongoing rigorous training and are continually monitored and evaluated.

     In March 1999, Iusacell completed the installation of a new prepay
operating system in its four cellular regions. The prepay operating system
improved customer satisfaction through automated card activation and account
information and by providing voice mail and other value-added services. It has
also lowered both the cost of support for prepay services and prepay turnover
and facilitated increased per subscriber usage.

CUSTOMER SEGMENTATION

     We design our products and services for each customer segment. For contract
customers, we offer six pricing packages tailored to meet the needs of high and
mid-usage customers and another pricing tailored to lower usage customers. We
believe that our contract customers seek the convenience of uninterrupted mobile
service and access to high quality customer service and wish to purchase their
long distance, paging, and other telecommunications services bundled together as
a single product.

     We also sell prepay cards to further penetrate the segment of lower usage
customers. We believe our prepay customers seek service without a fixed
financial commitment and monthly billing.

     In September 1999, Iusacell introduced "one-single rate" plans for contract
customers who seek the convenience of paying a single per minute rate for local,
national long distance and long distance service to the United States. In
October 1999, we introduced a "one single rate" plan for prepay customers and
extended coverage of all one single rate plans to include international long
distance service to Canada. At December 31, 1999, we had 46,428 one-single rate
customers, 17,776 of whom were contract customers, or 4.8% of the total contract
customer base, and 28,652 of whom were VIVA(TM) prepay customers, or 3.2% of the
total prepay customer base.

VALUE ADDED SERVICES

     Our new analog and CDMA digital network permits us to provide our digital
and analog customers with a wide range of value added services, including caller
identification, voice mail, and three way calling. To encourage our customers to
migrate to digital service, we offer additional value-added services, such as
short messaging service, only to digital customers.


                                       21
<PAGE>   25
SALES FORCE INCENTIVES

     To increase the size and quality of our subscriber base, we have a sales
force compensation plan which is largely performance based. Our compensation
plan is based on sales volume and product mix and rewards our sales force for
upgrading analog contract customers to digital service and qualified prepay
customers to contract plans. The compensation plan is also designed to encourage
salespersons to sell bundled products and value-added services. Recently, the
compensation plan has been modified to place greater emphasis on customer
retention.

THE TELECOMMUNICATIONS INDUSTRY IN MEXICO

MARKET LIBERALIZATION

     The Mexican government initiated its efforts to liberalize the
telecommunications industry in 1989, dividing Mexico into nine geographic
regions for the provision of cellular service. In order to provide an
alternative for cellular customers, two concessions were granted in each region,
one to Telcel, the cellular subsidiary of Telmex, and the other to an
independent operator. In addition, Telmex was required to interconnect all
cellular operators to its network in an effort to facilitate competition.

     In December 1990, the Mexican government initiated the privatization of
Telmex, then the sole provider of landline local, long distance and Cellular
B-Band cellular services, when it sold 20.4% of the equity and 50.1% of the
voting power in Telmex to a private consortium for U.S.$1.76 billion. The
winning consortium consisted of Grupo Carso, S.A. de C.V., a Mexican
conglomerate which owns or otherwise controls a majority of the consortium's
voting interest, SBC Communications Inc. and France Telecom S.A. Subsequent to
the original privatization, the Mexican government further reduced its holdings
in Telmex through additional transactions and completed the privatization
process.

     Telcel holds the Cellular B-Band concession in each of the nine cellular
regions and is Mexico's largest cellular operator. Our subsidiaries hold the
Cellular A-Band concession in each of Regions 5, 6, 7 and 9, and entities in
which Motorola, Inc. is a controlling or significant shareholder hold the
Cellular A-Band concession in each of the other five regions.

     In connection with the privatization of Telmex in 1990, the Mexican
government granted Telmex a concession to provide public domestic and
international long distance telephone service with an exclusivity period of six
years. In August 1996, the exclusivity period expired, and competition with
proprietary infrastructure commenced in January 1997. A presubscription
balloting process was conducted in Mexico's 150 largest cities, covering 85% of
Mexico's total POPs, to enable customers to choose a long distance provider.

     The SCT has granted a total of 17 long distance concessions, including the
one held by us. Services are currently being provided under only ten of these
concessions. Long distance concessionaires include, among others:

     -    Alestra S. de R.L., in which AT&T Corporation is a shareholder,

     -    Avantel, S.A. de C.V., in which MCI WorldCom Inc. is a shareholder,

     -    Telinor, S.A. de C.V. (Axtel), in which The Bell Telephone Company of
          Canada, commonly known as Bell Canada, is a shareholder, and

     -    Iusatel, S.A. de C.V., a subsidiary of Iusacell.

Each concession has a nationwide scope and a thirty-year term. Concession
holders are authorized to offer domestic, international and value-added
services, including voice and data transmission services.

     The Mexican government has also initiated the liberalization process for
competition in local telephony service. Accordingly, the SCT has already granted
three concessions for wireline local telephone service. Maxcom, S.A. de C.V.,
MetroRed, S.A. de C.V. and Megacable MCM, S.A. de C.V. recently initiated
service in the Mexico City area.

     In May 1998, the auctions for spectrum in the 450 MHz, 1.9 GHz (PCS) and
3.4-3.7 GHz (Wireless Local Loop) frequency bands for local wireless service
organized by the COFETEL concluded. Four companies won nationwide concessions in
the Wireless Local Loop frequencies:


                                       22
<PAGE>   26
     -    Telmex,

     -    Axtel,

     -    Midicel, S.A. de C.V. (Midicel), and

     -    Servicios Profesionales de Comunicacion, S.A. de C.V. (Unefon), a TV
          Azteca, S.A. de C.V. subsidiary, and an Elektra, S.A. de C.V.
          affiliate.

     Three companies won nationwide concessions in the 1.9 GHz (PCS)
frequencies. Unefon won the 30 MHz PCS A-Band auction on a nationwide level.
Pegaso Comunicaciones y Sistemas, S.A. de C.V. (Pegaso), a consortium led by
Sprint PCS, Leap Communications International, Inc., Grupo Televisa, S.A. and a
group of other investors won a mix of 30 MHz PCS B-Band and 10 MHz PCS E-Band
concessions across all nine regions. Telcel won the 10 MHz PCS D-Band auction on
a nationwide level. Grupo Hermes, S.A. de C.V. and Midicel won auctions for
seven of the remaining nine PCS B-Band and PCS E-Band properties. Each
concession has a 20-year term and authorizes the provision of mobile and fixed
wireless service and other value-added services.

     Formal concessions for Wireless Local Loop and PCS frequencies were issued
in late 1998 to all auction winners, except Unefon and Midicel, which received
extensions to May 15, 1999 to pay accrued interest and to June 15, 1999 to pay
the balance of their concession fees. Midicel did not meet its interest payment
requirements in May 1999 and forfeited its Wireless Local Loop and PCS
concessions and approximately U.S.$50 million in deposits, letters of credit and
surety bonds. Midicel later offered full payment and petitioned for a review
(recurso de revision) of the forfeiture order. As a result, the forfeiture order
has been suspended. Unefon did meet its May 1999 and June 1999 payment
requirements and received its Wireless Local Loop and PCS concessions. Pegaso
initiated mobile PCS services in Tijuana, Monterrey, Guadalajara and Mexico City
in 1999, until recently only selling prepay products. Unefon launched fixed
wireless services in Acapulco and Toluca in late 1999 and recently initiated
service in Mexico City.

UNDERSERVED TELEPHONY MARKET

     We believe that there is substantial unmet demand for telephone service in
Mexico as demonstrated by the relatively low level of wireline and cellular
penetration. According to the International Telecommunications Union, an agency
of the United Nations, as of December 31, 1998, there were approximately 10.36
lines per 100 inhabitants in Mexico, which is lower than the teledensity rates
in some other Latin American countries and substantially lower than those in
developed countries such as the United States.

     The following table presents, for major Latin American countries and the
United States, telephone lines in service per 100 inhabitants as of December 31,
1998.

                         Selected Telephone Penetration

<TABLE>
<CAPTION>
                                               Lines in service per
                                Country         100 inhabitants(1)
                            ----------------   --------------------
<S>                                                   <C>
                            United States...          66.10
                            Uruguay ........          25.04
                            Argentina ......          19.74
                            Chile ..........          18.57
                            Colombia .......          16.13
                            Brazil .........          12.05
                            Venezuela ......          11.67
                            Mexico .........          10.36
                            Peru ...........           6.27
</TABLE>

                                   ----------

(1)  Source: International Telecommunications Union-- Yearbook of Statistics,
     February 2000.

     Pyramid Research, a division of the Economist Intelligence Unit, Ltd., an
independent telecommunications consultant, estimates that at the end of 1999,
the wireline teledensity rate in Mexico was 11.0 telephone lines per 100
inhabitants compared to wireline teledensity rates of 22.7 in Chile, 20.7 in
Argentina, 15.4 in Brazil and 11.3 in Venezuela.

     According to Pyramid Research, the local telephony market represents
approximately 52.6% of Mexico's total telecommunications market, when measured
by revenues, and generated approximately U.S.$4.1 billion of revenue


                                       23
<PAGE>   27
in 1999. The national long distance market represents approximately 34.2% of
Mexico's total telecommunications market, generating approximately U.S.$2.6
billion of revenue in 1999, and the international long distance market
represents approximately 13.2% of Mexico's total telecommunications market,
generating approximately U.S.$1.0 billion of revenue in 1999. During the period
1995 to 1999, total Mexican local telephone service revenues increased by 150%
while the per capita gross domestic product grew 54%.

     The following table presents, for major Latin American countries and the
United States, the number of subscribers of cellular mobile telephone services
per 100 inhabitants as of December 31, 1998.

                          Selected Cellular Penetration

<TABLE>
<CAPTION>
                                         Cellular subscribers
                      Country           per 100 inhabitants(1)
                 ----------------       ----------------------
<S>                                     <C>
                 United States...               31.25
                 Venezuela.......                8.67
                 Argentina.......                7.00
                 Chile...........                6.50
                 Uruguay.........                5.96
                 Brazil..........                4.68
                 Colombia........                4.56
                 Mexico..........                3.50
                 Peru............                3.00
</TABLE>

                                   ----------

(1)  Source: International Telecommunications Union-- Yearbook of Statistics,
     February 2000.

     Wireless penetration in Mexico has grown significantly over the last 24
months. According to the International Telecommunications Union, wireless
penetration in Mexico was 1.81 subscribers per 100 inhabitants at December 31,
1997. Pyramid Research estimates that, at December 31, 1999, there were 7.7
mobile wireless subscribers per 100 inhabitants in Mexico. We believe, however,
that this estimate is overstated because it likely includes a substantial number
of wireless customers who generate little or no traffic. We believe that in
1999 Telcel stopped deactivating customers at the end of their contract term
and the expiration of their prepay card. See "--Cellular Service - Prepay
Customers."

CALLING PARTY PAYS

     On May 1, 1999, Mexico implemented the "calling party pays" modality, or
CPP, which had already been implemented in some other Latin American and
European countries. Calling party pays is a cellular telephony payment structure
in which the party that places a call to a cellular telephone is billed for
interconnection access, and the recipient is not billed for the airtime charges
corresponding to that call.

     In the first eight months of CPP operations, we believe that CPP resulted
in a 13% increase in our call traffic, with an increase in the percentage of
total calls that were incoming calls from 39% in March 1999 to 43% in December
1999. We believe that a significant portion of this increase is attributable to
increased usage by our prepay customers because CPP gives them the incentive to
keep their handsets turned on to receive incoming calls. We expect that CPP will
continue to contribute to the acceleration of subscriber growth and increase
subscriber usage throughout the Mexican wireless market.

CELLULAR SERVICES

HISTORY AND OVERVIEW

     Iusacell's predecessor became the first Mexican provider of cellular
telecommunications services in 1989, when it commenced operation of the Cellular
A-Band network in Region 9. Through a series of transactions from 1990 to 1994,
Iusacell acquired 100% beneficial ownership interests in the entities which hold
the Cellular-A Band concessions in Regions 5, 6 and 7. These regions cover a
contiguous geographic area in central Mexico, which allows Iusacell to achieve
economies of scale.

     Iusacell's regions are home to a variety of industries. Region 9 includes
Mexico City, which has the greatest concentration of service and manufacturing
industries and is also the center of Mexico's public and financial services
sectors. Region 5 includes Guadalajara, Mexico's second largest city and the
commercial and service center of


                                       24
<PAGE>   28
western Mexico. Region 6 includes Leon, Queretaro, Aguascalientes and San Luis
Potosi and has historically been dominated by the agricultural sector, although
it has recently begun to develop as an automobile manufacturing and high
technology center. Region 7 includes Puebla, Acapulco, Veracruz and Oaxaca and
contains major operations of the Mexican petrochemical and automotive industries
and significant tourist resorts and attractions.

SUBSCRIBERS AND SYSTEM USAGE

     As of December 31, 1999, Iusacell had a total of 722,462 cellular
subscribers in Region 9. Of this number, 28.5% were contract subscribers and
71.5% were prepay customers. According to customer profiles, professionals
comprise a large portion of our Region 9 contract cellular subscriber base.
Iusacell offers a number of value-added services designed specifically to
fulfill the demands of this important group of contract subscribers. For
example, we offer secretarial services and provide English-speaking operators to
serve the large English-speaking market in Region 9. Iusacell also provides
financial news reporting, emergency services, entertainment information,
reservations services and sports reports. Moreover, CDMA digital contract
customers in Region 9 have available caller identification, short messaging
service and data transmission services. We believe that these value-added
services help increase contract subscriber usage and also enhance our market
image as a full service cellular provider.

     As of December 31, 1999, we had a combined total of 600,336 cellular
subscribers in Regions 5, 6 and 7. Of this number, 24.4% were contract
subscribers and 75.6% were prepay customers. We believe that our contract
subscriber base in these regions consists of subscribers engaged in a variety of
occupations. Due to the lower landline penetration outside of Region 9, the
subscriber base in Regions 5, 6 and 7 includes a number of users who purchase
cellular services as a principal means of telecommunications.

     We believe that a strong distribution network is necessary in order to
develop and sustain a significant presence in these markets.

PREPAY CUSTOMERS

     A prepay customer is no longer considered a customer of Iusacell when a
specified period of time has elapsed since the customer purchased and activated,
or added credit to, his or her last prepay card. The customer's telephone number
is then deactivated, and he or she is considered to have turned over.

     Iusacell's current prepay customers who want to continue to have wireless
service must choose to:

     -    continue to be prepay customers of Iusacell by purchasing another
          card,

     -    become contract customers of Iusacell, or

     -    become either contract or prepay customers of Telcel or another
          wireless service provider.

     A VIVA prepay customer normally has 185 days to activate a new card after
the balance on his existing card becomes zero before losing his telephone
number. With the implementation of CPP, during this 185-day period, a VIVA
customer will be able to receive local incoming calls, but will not be able to
make outgoing calls (an "incoming calls only" customer). Balances automatically
become zero if the customer has not activated a new card within 180 days after
activation of the previous card. See Item 5, "Operating and Financial Review and
Prospects - Increase in Prepay Subscriber Base." We continue to evaluate
different methods of determining turnover, as the current method is dependent
upon, among other things, the number of days of use Iusacell permits before
deactivating a telephone number.

     In October 1999, in order to evaluate whether we could generate additional
revenues from incoming calls only customers, we extended the period of time to
activate a new card from 185 days until April 30, 2000 for those incoming calls
only customers who otherwise would have lost service before that date. In April
2000, we will determine whether to further extend card life for some or all of
our incoming calls only customers.

     At December 31, 1999, Iusacell had approximately 207,000 incoming calls
only customers. The substantial majority of incoming calls only customers
generates little or no traffic. Iusacell's subscribers who can make outgoing
calls and receive incoming calls had an average monthly revenue per cellular
subscriber during 1999 of Ps. 346 (approximately U.S.$36.5).

     In March 1999, we substantially completed the installation of the VIVA
prepay operating system. The VIVA platform better tracks those customers who
turn over than its predecessor. This new operating system (together with


                                       25
<PAGE>   29
initiatives to increase the number of distribution points for prepay cards,
adjust commissions to encourage distributors to sell prepay cards of higher
denominations, improve customer care and otherwise improve the convenience of
the prepay program) has enhanced our ability to add and retain prepay customers
and has increased usage. In 2000 and 2001 we intend to invest approximately
U.S.$8.0 million in order to expand the capacity of our VIVA prepay operating
system and enable prepay roaming.

     Given the higher turnover among our prepay customers, we pursue plans to
migrate our qualified prepay customers to contract plans, where customer loyalty
and retention have been historically higher.

CONTRACT CHURN

     Contract churn measures both voluntarily- and involuntarily-disconnected
subscribers. Through December 31, 1997, we calculated contract churn for a given
period by dividing, for each month in that period, the total number of contract
subscribers disconnected in such month by the number of contract subscribers at
the beginning of such month and dividing the sum of the resulting quotients for
all months in such period by the number of months in such period. Effective
January 1, 1998, we changed the methodology by which we determine average
monthly contract churn for a given period. Average monthly contract churn for a
given period is now calculated by dividing the sum of all contract subscribers
disconnected during such period by the sum of the beginning-of-month contract
subscribers for each of the months in such period, expressed as a percentage.

     Voluntarily disconnected subscribers encompass subscribers who choose to:

     -    no longer subscribe to wireless service,

     -    become a prepay customer of Iusacell, or

     -    obtain wireless service on a contract or a prepay basis from Telcel or
          another wireless service provider.

Involuntarily disconnected subscribers encompass customers whose service is
terminated after failing to meet Iusacell's payment requirements.

     Upon completing implementation of our new billing system in October 1999,
we determined that close to 16,000 contract subscribers should have been churned
in previous periods. We decided, however, to apply this churn only in 1999,
without restating prior period churn, resulting in a full year 1999 average
monthly contract churn level of 2.96%.

ROAMING

     We offer our contract cellular subscribers nationwide and international
service via roaming agreements. Subscribers can make calls from any location in
Mexico served by a Cellular A-Band operator, and can receive any call made to
the subscriber's number (automatic call delivery) regardless of the region in
Mexico in which such subscriber is located. We also provide cellular services to
all subscribers of other non-wireline cellular operators in Mexico while such
subscribers are temporarily located in a region served by Iusacell.

     An operator (a host operator) providing service to another operator's
subscriber temporarily located in its service region (an in-roamer) earns usage
revenue. We bill such other operator (the home operator) of an in-roamer for the
in-roamer's usage. In the case of roaming by a Iusacell subscriber in the region
of a host operator (an out-roamer), Iusacell is billed by the host operator for
the subscriber's usage. We remit the billed amount to the host operator and bill
our own customer, the out-roamer, without any markup. As a result, we retain the
collection risk for roaming charges incurred by our own subscribers. Conversely,
roaming charges billed by Iusacell for in-roaming usage by subscribers of other
non-wireline operators are the responsibility of those operators. Roaming
charges between wireless operators are settled monthly.

     Interconnection charges owed to Telmex and long-distance charges owed to
long distance carriers as a result of roaming are the responsibility of the host
operator. In addition to higher per minute charges for airtime (as compared to
home region rates), the host operator is entitled to receive a fee for each day
roaming service is initiated. In-roaming fees and usage revenue represented
3.9%, 3.6% and 1.6% of our total revenues during 1997, 1998 and 1999,
respectively. Out-roaming charges represented 5.2%, 5.4% and 4.2% of Iusacell's
total revenues during 1997, 1998 and 1999.


                                       26
<PAGE>   30
     We have signed 63 agreements with United States, Canadian and other foreign
operators to provide our subscribers with international roaming capabilities.
These operators include Bell Atlantic Mobile, AT&T Wireless, BellSouth Mobility
and Vodafone AirTouch. In addition, we provide, through the National Automatic
Cellular Network, automatic call delivery throughout most of the United States,
including Puerto Rico, whereby our subscribers may receive telephone calls from
Mexico without the caller having to dial access codes. Currently, our customers
are able to roam in over 2,000 municipalities in the United States and Canada as
well as in Argentina and Peru.

     We are continually reviewing opportunities to enter into agreements with
other cellular operators to expand its international roaming capabilities.
Recently, Iusacell entered into agreements with PARC and GlobalRoam that, when
implemented in 2000, will allow our customers to roam in over 20 countries in
Central and South America, in some Caribbean islands, throughout most of Europe
and in some countries in Asia and Africa.

PERSONAL COMMUNICATIONS SERVICES

     As part of our strategy to develop a nationwide wireless footprint, in 1998
we won auction concessions giving us the right to provide PCS wireless services
in Regions 1 and 4 in northern Mexico. We paid Ps.554.0 million (U.S.$58.4
million; U.S.$67.2 million including value added tax) for these concessions in
June and September 1998. These two regions include several industrial cities,
including Monterrey and Tijuana, and cover approximately 11.0% of Mexico's total
population. We are required to and expect to launch PCS in the third quarter of
2000. We will seek to obtain financing for such purpose from equipment vendors
and other sources.

     We intend to market PCS using the same fundamental strategies successfully
employed by our existing cellular operations. The PCS network that we intend to
deploy will use digital CDMA technology purchased from Lucent Technologies.

LONG DISTANCE SERVICES

     In August 1996, we became one of Telmex's first competitors in long
distance service when we began to provide long distance services to our cellular
subscriber base in Mexico pursuant to the 30-year concession which was awarded
to Iusatel in October 1995 and was modified in December 1997. Our competitors in
long distance include the 16 other companies granted concessions, including
Telmex, the former long distance monopoly. We believe that competition in the
Mexican long distance market has stimulated growth in demand for long distance
service; as prices dropped approximately 30%, long distance traffic increased
nearly 14% in 1997 compared to 1996. During 1998, there were no significant
price changes and long distance traffic increased 11% compared with 1997. During
1999, prices were increased approximately 13.6% in March 1999 and long distance
traffic increased 24.8% compared with 1998.

     We currently provide long distance service using our own switches and
transmission equipment and a combination of fiber optic lines, microwave links
and lines leased from Telmex and Alestra. At December 31, 1999, we provided long
distance service in 60 cities to 1,365,618 customers, approximately 1,353,746 of
whom were existing customers for our other services. We have chosen not to
commit significant marketing resources to the presubscription balloting process,
from 1997 to the present, and as a result fared poorly in initial balloting
results. Revenues related to long distance services represented 10.5% and 11.1%
of total revenues for 1998 and 1999, respectively, not including dark fiber
sales.

     Our long distance concession provides for coverage and technological
investment requirements. If we do not satisfy such requirements, we may have to
pay fines and penalties and potentially lose our long distance concession. After
evaluating the commercial feasibility of complying with our initial concession,
we requested that the SCT and the COFETEL modify the terms of the concession to
reflect a more rational business plan. In December 1997, the government granted
the modification request, authorizing a change in the coverage requirements and
increasing flexibility in the choice of transmission technology, significantly
reducing our investment requirements.

     We further reduced the capital investment for our long distance business by
entering into fiber optic cable swap agreements with two other long distance
companies, Marcatel and Bestel, in March 1998 and December 1998, respectively.
These agreements have allowed us to acquire fibers in the long distance fiber
optic networks being built by Marcatel and Bestel in central and northern Mexico
in exchange for fibers in the long distance fiber optic network we were building
in central Mexico. As a result, we were able to obtain redundancy in central
Mexico and


                                       27
<PAGE>   31
access to the United States border at minimal cost. Formal fiber exchanges with
Marcatel and Bestel are expected to occur in 2000, upon completion of the
buildout of the initial phase of our long distance fiber optic network.

     In December 1999, we agreed to swap dark fiber optic cable with and sell
approximately U.S.$6.4 million of additional dark fiber optic cable to
Telereunion, S.A. de C.V., an affiliate of Telescape International, Inc.
Consummation of this agreement is subject to, among other things, the release by
Telereunion's lenders of liens on the fiber to be sold to us. This agreement
will allow us to acquire fibers in Telereunion's long distance fiber optic
network in the states of Puebla and Veracruz in exchange for fibers in our long
distance fiber optic network in central Mexico.

OTHER SERVICES

PAGING

     On December 14, 1995, Iusacell and Infomin formed Infotelecom as a joint
venture to market national and international paging services. Iusacell owns 49%
of Infotelecom, Infomin owns 49%, and the remaining 2% is owned by Mr. Jose
Ramon Elizondo, a director of New Iusacell. Infomin has a concession, which
expires on July 20, 2009, to provide nationwide paging services in Mexico. Under
the Infotelecom joint venture agreement, Infomin is obligated to contribute this
concession to Infotelecom. Infomin has informed us that it intends to transfer
its shares in Infotelecom to Banorte, S.A. Institucion de Banca Multiple, a
Mexican bank, in settlement of certain indebtedness.

     Pursuant to a marketing agreement between Iusacell and Infomin, Infotelecom
has the right to market national paging services on behalf of Infomin, and
Infotelecom is required to make monthly payments to Infomin equal to 5% of all
gross revenues for the preceding month. This payment represents the amount which
Infomin, as the concession holder, must pay the SCT for the right to provide
paging services.

     Infotelecom began marketing paging services in August 1996 and, at December
31, 1999, provided service in 17 cities including Mexico City, Guadalajara,
Monterrey, Puebla, Cuernavaca, Toluca, Queretaro, Leon and Ciudad Juarez.
Infotelecom plans to expand the marketing of paging services to a total of 43
cities in 2000. We plan to take advantage of our existing cellular network and
our operating and administrative resources in order to achieve cost efficiencies
in the provision of paging services. In September 1999, Infotelecom launched a
prepay pager program.

     As of December 31, 1999, Infotelecom had 28,276 paging customers.
Iusacell's revenues related to paging services represented 1.6% and 1.2% of
total revenues for 1998 and 1999, respectively.

     Under their joint venture agreement, Iusacell and Infomin valued the
Infomin paging concession at U.S.$10.5 million, and we agreed to fund the first
U.S.$10.5 million of Infotelecom's cash requirements before Infomin would be
required to make pro rata cash contributions. In December 1998, Iusacell and
Infomin determined the appropriate manner in which to capitalize Infotelecom. Up
to that time, we had been funding the joint venture by means of loans. On
December 31, 1998, Iusacell capitalized Ps.124.7 million (U.S.$13.2 million) in
advances to Infotelecom, including Ps.46.3 million (U.S.$4.9 million) in
interest which was not credited against the U.S.$10.5 million required to be
funded by us. However, U.S.$9.0 million of such capitalization was applied
against the U.S.$10.5 million to be funded by us. In 1999, Iusacell capitalized
approximately an additional U.S.$1.0 million against the U.S.$10.5 million
funding requirement.

PUBLIC AND RURAL TELEPHONY AND LOCAL WIRELESS

     Iusacell operates public and rural telephony programs, utilizing available
cellular capacity. These programs provide telecommunications services through
cellular telephones in phone booths, intercity buses and rural areas. The
provision of services in this way fulfills the terms of our concessions for the
provision of cellular telephone service and utilizes our cellular network to
provide telecommunications coverage in areas with little or no basic service. As
of December 31, 1999, we had 12,840 cellular telephones in service under our
public and rural telephony programs.

     As of December 31, 1999, we were providing, on a trial basis pending
approval from the SCT, local wireless service in the 450 MHz frequency band to
14,879 customers in selected markets in Region 9. The average monthly minutes of
use for these trial subscribers during 1999, who had average monthly billings
during 1999 of approximately Ps.335 (U.S.$35.30) per subscriber excluding long
distance charges, was approximately 564 minutes


                                       28
<PAGE>   32
per subscriber divided almost equally among incoming (52%) and outgoing (48%)
calls. We do not charge our customers interconnection fees for incoming calls.
We believe that there is substantial unmet demand for telephone service in
Mexico as demonstrated by the relatively low level of residential wireline,
business wireline and cellular penetration.

     We have experienced substantial delays in obtaining the SCT's approval of
our technical and economic plans for local wireless service in the 450 MHz
frequency band. However, on June 10, 1997, the SCT and Iusacell agreed on a
process by which Iusacell could obtain a concession issued and recognized by the
SCT to provide local wireless service in the 450 MHz frequency band. This
agreement allows us to convert and consolidate our existing concessioned
radiotelephony frequencies into 450 MHz spectrum in Regions 4, 5, 6, 7 and 9 and
grants us a right of first refusal to acquire concessions to provide local
wireless service over such frequencies at prices derived from the prices of the
winning bids in the auctions for 450 MHz and 1.9 GHz (PCS) frequency bands
concluded in May 1998. These auctions yielded a right of first refusal exercise
price estimated at U.S.$2.25 million for all five regions. However, neither the
SCT nor COFETEL has formally notified us of the exact right of first refusal
exercise price, the payment terms or the coverage/build-out requirements
relating to the concessions, all of which are necessary for us to decide whether
to exercise our right of first refusal.

     As a result of these delays and the uncertainty relating to our ability, at
a commercially acceptable cost, to implement full scale local wireless service
in the 450 MHz frequency band, we are exploring alternatives for providing local
telephony services, such as limited zone wireless services in the 800 MHz
(cellular) or 1.9 GHz (PCS) frequency bands deploying digital technology that
permits mobility or fixed wireless services over such bands. If we were to
determine that it would be preferable to pursue such an alternative rather than
to continue to pursue local wireless service in the 450 MHz frequency band, that
alternative could require the acquisition of concessions, other regulatory
approvals and the payment of substantial fees. We expect to finalize overall
strategy for providing local telephony services during 2000.

     In September 1998, we determined that, because of many factors, including
the impact of changing technology since the initiation of the 450 MHz fixed
local wireless project in 1994, an impairment of our investment in 450 MHz TDMA
technology had occurred. As a result, we recorded a substantial non-cash
writedown of our investment in the 450 MHz fixed local wireless project. See
Item 5, "Operating and Financial Review and Prospects - Local Telephony in the
450 MHz Frequency Band."

     In expanding our local telephone services, we plan to capitalize on
synergies between our mobile wireless and local wireless services, utilizing our
existing cellular network and anticipated 1.9 GHz (PCS) network for connections
with the local subscribers' premises. Furthermore, we believe that local
wireless service requires a lower infrastructure investment per line than
landline service.

     In January 1996, our long distance subsidiary applied to modify its
concession to allow it to provide local wireline service, including dedicated
circuits, local switching and data service. This request was reasserted in
Iusacell's October 1997 application to modify our long distance concession. This
request was rejected for procedural reasons in July 1998, and the subsidiary is
considering filing a modified application. Iusatelecomunicaciones, S.A. de C.V.,
Iusacell's 450 MHz local wireless subsidiary, is also considering filing for a
local wireline concession. While we currently do not anticipate that the
provision of local wireline service will become a significant part of our
services, we may provide, on a case-by-case basis, local wireline telephone
service as part of our overall provision of telecommunications services.

DATA TRANSMISSION

     We began providing data transmission services in 1993. We provide both
public and private data transmission primarily using excess capacity in our
microwave backbone in our existing cellular network in Region 9, and satellite
transmission through Satelitron, S.A. de C.V., a joint venture among Iusacell,
Hughes Network Systems and another partner which provides a shared hub for
private networks. We provide our data transmission services primarily to the
financial services and consumer products industries. We currently intend to sell
our interest in Satelitron.

MICROWAVE TRANSMISSION

     In December 1998, the SCT issued three 20 year concessions to Punto-a-Punto
Iusacell, S.A. de C.V., a joint venture between Iusacell and Mr. Jose Ramon
Elizondo, a director of Iusacell, for short haul microwave frequencies


                                       29
<PAGE>   33
in the 15 GHz and 23 GHz frequency bands won at auction. Punto-a-Punto Iusacell
paid approximately Ps.37.4 million (U.S.$3.9 million) for these concessions.
These frequencies are being used to interconnect our cell sites, business
customers and other networks. Additionally, we have an obligation to lease these
frequencies to other users to enable them to install their own microwave links.
No such leasing is currently taking place.

     Punto-a-Punto Iusacell participated in the auctions for long haul microwave
frequencies in the 7 GHz frequency band that began in March 1999 and concluded
in July 1999. However, Punto-a-Punto Iusacell did not win any concessions in
these auctions.

     Punto-a-Punto Iusacell has recently entered into an agreement with an
affiliate of the service provider in the four Cellular A-Band regions in
northern Mexico to swap the right to use long-haul microwave frequency links
held by the affiliate for short-haul microwave frequency links held by Iusacell
plus U.S.2.45 million in cash. Punto-a-Punto Iusacell expects to close this
transaction by mid-2000.

MARKETING

     With the assumption of control by Bell Atlantic, we redefined our marketing
strategy for achieving profitable growth, particularly in our cellular business.
More recently, we have focused our marketing strategy on the CDMA digital
cellular business, where there is greater per subscriber usage and revenues than
there is with analog subscribers. We seek to increase our average monthly
revenue per subscriber, aggressively grow our cellular subscriber base, decrease
the cost of acquiring additional subscribers and reduce contract churn and
prepay turnover by improving our marketing to our existing and potential
cellular subscribers.

     Iusacell's subscribers consist of contract and prepay customers who can be
classified as high, moderate or low-usage customers. We are implementing
distribution, advertising, customer service support and pricing plans targeted
to each specific customer segment and to increase airtime usage.

DISTRIBUTION

     We target the various segments of our subscriber base through six sales and
distribution channels: Iusacell owned and operated customer sales and service
centers, corporate representatives, independent distributors, a direct sales
force, commission sales agents and telemarketing. We are aggressively increasing
the number of our points of distribution in order to acquire additional
subscribers. At December 31, 1999, Iusacell had 6,522 points of distribution, as
compared to 2,820, 918 and 228 at December 31, 1998, 1997 and 1996,
respectively. These points of sale comprise 96 customer sales and service
centers owned and operated by Iusacell, 1,097 points of sale operated by
independent distributors who offer all Iusacell products and 5,329 points of
sale for distribution only of VIVA prepay cards also operated by independent
distributors.

     Iusacell's redesigned sales force compensation plan is structured to
motivate the sales force within each distribution channel through monetary
incentives. In addition, this plan provides training so that the sales force is
encouraged to activate profitable and loyal accounts, cross-sell the full line
of our service offerings and maintain our standards in advertising, promotions
and customer service.

     Customer Sales and Service Centers. We have reconfigured each of our
customer sales and service centers to offer one-stop-shopping for a variety of
cellular, long distance and paging services, as well as accessories. Walk-in
customers can subscribe to cellular service contract plans, purchase prepay
cards, sign up for long distance service and purchase equipment such as
handsets, pagers and accessories. In an effort to maximize customer loyalty,
reduce contract churn and prepay turnover and increase average monthly revenue
per subscriber through cross-selling, we continue to emphasize the customer
sales and service centers that we own and operate ourselves as a key
distribution channel. In 1997, we opened or remodeled 17 customer sales and
service centers, including 10 redesigned prototype customer sales and service
centers incorporating a new uniform store design, which provided the basis for
new and refurbished centers in the future. During 1998, we opened 22 new
customer sales and service centers based on the experience gained from the ten
prototype locations. In 1999, although we did not open any new customer sales
and service centers, we replaced one existing customer sales and service center
and remodeled 16 other existing


                                       30
<PAGE>   34
customer sales and service centers. In 2000, we intend to open 13 new customers
sales and service centers, replace 11 existing customer sales and service
centers and remodel 28 other existing customer sales and service centers. As of
December 31, 1999, Iusacell owned and operated 94 customer sales and service
centers throughout our four cellular regions, and two other centers dedicated to
long distance and paging sales in northern Mexico.

     Corporate Representatives. To service the needs of our large corporate and
other high-usage customers, we have created a dedicated corporate sales group,
which, at December 31, 1999, included 62 full-time sales representatives. This
group of trained representatives seeks to increase sales to high-usage customers
by:

     -    "bundling" combinations of services into customized packages designed
          to meet customers' requirements,

     -    developing and marketing new services to satisfy the demands of such
          customers, and

     -    educating corporate purchasing managers about alternative pricing
          plans and services.

We plan to increase the size and geographic reach of this sales force in the
future.

     Independent Distributors. In order to broaden our market, we maintain
relationships with a broad network of 128 exclusive distributors that, at
December 31, 1999, sold all of our products at 1,097 points of sale and
distributed VIVA prepay cards at an additional 5,329 points of sale. This
includes a distribution contract with Precel, formerly one of Telcel's largest
distributors, which currently provides exclusive distribution in more than 160
locations. In order to ensure that our standards are maintained at all
distribution points, we provide assistance to our distributors in training,
promotions and advertising. We also provide them with information on our
customer base to allow the distributors to service our customers effectively.

     Direct Sales Force. As of December 31, 1999, Iusacell employed 15 direct
sales representatives to target moderate-usage contract plan subscribers. These
direct sales representatives travel extensively to deliver personalized service
to subscribers such as small and medium-sized businesses and individuals.
Iusacell also has established a program dedicated to servicing heavy users in a
personal and expedient manner. We carefully select, train and motivate this
sales force to maintain service standards.

     Commission Sales Agents. We retain commission agents as a flexible sales
force in all of our cellular regions. The agents function as cellular service
brokers for Iusacell, working out of their own premises to better target their
customers. These agents provide additional distribution outlets with minimal
support from Iusacell. As of December 31, 1999, we had arrangements with 52
commission sales agents who distribute our products with no direct costs to us.

     Telemarketing. From time to time, Iusacell engages telemarketing service
providers as a direct marketing mechanism or to follow up on targeted mailings.

ADVERTISING

     Iusacell has launched an integrated media plan emphasizing the benefits of
our products and supported by the Iusacell brand image, the logo for which was
redesigned in 1997. Since that time, all product offerings have been marketed
under the single, well-recognized IUSACELL brand name which was reinaugurated as
IUSACELL Digital in February 1998, in anticipation of the digitalization of our
network and product offerings.

     The media plan targets potential subscribers through a coordinated print,
radio, television and fixed and moving outdoor advertising campaign. A key
element of this integrated media plan is a periodic agency review, where the
sales results of a given campaign are evaluated. The integrated media plan
enables us to negotiate more favorable advertising rates. Television and print
advertisements prominently feature an ad-response telephone number to solicit
new customer inquiries. Trained representatives who are equipped to answer
questions regarding services and products are available from 7 a.m. to 11 p.m.
daily.

CUSTOMER SERVICE

     We view superior customer service as essential in order to distinguish
ourselves in the competitive Mexican cellular telecommunications market. We
train our customer service representatives to ensure that each customer receives
prompt attention, informed answers to any inquiries and satisfactory resolution
of any concerns. We believe that enhanced customer service, especially
after-sales support, is essential to developing brand loyalty and


                                       31
<PAGE>   35
supports the efforts of our sales force to cross-sell our services and products.
For prepay customers, the VIVA prepay operating system better tracks the usage
patterns and identities of these subscribers. The system has improved customer
satisfaction through automated activation, voice messaging and other value-added
services and has lowered the cost of support services.

     To further enhance customer service, we have installed dedicated personal
computer terminals linked to our billing system so that each customer service
representative, either at a Iusacell customer sales and service center or at a
Iusacell call center, can handle customer inquiries, billing questions and
account payments with real-time data and a full customer profile in hand.
Customer data gathered from such sources as the activation process, the billing
system and exit interviews with customers who terminate service, allows us to
better tailor our marketing strategy to each customer. Along with providing
information as to how we can improve our customer service, this data is expected
to enable representatives from each of the distribution channels to better
target their sales approach to each customer when cross-selling Iusacell's
services and products.

     In early 1998, we opened two call centers that provide more automated and
efficient service to customers. Iusacell's call center service quality and
response speed should further improve with the implementation of
state-of-the-art customer service software over the next several months. In
1998, we also began implementing the Customer Attention Support Team program in
our busiest customer service centers in order to accelerate the problem
resolution process. This program has also been expanded to include the majority
of our customer service centers in all four of our cellular operating regions.

PRICING

     General. Iusacell offers a variety of flexible pricing options for our
cellular service. The primary components of the contract pricing plans include
monthly fees, per minute usage charges and a number of free minutes per month.
The prepay program markets cards which credit a defined number of pesos to a
customer's account, to be utilized for outgoing and incoming calls over a period
of no more than 180 days and only for incoming local calls for 185 additional
days (although this 185-day period has been extended until April 30, 2000 for
those prepay customers who otherwise would have been deactivated). See
"-- Prepay Customers." Most of the contract plans include a selection of free
cellular handsets. The prepay plans do not provide free cellular handsets.

     Contract Plans. The digital and analog contract pricing plans are designed
to target primarily high and moderate usage contract subscribers. High-usage
customers are typically willing to pay higher monthly fees in exchange for
larger blocks of free minutes, value-added services, a free high-end handset and
lower per minute airtime charges under a single contract. Moderate and low-usage
subscribers typically prefer pricing options which have a lower monthly charge,
fewer free minutes, a less expensive handset and higher per minute airtime
charges than those options chosen by high-usage customers.

     In April 1999, in an effort to differentiate our digital product, we
drastically simplified our digital contract plan offerings. We reduced the
number of our contract plans from 11 to 6 and substantially increased the number
of minutes included with the monthly fee when compared with previous comparable
digital and analog contract plans. However, to satisfy the more limited needs of
low-usage contract subscribers, we maintained one additional contract plan which
provides a moderately priced, fixed monthly charge coupled with a high per
minute airtime charge and relatively few free minutes.

     Prepay Plans. In contrast to contract subscribers, prepay customers
typically generate low levels of cellular usage, do not have access to
value-added services (except for purchasers of Ps.500 prepay cards) or roaming,
generally already own a handset and often are unwilling to make a fixed
financial commitment or do not have the credit profile to purchase contract plan
cellular services. Other prepay customers include vacationers and traveling
business people who require cellular service for short periods of time. In
addition to helping customers control costs, our prepay programs have no monthly
bill and allow customers to prepay for cellular services in cash.

     In September 1997, we introduced our next-generation VIVA prepay service.
VIVA provides for automated reactivation and value-added services such as
voice-messaging. VIVA prepay cards are available in denominations of Ps.100,
150, 250 and 500, although a new customer cannot be activated with a Ps.100
card.

     Discounts on Incoming Calls. In response to competitive and market
conditions, we offer discounts on the airtime charges of up to 50% for incoming
calls for our customers who are in their home region and who have opted out of
the CPP system. Beginning in May 1999, with the advent of the CPP modality,
cellular customers who do not


                                       32
<PAGE>   36
opt out of CPP do not pay airtime charges for incoming local calls (other than
incoming local calls while roaming outside their home region).

     Strategy. We intend to continually review market pricing and will attempt
to increase prices, if economic and competitive conditions permit, to keep pace
with inflation. Constant adjustments to meet market and competitive conditions
may require that we increase or decrease prices over short periods of time. See
Item 5, "Operating and Financial Review and Prospects -- Other Material Trends
and Contingencies -- Price Increases and Rollbacks."

ACTIVATION, BILLING AND COLLECTION PROCEDURES

     We can activate a phone within 30 minutes of receiving credit approval for
customers who intend to pay their monthly charges with a credit card. For
customers who intend to pay their monthly charges in cash, there is a credit
review process of no longer than 48 hours prior to the delivery and activation
of a cellular telephone and a requirement of a security deposit, depending on
the contract plan, in a minimum amount equal to 1.5 times the corresponding
monthly rental fee. For prepay customers, activation time is 30 minutes or less.
We believe that our ability to activate a cellular telephone number promptly
gives it a competitive advantage over Telcel.

     We mitigate our credit exposure in five ways:

     -    for those customers paying by credit card, by obtaining a credit
          report from the National Credit Bureau (Bureau Nacional de Credito), a
          Mexican affiliate of TransUnion Corporation,

     -    by requiring payment to be made by credit card or, for those customers
          who do not pay by credit card, by requiring security deposits and
          conducting a credit investigation,

     -    by requiring that contract customers purchase a bond, which provides
          for payment in the event of customer defaults, after the first year of
          service,

     -    by establishing credit limits, and

     -    by utilizing prepay cards, which eliminate all credit risk.

     For 1997 and 1998, we reserved approximately 1.0% of our cellular revenues
for doubtful receivables. For 1999, we reserved approximately 2.9% of our
cellular revenues for doubtful receivables.

     Toward the end of the third quarter of 1999, we changed our billing
practice for contract customers who had fallen behind in their payments and
whose service had been suspended. Rather than continue our policy of not
charging monthly fees upon suspension, in the hope of receiving additional
revenues from CPP tariffs for incoming local calls and from suspended customers
who ultimately pay overdue amounts and reinitiate service, we began to permit
incoming call service and continue to charge monthly fees to suspended customers
for an additional three months, but reserved a substantial portion of the
monthly fees as doubtful receivables. This resulted in additional revenue and in
the increase in 1999 reserves discussed above. For the same reason, in January
2000, we reserved 5.1% of our cellular revenues for doubtful receivables.
Preliminary analysis indicates that the company is collecting approximately
one-third of these additional monthly charges.

     We have also implemented a system to monitor MOU levels and the number of
calls to certain geographic areas in order to identify abnormal usage by
contract subscribers. When abnormal usage is detected, we contact the subscriber
to determine whether such usage has been authorized. We believe that these
procedures are effective in reducing the number of billing disputes with
subscribers and losses due to cellular fraud.

     Billing is currently administered using five different billing systems,
including a new cellular customer care and billing system provided by LHS
Communications Systems, Inc. in Regions 5, 6, 7 and 9 which we also use for our
450 MHz fixed local wireless business, one point of sale system, a proprietary
residential long distance system, a proprietary system for high-volume business
long distance customers and a purchased system for paging customers. We compile
billing information from our switches by electronic transfer every hour for
processing by our billing systems. We take protective and disaster recovery
measures in connection with all billing information.

     In late 1997, we determined to implement the LHS customer care and billing
system to support our cellular business in all of our regions. We expect that
the new LHS system will ultimately improve processing speed and data integrity
and will permit easier and more flexible access to customer information, thereby
facilitating targeted


                                       33
<PAGE>   37
marketing and resolution of customer complaints. The first implementation of the
LHS customer care and billing system, in Region 5 in January 1999, experienced
certain performance and stability problems due to software defects which
negatively impacted billing cycles, the implementation of flexible pricing
discounts, billing for roaming and credit and collection functionality. Although
LHS implementation in Regions 6, 7 and 9 during August, September and October
1999 experienced fewer problems, call rating, switch provisioning, billing
cycle, roaming, reporting and general ledger interface functionality problems
have not yet been completely corrected. As a result, we have workarounds in
place. In the future, we may determine to extend this new system to all of our
product lines to permit a customer to receive a single bill for all services
provided.

     We expect that we will invest a total of approximately U.S.$33.7 million
for the cellular portion of our new customer call and billing through the end of
2000.

NETWORK AND EQUIPMENT

CELLULAR SERVICES

     As of December 31, 1999, our integrated cellular network was composed of 5
cellular switches, 366 cell sites and 68 repeaters, and covers approximately 88%
of total cellular regional POPs: 59 million inhabitants or 61% of Mexico's total
population. In 1999, we added 28 cell sites and 14 repeaters.

     In December 1997, we signed an agreement with subsidiaries of Lucent
Technologies, Inc. for the replacement of Iusacell's existing analog network
equipment with Lucent analog and CDMA digital network equipment. This
replacement began in February 1998. All regions were completely swapped out as
of August 1999.

     We elected to deploy CDMA technology instead of TDMA technology based on
our and Bell Atlantic's evaluation of the two technologies. Bell Atlantic is
successfully using CDMA technology in most of its U.S. markets with favorable
customer response. CDMA offers significantly greater call-carrying capacity,
superior voice quality, longer telephone battery life and greater fraud
protection and is easier to upgrade than TDMA. Iusacell will maintain
transmitting equipment to serve both analog and digital formats, and we are
marketing dual-mode cellular telephones capable of sending and receiving both
analog and digital transmissions.

     Digital microwave links between cell sites and the landline system are
supplied by various equipment manufacturers. Taking advantage of the ability of
our various switching systems to run customized software, we have developed a
proprietary software package which is able to track and report, in real-time,
all aspects of network performance, including traffic analysis, call quality and
alarms. We seek to upgrade and improve our cellular network as new technologies
become available.

     We have a network operations and control center (NOCC) in Mexico City which
oversees, administers and provides technical support to all regions. We upgraded
our NOCC by installing a new network management system that provides more
complete and automated surveillance capabilities and fault and performance
management for all network equipment. The first phase of the NOCC upgrade became
operational in the first quarter of 1999 and the second and final phase became
operational in November 1999.

OTHER SERVICES

     We provide paging services primarily using our own cellular network
facilities as well as 48 owned and one leased paging antennas. For long
distance, we use fiber optics and state-of-the-art digital systems. In
particular, we use our three long distance switches and our own fiber optic
network and transmission equipment, as well as other facilities leased from
Telmex and other competitors.

     We provide private data transmission services, primarily using excess
capacity in our microwave backbone in our existing cellular network in Region 9,
and satellite transmission through our Satelitron joint venture, which provides
a shared hub for private networks.

     We expect that our local wireless network, if implemented in the 450 MHz
frequency band, will be based on the most advanced digital switching,
transmission and subscriber connection equipment that is readily available and
commercially feasible. We would utilize our existing infrastructure, including
one switch and fourteen 450 MHz cell sites, to the extent possible. If we opt to
provide local wireless service through our 800 MHz cellular or 1.9 GHz (PCS)
frequency bands, the digital technology that would be employed would offer
additional features such as out-of-zone mobility.


                                       34
<PAGE>   38
COMPETITION

   The offering of cellular services in Mexico is currently a regulated duopoly
in each region. Iusacell's cellular competitor in all regions in which it
provides service is Telcel, the holder of the Cellular B-Band concession for
service throughout Mexico and the country's largest cellular provider. Cellular
systems compete principally on the basis of quality of telecommunications
services, customer service, price, breadth of coverage area, roaming
capabilities and value-added services. Operators are largely free to set their
own rates, provided they are set on the basis of cost.

   We are facing increasing competition from companies providing mobile wireless
telecommunications services utilizing alternative existing technologies. Nextel
de Mexico, S.A. de C.V. began marketing its enhanced specialized mobile radio
services in 1998. In 1999, we began to face competition from the winners of 1.9
GHz (PCS) spectrum in the auctions concluded in May 1998. Pegaso commercially
launched its mobile wireless PCS services in Tijuana in February 1999,
initiated PCS services in Mexico City, Guadalajara and Monterrey later in 1999
and recently began to provide PCS services in Acapulco and Veracruz. We also
expect to face increasing competition from companies that provide services
utilizing new technologies, such as satellite telephony. However, we currently
view satellite telephony as a complementary service and have become a
distributor for Globalstar de Mexico and provide Globalstar with some back
office services and Globalstar customers with Iusacell CDMA wireless services
while they are in our coverage areas.

   In paging services, Iusacell competes with established companies such as
Comunicaciones Mtel, S.A. de C.V. (Skytel), Operadora Biper, S.A. de C.V.,
Enlaces Radiofonicos, S.A. de C.V. (Digitel), Comunicacion Dinamica
Metropolitana, S.A. de C.V. (Coditel), Grupo Radio Beep, S.A. de C.V. and
Buscatel, S.A. de C.V., a Telmex subsidiary.  Some of our paging competitors
have already established nationwide paging networks, giving them a significant
operational and marketing advantage over us.  The COFETEL recently concluded
auctions for a series of nationwide and regional concessions for frequencies to
be used to provide two-way paging services in which Iusacell did not
participate. Moreover, digital wireless providers, including Telcel, Pegaso and
Iusacell, have begun to provide short message service, which is a paging
service, over wireless frequencies.

   In providing long distance telephone service, we face or will face
competition from 16 other concession holders, including Telmex and joint venture
companies in which AT&T and MCI WorldCom have beneficial ownership interests.
Presubscription balloting took place in 150 cities in 1997, 1998 and the first
quarter of 1999 in which telephone customers chose their long distance carrier.
We chose not to commit significant marketing resources to the balloting process
and fared poorly in initial balloting results.

   In the local telephony market, we expect to face significant competition from
Telmex, the existing monopoly, and new competitors providing service over the
1.9 GHz (PCS) and 3.4-3.7 GHz (Wireless Local Loop) frequency bands. Unefon
commercially launched its fixed wireless PCS services in Acapulco and Toluca in
late 1999 and in Mexico City in early 2000. We expect Unefon to launch mobile
wireless services once its network is more fully built out.

   In providing data transmission services, we compete for customers with
Telmex, state-owned Telecomunicaciones de Mexico, which we refer to as Telecom,
and the operational long distance companies. In addition, we believe that the
current Mexican data transmission industry includes over 1,000 private networks
that provide data transmission services.

INTERNATIONAL JOINT VENTURES

   On September 12, 1997, we signed an agreement to sell our direct and indirect
minority interests in our Ecuadorian cellular company, Conecel, and our
Ecuadorian paging company, Corptilor, S.A., to a corporation controlled by the
controlling shareholder of the majority shareholder of these companies. At the
September 30, 1997 closing, we received U.S.$29.4 million in cash consideration
for our direct interest in these companies, and in 1998 we received
approximately U.S.$2.0 million, net of taxes, in respect of our indirect
interest. In November 1999, we received an additional U.S.$1.6 million, net of
Colombian taxes, in respect of the liquidation of the company that held this
indirect interest.

   In December 1996, we sold a 51% stake in Iusatel Chile, a Chilean long
distance company, and agreed to sell the remaining 49% upon acquisition from our
previous partners. The second stage of this transaction was completed in early
1997. We received U.S.$5.0 million for the two sales. The sale transaction also
included a capitalization of U.S.$13.3 million of obligations of Iusacell to
Iusatel Chile. We received full payment in December 1997.




                                       35
<PAGE>   39
GOVERNMENT REGULATION

   Telecommunications systems in Mexico are regulated by the SCT and the
COFETEL, a decentralized regulatory body within the SCT, pursuant to the 1995
Telecommunications Law (Ley Federal de Telecomunicaciones), which became
effective on June 8, 1995. Regulations governing international long distance,
domestic long distance and local telephony have been promulgated under the 1995
Telecommunications Law. However, some rules from the prior Law of General Means
of Communication (Ley de Vias Generales de Comunicacion) and the rules
promulgated under such law, including, without limitation, the
Telecommunications Rules (Reglamento de Telecomunicaciones) which we
collectively refer to as the Original Communications Laws, generally remain
effective if they are not inconsistent with the 1995 Telecommunications Law and
the rules promulgated under that law.

   These laws and regulations define the regulatory structure applicable to the
nationwide telecommunications infrastructure and the provision of
telecommunications services. They govern, among other things:

   -  applications to obtain concessions to install, maintain and operate
      telecommunications systems,

   -  the establishment of technical standards for the provision of
      telecommunications services,

   -  the grant, revocation and modification of concessions and permits, and

   -  the auction of spectrum.

   In particular, the terms and conditions of concessions and permits granted
under the Original Communications Laws, which is the case for most concessions
and permits granted to Iusacell and our subsidiaries, should be governed by the
Original Communications Laws and respected under the new regulatory regime until
their expiration. The 1995 Telecommunications Law may grant rights enhancing
those set forth in the Original Communications Laws. However, rates charged by
holders of concessions and permits granted under the Original Communications
Laws will continue to require prior approval from the SCT, unless such
concession or permit is amended. Iusacell's four cellular concessions were
granted under the Original Communications Laws, and we have requested an
amendment of our concessions to permit us to register tariffs with the COFETEL
without prior approval from the SCT.

CONCESSIONS AND PERMITS

   To provide public telecommunications services in Mexico through a public
network, the service provider must first obtain a concession from the SCT.
Pursuant to the 1995 Telecommunications Law, concessions for public networks may
not exceed a term of 30 years, and concessions for radioelectric spectrum may
not exceed a term of 20 years. Concessions may be extended for a term equivalent
to the term for which the concession was originally granted, but not to exceed
such 20- or 30-year limit, as the case may be. Concessions specify, among other
things:

   -  the type of network, system or service,

   -  the allocated spectrum, if applicable,

   -  the geographical region in which the holder of the concession may
      provide the service,

   -  the required capital expenditure program,

   -  the term during which such service may be provided,

   -  the payment, where applicable, required to be made to acquire the
      concession, including, where applicable, the participation of the Mexican
      government in the revenues of the holder of the concession, and

   - any other rights and obligations affecting the concession holder.

   In addition to concessions, the SCT may also grant permits for (x)
establishing, operating or exploiting private telecommunications services not
constituting a public network (i.e., reselling) and (y) installing, operating or
exploiting transmission-ground stations. There is no specified maximum term for
permits. Under the 1995

                                       36
<PAGE>   40
Telecommunications Law, only registration with the SCT is required to provide
value-added telecommunications services.

   Under the 1995 Telecommunications Law and the Foreign Investment Law (Ley de
Inversion Extranjera), concessions may only be granted to Mexican individuals
and to Mexican corporations in which non-Mexicans hold no more than 49% of their
voting shares or which are not otherwise controlled by non-Mexicans, except
that, in the case of concessions for cellular communications services, foreign
investment participation may exceed 49% with the prior approval of the Mexican
Foreign Investment Commission of the Mexican Ministry of Commerce and Industrial
Development. There are no foreign investment participation restrictions in
respect of operations conducted under permits.

   A concession or a permit may be terminated pursuant to the 1995
Telecommunications Law upon:

   -  expiration of its term,

   -  resignation by the concession holder or the permit holder,

   -  revocation,

   -  expropriation, or

   -  dissolution or bankruptcy of the concession holder or the permit holder.

   A  concession or a permit may be revoked prior to the end of its term under
      certain circumstances, such as:

   -  unauthorized or unjustified interruption of service,

   -  the taking of any action that impairs the rights of other
      concessionaires or permit holders,

   -  failure to comply with the obligations or conditions specified in the
      concession or permit,

   -  failure to provide interconnection services with other holders of
      telecommunications concessions and permits,

   -  loss of the concession or permit holder's Mexican nationality in instances
      in which Mexican nationality is legally required,

   -  unauthorized assignment, transfer or encumbrance of the concession or
      permit, of any rights under the concession or permit or of assets used for
      the exploitation of the concession or permit,

   -  failure to pay to the Mexican government its fee for the concession or
      permit or, where applicable, its participation in the revenues of the
      holder of the concession or permit, or

   -  participation of any foreign government in the capital stock of the holder
      of the concession or permit.

   In addition, the SCT may establish for any concession further events which
could result in revocation of that concession.

   The Mexican government, through the SCT, may also temporarily seize all
assets related to a concession or permit in the event of a natural disaster,
war, significant public disturbance or threats to internal peace and for other
reasons related to preserving public order or for economic reasons. In addition,
the government has the statutory right to expropriate a concession and assets
related to its exploitation for public interest reasons. Under Mexican law, the
Mexican government is obligated to compensate the owner of the assets in the
case of a statutory expropriation or temporary seizure, except in the event of
war. If the Mexican government temporarily seizes such assets, it must indemnify
the concession or permit holder for all losses and damages, including lost
revenues.

   In the case of an expropriation, the amount of the compensation is to be
determined by appraisers. If the party affected by the expropriation disagrees
with the amount appraised, it may initiate judicial action against the
government. Should no agreement be reached on the amount of the indemnity in the
case of a seizure or expropriation, the determination will be made by an
independent appraiser. Iusacell is not aware of any instance in which the SCT
has exercised any of these powers in connection with a cellular company.


                                       37
<PAGE>   41
   The Original Concession. Our right to provide radiotelephony, local wireless
and data transmission services nationwide, as well as cellular service in Region
9, is based upon the concession granted to the predecessor of Old Iusacell, SOS
Telecomunicaciones, S.A. de C.V., on April 1, 1957, as amended, which we refer
to as the Original Concession. The term of the Original Concession is 50 years,
and it expires on April 1, 2007. The Original Concession may, however, be
revoked prior to such date in the event that SOS fails to comply with its terms
or applicable law. The Original Concession is renewable upon timely application
to the SCT, provided that SOS has complied with all of the requirements of the
Original Concession and agrees to any new terms and conditions established by
the SCT at the time of renewal.

   In consideration for the Original Concession, SOS must make payments to the
Mexican government equal to 5% of all gross revenues derived from services
provided through its Region 9 cellular network and payments in an amount which
is the greater of (i) 4% of all gross revenues and (ii) 10% of net income, in
either case, derived from services provided through its nationwide
radiocommunications network.

   Under the terms of the Original Concession, SOS must continually modernize
its services. In updating its services, SOS must submit technical and economic
plans for approval by the SCT. In determining whether to approve these plans,
the SCT is authorized to consider whether the plans sufficiently address factors
such as the public interest (including, without limitation, teledensity) and
efficiency and uniformity in telecommunications throughout Mexico.

   Initially, the Original Concession authorized only the installation and
commercial operation of nationwide mobile (vehicle-installed) radiotelephone
public service in the 132-144 MHz frequency range. Since then, however, the
Original Concession has been amended numerous times, allowing Iusacell to expand
the types of telecommunications services which we may offer. In 1978, the
Original Concession was amended to grant SOS an additional allocation in the
440-450 MHz and 485-495 MHz frequency ranges in return for yielding a portion of
its 132-144 MHz frequency range allocation. SOS retained the frequencies between
138 and 144 MHz.

   Between 1986 and 1989, the Original Concession was further amended to enable
SOS to provide fixed rural radiotelephony service, to offer telex and data
transmission with the obligation to link its subscribers to the network owned by
Telecom, and to interconnect its radiocommunications ground stations through
satellite.

   In 1989, SOS was authorized to install, operate and maintain a mobile public
radiocommunications network with cellular technology in the 825-835 MHz and
870-880 MHz frequency bands in Region 9. In 1990, SOS was authorized to carry
intra-regional cellular-to-cellular communications throughout Region 9 without
being required to interconnect with the long distance carrier. In 1992, SOS was
authorized to provide public data transmission service nationwide through its
radio communications networks without the obligation to link its subscribers to
the Telecom network.

   In 1993, SOS was granted an additional 5 MHz band in the 800 MHz frequency
range for the provision of cellular service, due to the high volume of cellular
traffic experienced in Region 9. In the same year, SOS was authorized to improve
its radiocommunications public service in the 440-450 MHz and 485-495 MHz
frequency ranges by utilizing digital technology and to interconnect its
telecommunications systems through fiber optic, satellite and microwave
technologies. The SCT also clarified the ability, and indeed the obligation, of
SOS to interconnect customers of its nationwide radio communications network
regardless of whether such customers use fixed, mobile or portable telephones.

   In accordance with the 1995 Telecommunications Law, SOS applied to renew the
Original Concession in March 1997. Moreover, in December 1996, we applied to
divide the Original Concession into two concessions, one relating to the
provision of cellular services over the 800 MHz frequency band in Region 9,
which would not be subject to restrictions on foreign investment, and a second
relating to the 450 MHz frequencies, which would be subject to restrictions on
foreign investment. We are currently negotiating the terms and conditions for
such extension and division with the COFETEL.

   Cellular Concessions. Mexico is divided into nine cellular regions. The SCT
has allocated cellular telephone system frequencies in each region in the
Cellular A-Band and the Cellular B-Band. In each region, Telcel holds the
Cellular B-Band concession and its cellular competitor in each region holds the
Cellular A-Band concession.

   In Region 9, we hold the right to provide cellular service pursuant to an
authorization granted to SOS by the SCT in 1989 under the Original Concession.
In Regions 5, 6 and 7, we hold the right to provide cellular service

                                       38
<PAGE>   42
through its subsidiaries Comunicaciones Celulares de Occidente, S.A. de C.V.,
known as Comcel, Sistemas Telefonicos Portatiles Celulares, S.A. de C.V., known
as Portacel and Telecomunicaciones del Golfo, S.A. de C.V., known as Telgolfo,
respectively. Comcel, Portacel and Telgolfo each hold 20-year concessions
expiring in 2010 which authorize these subsidiaries to install, operate,
maintain and exploit mobile public radiotelephone networks with cellular
technology for commercial use in the Cellular A-Band. In consideration for these
authorizations and concessions, the subsidiaries made initial payments to the
Mexican government and, in addition, must make payments as follows:

<TABLE>
<CAPTION>

                      SUBSIDIARY       PERCENT OF GROSS REVENUES PAYABLE TO
                                                MEXICAN GOVERNMENT
                     -------------  --------------------------------------------
                     <S>            <C>
                     Comcel.....                        8%
                     Portacel...                        7%
                     Telgolfo...                        8%
</TABLE>

   By the terms of their concessions, Comcel, Portacel and Telgolfo must
continually modernize their services after receiving approval of their technical
and economic plans from the SCT. In determining whether to approve these plans,
the SCT is authorized to consider whether the plans sufficiently address factors
such as the public interest (including, without limitation, teledensity) and
efficiency and uniformity in telecommunications throughout Mexico. These
concessions may be revoked or terminated prior to their expiration dates in the
event the concession holder fails to comply with the conditions established in
the concessions or applicable law. The concessions may, however, be renewed for
a term equal to the original term upon timely application to the SCT, provided
that the concession holder had complied with all of the requirements of its
concession and agrees to any new terms and conditions established by the SCT at
the time of such renewal.

   Paging. On December 14, 1995, Iusacell and Infomin formed Infotelecom as a
joint venture to market national and international paging services. Infomin has
a concession, which expires on July 20, 2009, to provide nationwide paging
services in Mexico. Although the joint venture agreement between Iusacell and
Infomin contemplates that Infomin will ultimately transfer its paging concession
to Infotelecom, Infomin's paging concession prohibits foreign ownership of more
than 49% of the voting shares of the entity holding the concession. Infomin,
therefore, would be unable to contribute its paging license to the joint venture
so long as Bell Atlantic continued to control the management of Iusacell and
Iusacell continued to hold more than 49% of the voting shares of Infotelecom. In
order to eliminate this obstacle to the transfer of the paging concession to
Infotelecom, in December 1998 we sold a 2% interest in Infotelecom to Mr. Jose
Ramon Elizondo, a director of Iusacell. As a result, we currently hold a 49%
interest in Infotelecom. Infotelecom is required to make monthly payments to
Infomin equal to 5% of all gross revenues for the preceding month. This payment
represents the amount which Infomin as concession holder must pay the SCT for
the right to provide paging service. Infomin recently received government
approval to transfer its paging concession to Infotelecom. We expect the
transfer to be implemented in the second quarter of 2000. The financial
statements of Infotelecom are consolidated with the financial statements of
Iusacell. See Note 2 to the Consolidated Financial Statements.

   Long Distance. Our right to provide international long distance services is
based upon a long distance concession granted by the SCT to Iusatel, S.A. de
C.V. on October 16, 1995. The term of the long distance concession is 30 years
and may be renewed upon timely application to the SCT, for an equal period of
time, provided that Iusatel complies with certain requirements. Upon our
application, the SCT and the COFETEL modified this concession on December 17,
1997, authorizing a change in the coverage requirements and increasing
flexibility in the choice of transmission technology.

   Pursuant to the modified concession, Iusatel is required to comply with
technical specifications and had to serve with its own infrastructure a minimum
of 11 specified cities by July 31, 1998, 26 additional specified cities by
December 31, 1999 and another 13 additional specified cities by December 31,
2000.

   In February 1997, the Mexican Foreign Investment Commission conditioned its
approval of Bell Atlantic assuming management control over Iusacell upon the
requirement, among others, that we transfer at least 51% of the voting shares of
Iusatel to Mexican investors on terms acceptable to the Foreign Investment
Commission. In November 1998, we complied with this requirement by having Mr.
Elizondo agree to subscribe to 5.1% of the capital stock of Iusatel, comprising
51% of the voting shares thereof. We retained a 94.9% equity interest in
Iusatel, including a 90% equity interest through the ownership of neutral
limited voting stock (inversion neutra) and a 49% voting interest representing a
4.9% equity interest. The financial statements of Iusatel are consolidated with
the financial statements of Iusacell. See Note 2 to the Consolidated Financial
Statements.


                                       39
<PAGE>   43
   Local Telephony. We believe our right to provide local telephony service is
derived from the Original Concession. The Original Concession, as originally
granted, permitted Iusacell to provide radiocommunications service to
vehicle-mounted terminal equipment nationwide.

   In 1986, the SCT amended the Original Concession to authorize Iusacell to
provide fixed public radiotelephony service in rural areas nationwide in
accordance with plans to be approved by the SCT. In 1990, the Telecommunications
Rules were promulgated by the Mexican government which further modified the
Original Concession.

   These regulations classified radiocommunications services on the basis of the
networks used to provide such services rather than upon the basis of subscriber
terminal equipment. Radiocommunications networks are generally classified as
either "fixed" or "mobile." Our radiocommunications network is a mobile network.
In 1993, the SCT clarified the ability, and indeed the obligation, of SOS to
interconnect customers of its nationwide radiocommunications network regardless
of whether such customers use fixed, mobile or portable telephones.

   Pursuant to the Original Concession, the commencement of construction and
marketing of local wireless service in the 450 MHz frequency band on a
commercial basis requires the prior approval of the SCT. We have never received
the SCT's approval of our technical and economic plans for local wireless
service in the 450 MHz frequency band.

   However, in June 1997, the SCT and Iusacell reached agreement on a process by
which Iusacell could obtain a concession issued and recognized by the SCT to
provide local wireless service in the 450 MHz frequency band. Under this
agreement, we would convert and consolidate some of our existing concessioned
radiotelephony frequencies into 450 MHz spectrum in Regions 4, 5, 6, 7 and 9 and
would have a right of first refusal to acquire the concessions to provide local
wireless service over such frequencies at prices derived from the prices of the
winning bids in the auctions for 450 MHz and 1.9 GHz (PCS) frequency bands
concluded in May 1998.

   These auctions yielded a right of first refusal exercise price estimated at
U.S.$2.25 million for all five regions. However, neither the SCT nor the COFETEL
has formally notified us of the exact right of first refusal exercise price, the
payment terms or the coverage/build-out requirements relating to the
concessions, all of which are necessary for us to decide whether to exercise our
right of first refusal.

   We are exploring alternatives for providing local telephony services,
including limited zone wireless services in the 800 MHz (cellular) or 1.9 GHz
(PCS) frequency bands deploying digital technology that will permit mobility and
fixed wireless services over such bands. If we were to determine that it would
be preferable to pursue such alternatives, the acquisition of concessions, other
regulatory approvals and the payment of substantial fees could be required. We
expect to make our decision on the overall strategy for providing local
telephony services in 2000.

   In September 1998, we determined that, because of many factors, including the
impact of changing technology since the initiation of the 450 MHz fixed local
wireless project in 1994, an impairment of our investment in 450 MHz TDMA
technology had occurred. As a result, we recorded a substantial non-cash
writedown of our investment in the 450 MHz fixed local wireless project.

   In November 1998, Mr. Elizondo agreed to subscribe to 5.1% of the capital
stock of Iusatelecomunicaciones, S.A. de C.V., the Iusacell subsidiary which
provides local wireless service in the 450 MHz frequency band on a trial basis,
comprising 51% of our total voting shares. We retained a 94.9% equity interest
in Iusatelecomunicaciones, including a 90% equity interest through the ownership
of neutral limited voting stock (inversion neutra) and a 49% voting interest
representing a 4.9% equity interest. The financial statements of
Iusatelecomunicaciones are consolidated with the financial statements of
Iusacell. See Note 2 to the Consolidated Financial Statements.

   Data Transmission. Our right to offer telex and provide public data
transmission service throughout Mexico is derived from the Original Concession.
We use our allocations in the 138-144 MHz, 440-450 MHz and 485-495 MHz frequency
bands, excess capacity in our cellular microwave backbone in Region 9 and
Satelitron satellite transmission services to provide data transmission
services.

   Satellite Transmission Permit. On December 15, 1991, Satelitron, a joint
venture among Hughes Network Systems, Iusacell and one other investor, was
granted a 15-year permit to provide dedicated circuit services and private
networks through Mexican satellites or any other satellites designated by the
Mexican government. The Satelitron permit is renewable for 15 additional years
upon timely application to the SCT, provided Satelitron has

                                       40
<PAGE>   44
complied with all of the requirements of the permit and agrees to any new terms
and conditions established by the SCT at the time of such renewal. Under this
permit, Satelitron is required to make monthly payments to the SCT equal to 2.5%
of all gross revenues derived from its provision of access to its satellite
bandwidth, and 2.5% of all such gross revenues to Telecom for supervision and
supporting services. We currently intend to sell our interest in Satelitron.

   Dedicated Microwave Circuit Services Permit. On December 8, 1993, the SCT
authorized SOS to use its microwave network's excess capacity to provide
dedicated circuit services. In accordance with the terms of this permit, these
dedicated microwave circuits cannot be interconnected to public exchange
networks, and the service must only be provided through the links of the
microwave network authorized by the SCT. On February 1, 1994, the SCT authorized
SOS to carry voice, data and video conferencing through these dedicated circuit
services.

   Value-Added Services Permit. On June 17, 1993, SOS was granted a permit to
provide through its public network the following value-added telecommunications
services to its cellular subscribers:

   -  secretarial service,

   -  voice mail, and

   -  data transmission.

   The term of this permit is the same as that of the authorization for using
the Region 9 cellular network through which the value-added services are to be
provided. Under this permit SOS is required to make annual payments to the
Mexican government equal to 5% of all gross revenues derived directly from the
provision of these services. In October 1994, Comcel, Telgolfo and Portacel were
each granted a permit to provide secretarial services under the same terms
granted to SOS, including the making of the annual payments to the Mexican
government.

FOREIGN OWNERSHIP RESTRICTIONS

   Pursuant to the 1995 Telecommunications Law and the 1993 Foreign Investment
Law, holders of concessions to provide telecommunications services in Mexico,
excluding providers of cellular service, cannot have a majority of their voting
shares owned by, and cannot be otherwise controlled by, foreign persons. In
February 1997, the Mexican Foreign Investment Commission conditioned its
approval of Bell Atlantic assuming management control over Iusacell upon the
requirement that, within a renewable period of 180 days, Iusacell would transfer
at least 51% of the voting shares of Iusatelecomunicaciones and Iusatel to
Mexican investors on terms acceptable to the Foreign Investment Commission. The
Foreign Investment Bureau of the SECOFI twice extended the transfer deadline.

   In November 1998, we complied with this requirement by transferring 51% of
the voting shares of these two subsidiaries to Mr. Elizondo by means of a
subscription to capital. We retained 49% of the voting shares of these
subsidiaries. We also hold another 90% of the capital of these subsidiaries
through the ownership of neutral limited voting stock (inversion neutra) that
does not constitute voting shares for purposes of the Mexican foreign investment
laws. Consequently, we hold a 94.9% equity interest in these two subsidiaries,
whose financial results we consolidate.

   In order to participate in the auctions for concessions for microwave
frequencies concluded in September 1997, we formed Punto-a-Punto Iusacell, S.A.
de C.V., a joint venture with Mr. Elizondo. The Mexican Foreign Investment
Bureau has approved a capital structure substantially similar to that authorized
for Iusatel and Iusatelecomunicaciones for the microwave joint venture. The
financial statements of Punto-a-Punto Iusacell are consolidated with the
financial statements of Iusacell. See Note 2 to the Consolidated Financial
Statements.

   In order to participate in the auctions for concessions for 1.9 GHz PCS
frequencies concluded in May 1998, we formed Iusacell PCS, S.A. de C.V., another
joint venture with Mr. Elizondo. The Mexican Foreign Investment Bureau approved
a capital structure substantially similar to that authorized for Iusatel,
Iusatelecomunicaciones and Punto-a-Punto.

   Moreover, in December 1998 Mr. Elizondo acquired a 2% interest in
Infotelecom, S.A. de C.V., a company which commercializes paging services, from
Iusacell. As a result, we currently hold only 49% of this entity, complying with
the condition precedent necessary to allow our other partner, Infomin, S.A. de
C.V., a Mexican controlled company, to transfer its paging concession to
Infotelecom, as previously agreed with us.


                                       41
<PAGE>   45
RATES FOR TELECOMMUNICATIONS SERVICES

   Under the Original Communications Laws, SCT approval was required for rates
charged for all basic and certain value-added cellular services and for data
transmission services. Historically, the SCT permitted rate increases based on
the cost of service, the level of competition, the financial situation of the
carrier and macroeconomic factors. Carriers were not allowed to discount the
rates authorized by the SCT, although operators occasionally waived activation
fees on a promotional basis. Interconnection rates were also authorized by the
SCT. All terms of interconnection (such as point of interconnection) other than
interconnection rates were negotiated between the regional non-wireline cellular
carriers and Telmex under the SCT's supervision. Rates for dedicated circuit
services through microwave networks, and dedicated circuits and private networks
through satellites, were not regulated under the Original Communications Laws.

   Under the 1995 Telecommunications Law, rates for telecommunications services,
including cellular and long distance services, are now freely determined by the
providers of such services. Providers are prohibited from adopting
discriminatory practices in the application of rates. In addition, the SCT is
authorized to impose specific rate requirements on those companies determined by
the Federal Competition Commission to have substantial market power. All tariffs
for telecommunications services, other than value-added services, must be
registered with the COFETEL prior to becoming effective.

UNITED STATES REGULATION

   Bell Atlantic, like all other regional Bell operating companies, was subject
to a consent decree (the "Decree") entered in a United States federal court in
1982 resulting from antitrust litigation brought by the United States Department
of Justice against AT&T. The Decree required AT&T to divest itself of its local
telephone companies. Under the Decree, Bell Atlantic was prohibited, with
certain limited exceptions, from providing interLATA (long distance)
telecommunications, engaging in the manufacture of customer premises equipment
("CPE"), or engaging in the manufacture or sale of telecommunications equipment.

   The Telecommunications Act of 1996 (the "1996 Act"), which became effective
on February 8, 1996, includes provisions that open local telephony markets to
competition and would permit regional Bell operating companies, such as the
local operating telephone companies of Bell Atlantic, to provide interLATA
services (long distance) and video programming and to engage in manufacturing.
Under the 1996 Act, Bell Atlantic was allowed to provide certain interLATA (long
distance) services immediately upon enactment, including interLATA (long
distance) services permitted under the Decree, interLATA (long distance)
services permitted under the Decree, InterLATA (long distance) services
originating outside the states where its subsidiaries provide local exchange
telephone services and interLATA (long distance) services that are "incidental"
to other permitted business such as wireless services.

   However, the ability of Bell Atlantic and its affiliates to engage in
businesses previously prohibited by the Decree, including providing interLATA
(long distance) services originating in the states where Bell Atlantic's
subsidiaries provide local exchange telephone service, and manufacturing CPE or
telecommunications equipment, is largely dependent on satisfying certain
conditions contained in the 1996 Act and related regulations.

   Since Iusacell is affiliated with Bell Atlantic, its operations must comply
with the terms of the Decree. Bell Atlantic obtained waivers under the Decree in
1986 and 1993 that together permitted it to conduct business outside the United
States, subject to certain exceptions and restrictions. Under such exceptions
and restrictions, a foreign telecommunications entity affiliated with Bell
Atlantic (an "FTE"), such as Iusacell, could not provide interexchange (long
distance) telecommunications services between points in the United States or own
any international telecommunications facilities in the United States.

   As to telecommunications traffic between the United States and a foreign
country, an FTE could provide only the foreign "half" of such traffic. An FTE
was prohibited from discriminating in handling traffic to and from the United
States and was limited as to interests it could own in international cables and
satellite facilities to and from the United States. Finally, an FTE was
prohibited from exporting to the United States any telecommunications equipment
or CPE manufactured outside the United States.

   The 1996 Act eliminated certain restrictions under the Decree including:



                                       42
<PAGE>   46
   -  restrictions that precluded an FTE from providing the United States "half"
      of traffic originating in a foreign country,

   -  restrictions on exporting to the United States telecommunications
      equipment or CPE manufactured outside the United States, and

   -  restrictions on providing interLATA (long distance) telecommunications
      services between points in the United States or international long
      distance service originating in the United States, and from owning
      international telecommunications facilities in the United States
      subject to the same conditions that Bell Atlantic must satisfy under
      the 1996 Act and any regulations promulgated thereunder with respect to
      interLATA (long distance) telecommunications services originating in
      the states in which Bell Atlantic's local exchange subsidiaries provide
      service.

   Under the 1996 Act, we may now provide both the foreign "half" and the United
States "half" of telecommunications traffic originating in Mexico (or any other
foreign country) and may now carry international telecommunications traffic
which, although routed through the United States, neither originates nor
terminates in the United States. In addition, we may carry United States
originated traffic bound for Mexico (or other foreign countries) so long as the
traffic originates outside the states where Bell Atlantic's subsidiaries provide
local exchange telephone service and subject to having appropriate authority
under Section 214 of the United States Communications Act of 1934.

   In 1996, Iusatel applied for and received authorization under Section 214 of
the Communications Act to become a facilities-based provider of international
long distance services from the United States. The Section 214 Authorization was
transferred to a Peralta Group entity in January 1997. Because the restructuring
of Iusatel to comply with the 1995 Telecommunications Law and the Foreign
Investment Law has been completed, Iusatel and such Peralta Group entity intend
to seek to formally return control of the Section 214 Authorization to Iusatel.
We have not yet determined whether we will engage in activities permitted by the
1996 Act or, upon any reassignment to Iusatel, the Section 214 Authorization. If
we choose to engage in such activities, we cannot predict the specific impact of
such activities on our business, financial condition or results of operations.

   Other laws of the United States may restrict activities of Iusacell by virtue
of Bell Atlantic's ownership interest, including laws and regulations that
restrict trade with, and investments in, specific countries, as well as the
United States Foreign Corrupt Practices Act. The Foreign Corrupt Practices Act
is also applicable to Iusacell because its securities are listed on the New York
Stock Exchange.

   The Iusacell Shareholders Agreement contains provisions designed to require
us to refrain from taking any actions that would cause Bell Atlantic to be in
violation of applicable law.




                                       43
<PAGE>   47
                           C. ORGANIZATIONAL STRUCTURE

      The following chart represents Iusacell's organizational structure,
including only its significant subsidiaries. All the companies have been
organized under the laws of Mexico. The first percentage figure given indicates
direct and indirect economic interest; the second percentage indicates direct
and indirect voting interest.

      All of these companies, including those in which we own a minority voting
interest, are consolidated with the financial statements of Iusacell.
See Note 2 to the Consolidated Financial Statements.

                                  [FLOW CHART]




                                       44
<PAGE>   48
                        D. PROPERTY, PLANTS AND EQUIPMENT

   Throughout the regions served by our cellular operations at December 31,
1999, we operated 96 customer sales and service centers and a total of 366
cellular 800 MHz cell sites, 68 repeaters, 14 fixed local wireless 450 MHz cell
sites, 49 paging antennas, five switches for cellular service, one switch for
local wireless service and three switches for long distance service.

     We generally lease the land where our customer sales and service centers,
cell sites, antennas, microwave transmission equipment and switching centers are
located. We own and lease administrative offices in Mexico City as well as in
Guadalajara, Leon, Puebla, Monterrey and Ciudad Juarez. We generally own our
cellular network equipment, subject to liens.

   At December 31, 1999, our property and equipment consisted of the following
(in thousands of constant December 31, 1999 pesos and millions of U.S. dollars
before accumulated depreciation of Ps.2,657.2 million (U.S. $280.3 million)
in 1999):

<TABLE>
<CAPTION>

<S>                     <C>             <C>
Buildings and           Ps.1,398.5      U.S.$147.5
facilities
Communications             6,028.2           635.9
equipment
Furniture and fixtures       153.5            16.2
Transportation                53.7             5.7
equipment
Computer equipment           488.7            51.5
Cellular rental                1.2             0.1
telephones
Land                          51.1             5.4
</TABLE>

See Item 5, "Operating and Financial Review and Prospects -- Liquidity and
Capital Resources" for a discussion of planned capital expenditures and
encumbrances.



                                       45
<PAGE>   49
              ITEM 5. OPERATING AND FINANCIAL REVIEW AND PROSPECTS

   You should read the following discussion and analysis in conjunction with the
Consolidated Financial Statements included elsewhere in this annual report.
Unless otherwise indicated, all financial information in this annual report is
presented in constant pesos as of December 31, 1999. The U.S. dollar
translations provided in this annual report are, unless otherwise indicated,
calculated at the Noon Buying Rate at December 31, 1999, which was Ps. 9.4800
per U.S.$1.00. Sums may not add due to rounding.

GENERAL

   The following discussion and analysis is intended to help you understand and
assess the significant changes and trends in the historical results of
operations and financial condition of Iusacell and our subsidiaries and factors
affecting our financial resources. You should read this section in conjunction
with the Consolidated Financial Statements and their notes appearing elsewhere
in this prospectus.

   The Consolidated Financial Statements have been prepared in accordance with
Mexican GAAP, which differs in significant respects from U.S. GAAP. Note 20 to
the Consolidated Financial Statements provides a description of the principal
differences between Mexican GAAP and U.S. GAAP as they relate to Iusacell. Note
20 to the Consolidated Financial Statements also provides a reconciliation to
U.S. GAAP of Iusacell's net loss for the years ended December 31, 1997 and 1998
and net profit for the year ended December 31, 1999 and of stockholders' equity
as of December 31, 1998 and 1999.

   As a Mexican company, we maintain our financial records in pesos. Pursuant to
Bulletin B-10, "Recognition of the Effects of Inflation on Financial
Information," and Bulletin B-12, "Statement of Changes in Financial Position,"
issued by the Mexican Institute of Public Accountants, Iusacell's financial
statements are reported in period-end pesos to adjust for the interperiod
effects of inflation. The presentation of financial information in period-end,
or constant, currency units is intended to eliminate the distorting effect of
inflation on the financial statements and to permit comparisons across
comparable periods in comparable monetary units. Bulletin B-10 requires us to
restate non-monetary assets, non-monetary liabilities and the components of
stockholders' equity using the NCPI. We have not eliminated the effects of these
inflation accounting principles in the reconciliation to U.S. GAAP. See Note 20
to the Consolidated Financial Statements.

   Except where otherwise indicated, financial data for all periods in the
Consolidated Financial Statements and throughout this prospectus have been
restated in constant pesos as of December 31, 1999, in accordance with the fifth
amendment to Bulletin B-10. References in this prospectus to "real" amounts are
to inflation-adjusted pesos and references to "nominal" amounts are to
unadjusted historical pesos. In calendar years 1997, 1998 and 1999, the rates of
inflation in Mexico, as measured by changes in the NCPI, were 15.7%, 18.6% and
12.3%, respectively. The inflation indices used are 1.3322 for 1997 figures and
1.1232 for December 1998 figures.

   In reporting under Mexican GAAP and in accordance with Bulletin B-10, we are
required to quantify all financial effects of operating and financing the
business under inflationary conditions. For presentation purposes, "integral
financing cost (gain)" refers to the combined financial effects of:

   -  net interest expense or interest income,

   -  net foreign exchange gains or losses, and

   -  net gains or losses on monetary position.

   Net foreign exchange gains or losses reflect the impact of changes in foreign
exchange rates on monetary assets and liabilities denominated in currencies
other than pesos. A foreign exchange loss arises if a liability is denominated
in a foreign currency which appreciates relative to the peso between the time
the liability is incurred and the date it is repaid, as the appreciation of the
foreign currency results in an increase in the amount of pesos which must be
exchanged to repay the specified amount of the foreign currency liability. We
incurred a foreign exchange loss in 1995, 1997 and 1998 on our U.S. dollar
denominated debt as the peso depreciated against the U.S. dollar. A foreign
exchange gain arises if a liability is denominated in a foreign currency which
depreciates relative to the peso between the time the liability is incurred and
the date it is repaid, as the depreciation of the foreign currency results in a
decrease in the amount of pesos which must be exchanged to repay the specified
amount of the foreign currency liability. In 1996 and 1999, we incurred a
foreign exchange gain on our U.S. dollar denominated

                                       46
<PAGE>   50
debt as the peso appreciated against the U.S. dollar in 1999 and for most of
1996. The gain or loss on monetary position refers to the gains and losses
realized from holding net monetary assets or liabilities and reflects the impact
of inflation on monetary assets and liabilities. For example, a gain on monetary
position results from holding net monetary liabilities in pesos during periods
of inflation, as in 1995, as the purchasing power of the peso declines over
time.


DEVALUATION AND INFLATION

   On December 20, 1994, the Mexican government responded to exchange rate
pressures by increasing the upper limit of the then existing free market
peso/U.S. dollar exchange rate band by 15% and, two days later, by eliminating
the band to allow the peso to fluctuate freely against the U.S. dollar. This
resulted in a major devaluation of the peso relative to the U.S. dollar. Where
the Noon Buying Rate had been Ps.3.4662 to U.S.$1.00 on December 19, 1994, by
December 31, 1994 the Noon Buying Rate had fallen to Ps.5.0000 to U.S.$1.00,
representing a 44.3% devaluation. The peso continued to decline against the U.S.
dollar during 1995, closing at a Noon Buying Rate of Ps.7.7400 to U.S.$1.00 on
December 31, 1995, which represented a 54.8% devaluation relative to the U.S.
dollar for the year.

   The Mexican economy began to recover in 1996 and 1997, as exchange rates
stabilized, inflation decreased and gross domestic product grew by 5.1% and
7.0%, respectively. The Noon Buying Rates were Ps.7.8810 to U.S.$1.00 and
Ps.8.0700 to U.S.$1.00 on December 31, 1996 and 1997, respectively. However, the
financial crises in the emerging markets that began in late 1997, together with
the weakness in the price of oil, which is a significant source of revenue for
the Mexican government, contributed to renewed weakness in the peso. For the
first nine months of 1998, the peso devalued 26.8% relative to the U.S. dollar
to Ps.10.1960 per U.S. dollar on September 30, 1998, but strengthened in the
fourth quarter of 1998. For the twelve months of 1998, the peso devalued 22.7%
relative to the U.S. dollar to Ps.9.9010 per U.S. dollar on December 31, 1998.
In 1999, the Mexican economy, buoyed by a sharp increase in the price of oil
beginning in the second quarter and strength in consumer spending, experienced
relative stability, and the peso appreciated 4.3% against the U.S. dollar to
Ps.9.4800 per U.S. dollar on December 31, 1999.

   Peso devaluations have contributed to sharp increases in inflation.
Inflation, which had been 7.1% in 1994, increased to 52.0% and 27.7% in 1995 and
1996, respectively. After a reduction to 15.7% in 1997, inflation was 18.6% for
the year 1998. Inflation declined again in 1999 to 12.3%.

   In the past, peso devaluations and inflation have negatively affected our
results of operating and financial condition and may do so in the future.

IMPACT ON IUSACELL'S RESULTS OF OPERATIONS

   The general economic conditions in Mexico resulting from the devaluation of
the peso and the resulting inflation have had, and may have, an overall negative
impact on our results of operations primarily as a result of the following
factors:

   -  Peso devaluations result in a significant decrease in the purchasing power
      of Mexican consumers, resulting in a decrease in the demand for cellular
      telephony.

   -  Due to competitive market conditions and the overall state of the Mexican
      economy, we are not always able to increase our prices in line with the
      significant inflation in the economy. We were not able to do so in 1995,
      1996 and the period from the fourth quarter of 1997 through the third
      quarter of 1998.

   -  The significant inflation experienced in 1995 led to an upward
      restatement of our assets and, therefore, resulted in a substantial
      increase in depreciation and amortization expense, which had an adverse
      impact on our earnings for that year.  In 1996, while there was still
      significant inflation, depreciation and amortization expense decreased
      as the result of a substantial reduction in capital expenditures and
      the reduction in the peso-carrying value of dollar-acquired
      non-monetary assets as at the end of 1995 in accordance with the rules
      of the Mexican Stock Exchange.  Depreciation and amortization also
      decreased in 1997 as capital expenditures did not substantially
      increase until the second half of the year and as a result of the
      reduction in the carrying value of dollar-acquired non-monetary assets
      as at the end of 1996 in accordance with the rules of the Mexican Stock
      Exchange as the rate of inflation exceeded that of devaluation.


                                       47
<PAGE>   51
   -  The significant devaluation of the peso as compared to the U.S. dollar
      in 1995 resulted in the recording of a net foreign exchange loss given
      Iusacell's net U.S. dollar liability position.  In 1996, we recorded a
      gain because of the appreciation of the peso against the U.S. dollar
      during a significant portion of the year.  In 1997, we experienced a
      minimal foreign exchange loss due to the relative stability of the peso
      throughout the year.  During the first nine months of 1998, we recorded
      exchange losses because of the effect of the 26.8% devaluation of the
      peso in that period on our net U.S. dollar liability position.  We
      recorded exchange gains in the fourth quarter of 1998, although these
      were insufficient to offset the cumulative exchange losses through
      September 30, 1998.  We recorded a substantial exchange gain in 1999 as
      the peso continued to strengthen.

   -  A portion of our costs and expenses (e.g., some depreciation and
      amortization and all interest expense) is denominated in, or indexed to,
      U.S. dollars, while almost all of our revenues are denominated in pesos.
      In a period of peso devaluation, this relationship causes a negative
      impact on our margins.

IMPACT ON IUSACELL'S FINANCIAL CONDITION

   The general economic conditions in Mexico resulting from the devaluation of
the peso and the resulting inflation have had, and may have, an overall negative
impact on our financial condition as a result of the following factors:

   -  Substantially all of our indebtedness is denominated in U.S. dollars. As a
      result, the peso-carrying amount of such debt increases to reflect the
      additional pesos required to meet such foreign currency liabilities.

   -  Prior to 1998, whenever the inflation rate exceeded the devaluation
      rate, as was the case in 1996, the carrying value of our assets
      purchased in foreign currencies would be reduced.  This was because,
      assuming the foreign currency value of a given asset remained unchanged
      between periods, the value of such asset for the prior period was
      restated upwards using the inflation rate, while the valuation of such
      asset for the current period was restated using a foreign exchange rate
      which increased at a lower rate.

INCREASE IN PREPAY SUBSCRIBER BASE

   In June 1996, we introduced our Control Plus prepay program in response to
economic conditions in Mexico and to a prepay cellular card program offered by
Telcel. In September 1997, we introduced in Region 9 our next-generation,
automated VIVA prepay program which had, by March 1999, almost completely
replaced Control Plus in all of our cellular markets. In October 1999, we
introduced a "one single rate" plan for prepay customers. One single rate prepay
customers pay a single per minute rate for local, national long distance and
long distance service to the United States and Canada.

   The Control Plus and VIVA programs have been extremely popular, with prepay
customers increasing from an insignificant percentage of our subscriber base at
June 30, 1996 (14,675 subscribers) to 31.7% at December 31, 1996 (73,762
subscribers), 50.0% at December 31, 1997 (200,159 subscribers), 63.3% at
December 31, 1998 (478,361 subscribers) and 73.4% at December 31, 1999 (970,510
subscribers). Prepay customers comprised 75.6%, 78.3% and 86.7% of our net
subscriber additions in 1997, 1998 and 1999, respectively. We expect that prepay
customers will continue to comprise the substantial majority of new subscriber
additions. As a result, we expect that the percentage of our customers who
subscribe to cellular service on a prepay basis will continue to increase.

   The percentage of total service revenues derived from prepay customers was
3.7% in 1996, 14.1% in 1997, 17.3% in 1998 and 11.9% in 1999.

   In 1996, we experienced a 23.8% reduction in the number of contract
customers, who generate higher average revenue per subscriber than do prepay
customers. Many of these contract customers migrated to our prepay program,
resulting in lower revenues from these customers. In 1997, 1998 and 1999, we
experienced a 25.6%, 38.5% and 27.2% increase in the aggregate number of
contract customers, respectively, compared to the beginning period number, with
limited migration by contract customers to prepay programs. Although the current
rate of growth is expected to decline as the product customer base grows, we
anticipate further growth in the number of contract subscribers, including both
customers converting from analog to digital service and new digital cellular
customers.


                                       48
<PAGE>   52
   Prepay customers, on average, have substantially lower minutes of use than
contract customers and do not pay monthly fees and, as a result, generate
substantially lower average monthly revenues per subscriber -- even though
prepay plans involve higher outgoing call per minute airtime charges than the
average contract plan. Consequently, as the proportion of prepay customers to
our total subscribers continues to increase, we expect that average minutes of
use per customer and average monthly revenues per customer will continue to
decrease. We expect the decrease to moderate with the implementation of the CPP
modality.

   In November 1998, we extended the life of our VIVA prepay cards from a
maximum of 135 days to a maximum of 180 days to allow greater flexibility in
their use. In April 1999, in anticipation of the advent of the CPP modality and
for competitive reasons, we extended the life of our VIVA prepay cards to a
maximum of 365 days. After the balance of a prepay card becomes zero (which
occurs automatically after 180 days), the VIVA customer has 185 days to activate
a new card before losing his phone number. During this 185-day period, the VIVA
customer will be an "incoming calls only" customer, able to receive incoming
local calls, but not able to make outgoing calls.

   In October 1999, in order to evaluate whether we could generate additional
revenues from incoming calls only customers, we extended the period of time to
activate a new card from 185 days until April 30, 2000 for those incoming calls
only customers who otherwise would have lost service before that date. In April
2000, we will determine whether to further extend card life for some or all of
our incoming calls only customers.

   Extending the life of VIVA prepay cards defers the deactivation of prepay
customers who may in fact not be using the service. The November 1998 extension,
by deferring prepay turnover for 45 additional days, contributed to the strong
growth in subscriber net additions, particularly prepay net additions, during
the fourth quarter of 1998. Likewise, the April 1999 and October 1999
extensions, by deferring prepay turnover, increased overall subscriber net
additions in the second, third and fourth quarters of 1999 and will also
increase overall subscriber net additions in the first quarter of 2000. Any
further extension of VIVA card life for incoming calls only customers will also
defer turnover and increase overall subscriber net additions for the extension
period.

   At December 31, 1999, we had approximately 207,000 incoming calls only
customers. The substantial majority of incoming calls only customers generate
little or no traffic. If we deactivate these customers, our overall subscriber
net additions will be negatively affected.

   In late March 1999, we implemented marketing initiatives focused on
increasing usage by and revenues derived from prepay customers. These
initiatives included an approximate 6% price increase, the implementation of a
Ps.59 or Ps.79 activation fee for a customer activating a telephone number with
a Ps.250 or Ps.150 prepay card, the increase in the minimum denomination of the
prepay card with which a customer can activate prepay service from Ps.100 to
Ps.150, the adjustment of commissions to encourage distributors to activate
customers with prepay cards of higher denominations and the sending of
electronic reminders to customers to replenish their cards. Together with the
continuing efforts to increase the number of distribution points for prepay
cards in order to facilitate and encourage their replenishment, these
initiatives appear to have had their intended results. We have fewer, but higher
revenue generating new prepay customers. Prepay subscriber net additions for the
second quarter of 1999 were higher than those of the first quarter of 1999.
However, prepay subscriber net additions for the second quarter of 1999 were
substantially lower when adjusted for the effect of the April 1999 extension of
life of the VIVA prepay cards and were lower than those of the first quarter of
1999. In the third quarter of 1999, Iusacell implemented initiatives to
reinvigorate its new prepay customer activations. These initiatives resulted in
higher prepay subscriber net additions for each of the third and fourth quarters
of 1999 than those of the first or second quarter of 1999.

DIGITALIZATION

   In December 1997, we entered into an agreement with subsidiaries of Lucent
Technologies, Inc. to swap out our existing analog network for a Lucent analog
network overlaid with a Lucent CDMA digital network. Because we received a
trade-in credit from Lucent for the book value of the swapped-out network
equipment, under Mexican GAAP and U.S. GAAP we will not be required to write off
the value of any of such swapped-out assets.

   Digital and dual-mode (i.e., digital-analog) handsets are substantially more
expensive than analog handsets, although the prices for all types of handsets
have declined over time. As a result, we expect that the subsidies we provide
for handsets will be higher than they would have been had we remained an
exclusively analog service provider as we migrate a portion of our analog
customers to digital service and subscribe new digital customers. These new
digital customers will initially be almost all contract subscribers, because we
have only just begun to

                                       49
<PAGE>   53
commercialize a digital prepay service, which, due to more costly handsets, is
significantly more expensive to activate than analog prepay service.

   We believe that digitalization will increase subscriber usage. Our experience
has been that the average new digital customer uses his or her cellular
telephone more than the average analog customer and that analog customers that
migrate to digital service tend to increase their usage upon migration.

   Digital contract subscribers increased from 27,410 at December 31, 1998 to
219,829 at December 31, 1999. We intend to migrate substantially all remaining
analog contract customers to digital service by the end of 2000. As of December
31, 1999, our digital contract customers in the aggregate generated
approximately 50% of our total cellular traffic.

   The rapid growth in digital subscribers and traffic over the last twelve
months strained our digital capacity and slightly deteriorated our digital
service quality in the fourth quarter of 1999. As a result, and in anticipation
of further digital migration, we decided to accelerate our capital expenditure
program to expand digital capacity and improve digital service quality.

LOCAL TELEPHONY IN THE 450 MHZ FREQUENCY BAND

   In November 1994, we sought government approval of our technical and economic
plans for the commercial launch of fixed local wireless service in the 450 MHz
frequency band on a national level. The SCT never approved such plans. In June
1997, however, the SCT and Iusacell reached agreement on a process by which
Iusacell could obtain one or more regional concessions to provide such service.
The price for such concessions was to be derived from the prices of the winning
bids in the auctions for 450 MHz and 1.9 GHz (PCS) frequency bands, which
concluded in May 1998.

   Based on the results of these auctions, we anticipate that we would be
required to pay approximately U.S.$2.25 million for concessions in Regions 4, 5,
6, 7 and 9, where we have a right of first refusal to acquire such concessions.
However, the exact price, payment terms and coverage/build-out requirements
relating to the concessions, which may be substantial, have not yet been
formally defined by the SCT and the Mexican Federal Telecommunications
Commission (Comision Federal de Telecomunicaciones), which is commonly referred
to as the COFETEL. Consequently, we have not yet determined whether to proceed
with our 450 MHz fixed local wireless project. However, given the capabilities
of the CDMA technology that we are implementing, we are exploring alternatives
for providing local telephony services, including fixed or limited zone wireless
local telephony services in the 800 MHz frequency band in Regions 5, 6, 7 and 9
and in the 1.9 GHz PCS frequency band in Regions 1 and 4. We expect to make our
decision on the overall strategy for providing local telephony services in 2000.

   In September 1998, we determined that, because of many factors, including the
impact of changing technology since the initiation of the 450 MHz fixed local
wireless project in 1994, an impairment of our investment in 450 MHz TDMA
technology had occurred. As a result, we recorded a non-cash writedown of 100%
of the development and pre-operating expenses for the project and 90% of the
fixed assets deployed in the project. The writedown in 1998 amounted to
Ps.1,102.4 million (U.S.$116.3 million). We also determined that certain of the
450 MHz project assets, representing about 10% of their book value, are
redeployable in the mobile wireless network.

   We were party to certain agreements regarding the supply and servicing of
infrastructure equipment and handsets for our 450 MHz local wireless service.
These agreements terminated in 1997, and there could be substantial costs
arising from the termination of these agreements in addition to the non-cash
losses described above. In addition, we could be required to write off some or
all of a U.S.$15.0 million advance made in 1994 to a vendor in respect of
network infrastructure that was never ordered to the extent such advance is not
refunded to us. Finally, we could be required to purchase approximately U.S.$2.1
million in handsets that were ordered, manufactured and delivered, but not yet
paid for, and we are involved in litigation with another handset vendor in
connection with a purported agreement to purchase 60,000 handsets that we never
executed.


                                       50
<PAGE>   54
NON-RECURRING CHARGES

   During the three year period ended December 31, 1999, we recorded various
non-recurring charges as summarized in the following table.


<TABLE>
<CAPTION>

                                                            FOR THE YEAR ENDED DECEMBER 31,
                                                      --------------------------------------------
                                                                                                       MEXICAN GAAP
                                                          1997             1998            1999        TREATMENT
                                                      ------------     ------------    -----------     ---------------------
<S>                                                   <C>              <C>             <C>             <C>
IMPAIRMENT OF ANALOG COMMUNICATIONS EQUIPMENT .....      1,236,307               --             --     Non-operating expense
PROJECT 450 WRITEDOWN .............................             --        1,102,401                    Operating expense
                                                      ------------     ------------     -----------
TOTAL NON-RECURRING CHARGES .......................   Ps.1,236,307     Ps.1,102,401             --
                                                      ============     ============     ===========
</TABLE>


   Under U.S. GAAP, all of the above non-recurring charges were recorded as
operating expenses during the respective periods. The following is a description
of the non-recurring charges.

IMPAIRMENT OF ANALOG COMMUNICATIONS EQUIPMENT

   During 1997, based on certain changes in circumstances surrounding our analog
communications equipment, we determined that the carrying value of such
equipment was impaired. Consequently, we recorded an impairment loss of
Ps.1,236.3 million (U.S.$130.4 million) to reduce the value of our analog
communications equipment to fair value, amounting to Ps.3,243.7 million
(U.S.$342.2 million). The book value of the analog communications equipment as
of December 31, 1997, 1998 and 1999 was Ps.3,243.8 million (U.S.$342.2 million),
Ps.3,636.5 million (U.S.$383.6 million) and Ps.0.0 million (U.S.$0.0 million),
respectively. The equipment no longer provides cellular service to our customers
because of the conversion to Lucent equipment completed in August 1999.

PROJECT 450 NON-CASH WRITEDOWN

   During 1998, we determined that, because of many factors, including the
impact of changing technology since the initiation of the 450 MHz project in
1994, an impairment of our investment in the project assets had occurred.
Consequently, we recorded an impairment charge of Ps.1,102.4 million (U.S.$116.3
million) to write down the 450 MHz assets to a fair value amounting to Ps.57.8
million (U.S.$6.1 million). Even though there was a limited market for the 450
MHz network equipment, our operations group determined that certain of these
assets, representing about 10% of the related fixed assets, could be redeployed
in the mobile wireless network and such assets continue to be depreciated. A
full provision for impairment was recorded for all other assets associated with
the project. The book value of the 450 MHz project fixed assets as of December
31, 1998 and December 31, 1999 is Ps.45.6 million (U.S.$4.8 million) and Ps.36.0
million (U.S.$3.8 million), respectively.

YEAR 2000 COMPLIANCE

   The Year 2000 problem relates to computers, software and other equipment that
include programming code in which calendar year data is abbreviated to only two
digits. As a result of this design decision, some of these systems could fail to
operate or fail to produce correct results if "00" is interpreted to mean 1900,
rather than 2000.

   We completed all required modifications or replacements (including
modification or replacement of mission critical systems and internal network
elements) in accordance with our Year 2000 enterprise-wide compliance program by
the end of October 1999.

   Our transition to the Year 2000 was accomplished with no interruption in
service and with no billing problems. We did not experience any failures in our
mission critical systems. Four minor systems failures were corrected within the
first few days of 2000. No contingency plans were deployed on or after December
31, 2000.

   From the inception of the Year 2000 project through December 31, 1999, in
connection with the Year 2000 project, we incurred pretax expenses of
approximately Ps. 63.3 million (U.S.$6.7 million) and made Ps. 24.7 million
(U.S.$2.6 million) in capital expenditures. This cost was well below the
U.S.$16.9 million cost estimate we made in 1998. Funding for Year 2000
activities came primarily from cash flow from operations.


                                       51
<PAGE>   55
OTHER MATERIAL TRENDS AND CONTINGENCIES

   Our financial condition and results of operations could also be materially
affected by the following events and developments:

NEW COMPETITION

   As a direct result of the spectrum auctions organized by the COFETEL which
concluded in May 1998, we are now facing additional mobile wireless competition
operating in the 1.9 GHz (PCS) spectrum in our cellular territories and, in
2000, expect to face additional local telephony competition operating in the
3.4-3.7 GHz (Wireless Local Loop) spectrum. The specific consequences for
Iusacell of this new competition are difficult to predict. The experience of
other countries suggests that, although overall demand for wireless telephony
services will increase, prices will experience downward pressure, especially at
the time of market entry by the new competitors. To date, although new
competition has not caused us to decrease prices, we have not increased prices
since late March 1999.

PRICE INCREASES AND ROLLBACKS

   We have attempted, and continues to attempt, to exercise price leadership in
the Mexican cellular market, with a strategy of having our prices keep pace with
inflation if economic and competitive conditions permit. During the first half
of 1997, we effectively implemented this strategy through weighted average price
increases of 14.8% in April 1997 for the per minute airtime price on our
contract and prepay plans, and 8.3% in May 1997 for the fixed monthly charge on
all our contract plans. In October 1997, however, we initiated pricing discounts
of between 25% and 50% for the cost of incoming cellular calls, in response to
pricing actions by Telcel and as a means of boosting traffic volumes and,
ultimately, average revenue per subscriber. Moreover, in October 1997 we
adjusted airtime prices downward by 4.6% on a weighted average basis and in
November 1997 further decreased airtime charges on one of our low-end contract
plans by 1.0%, in each case in order to maintain competitiveness.

   In late March 1998, we raised airtime prices approximately 7.9% on average
for contract plans and 13.6% for prepay customers. Because of market and
competitive conditions, however, we partially rolled back this increase in early
May 1998 for both contract and prepay customers and, in late May 1998, we
reversed the remainder of the price increase for contract plans. As a result,
however, a 9.9% airtime price increase for prepay customers remained.

   In August 1998, we filed with the COFETEL to register tariffs that would
increase analog contract plan airtime prices in Region 9 by approximately 3% on
a weighted average basis. Competitive conditions caused us not to implement
price increase. However, in October 1998, our raised airtime prices for our
contract plans by approximately 8% on a weighted average basis. In late March
1999, we raised airtime prices on our contract plans by approximately 12% on a
weighted average basis and approximately 6% for prepay customers. These price
increases remained in place as the competition followed our lead.

   Our revenues will be adversely affected to the extent that price increases
cannot keep pace with inflation.

REGULATORY DEVELOPMENTS

   The Mexican authorities resolved several critical regulatory issues in 1998
and 1999 and will likely continue to resolve additional important regulatory
issues during 2000 which may have a material effect on Iusacell's financial
condition and results of operations.

   Local Interconnection. On November 27, 1998, the COFETEL issued a resolution
which established the per minute interconnection rate for telephone calls made
from wireless customers to wireline customers at Ps.0.2573 per full minute
payable on a per second basis, which will be indexed on a monthly basis for
inflation as of October 1, 1998. In accordance with a September 1997 agreement
with Telmex, this tariff was applied retroactively to June 1, 1997. We had been
paying an interconnection fee of Ps.0.31 per minute or fraction of a minute. As
a result of the retroactive application of this interconnection tariff, we
received a benefit of Ps.32.0 million (U.S.$3.4 million) in 1998.

   The COFETEL declined to provide for any amount of reciprocity in the
interconnection fee payable by Telmex to wireless operators for interconnection
services that Iusacell provides Telmex for calls made by wireline customers to
mobile wireless customers. As a result, we booked a net Ps.32.6 million
(U.S.$3.4 million) revenue reduction for the fourth quarter of 1998 and, in
early January 1999, filed for an administrative reconsideration of the local


                                       52
<PAGE>   56
interconnection ruling seeking, among other things, full interconnection
reciprocity for calls made by wireless customers to wireline customers.

   The November 27, 1998 resolution is only applicable through December 31,
2000. We are currently discussing local interconnection terms for 2001 and
beyond with the COFETEL and Telmex. We seek, among other things, a reduction in
the per minute wireless to wireline interconnection rate from Ps.0.2573 per
minute to Ps.0.2000 per minute, indexed for inflation as of October 1, 1998, and
symmetrical (100%) reciprocity in the interconnection fee payable by Telmex to
Iusacell for wireline to fixed wireless interconnection.

   Calling Party Pays. On November 27, 1998, the COFETEL also ruled that the
calling party pays modality would be implemented by May 1, 1999 as an option for
the wireless customer. CPP is a cellular telephony payment scheme similar to the
existing wireline payment scheme, where the wireline or fixed wireless party
that places a call to a cellular telephone, and not the cellular subscriber
receiving the call, will be billed for interconnection access, and the recipient
will not be billed for the airtime charges corresponding to that call. The
COFETEL established the CPP interconnection tariff at Ps.1.80 per minute or
fraction of a minute, which was to be indexed on a monthly basis for inflation
as of October 1, 1998, for calls from Telmex wireline customers to mobile
wireless customers. CPP would only apply to local calls and the mobile party
pays modality would continue to apply to incoming long distance and incoming
calls to a roamer.

   In early January 1999, Telmex filed an injunction which suspended temporarily
the scheduled implementation of CPP. This preliminary injunction was set aside
by the Mexican courts in February 1999. Telmex then filed for a review of the
order setting aside the preliminary injunction. This motion has not yet been
decided.

   In early January 1999, we filed with the COFETEL for an administrative
reconsideration of the CPP ruling, seeking, among other things:

   -  an increase in the CPP interconnection tariff to in excess of Ps.2.00
      per minute, and

   -  interconnection reciprocity for any and all incoming calls from wireline
      telephones to subscribers maintaining the mobile party pays modality.

   In April 1999, Telmex and the Cellular A-Band carriers completed negotiating
a new mobile wireless -- Telmex local wireline interconnection agreement with
the approval of the COFETEL. The calling party pays modality was implemented on
May 1, 1999. All mobile wireless customers were automatically converted to CPP,
with the right to revert to the mobile party pays modality. The interconnection
rate was frozen for six months at Ps.1.90 per minute or fraction of a minute.
Had the indexing established by the November 27, 1998 COFETEL resolution been
applied, the rate for May 1999 would have been Ps.1.97 per minute or fraction of
a minute. The price which Telmex may charge its customers was frozen for six
months at Ps.2.50 per minute or fraction of a minute, plus Telmex's applicable
per call local charge. This CPP interconnection tariff and the Telmex surcharge
were extended for another six-month period through April 2000 at the same rates.
Had the indexing established by the November 27, 1998 COFETEL resolution been
applied, the rate for November 1999 would have been Ps.2.17 per minute or
fraction of a minute. Iusacell cannot predict whether the COFETEL intends to
extend the same tariff and surcharge at the same rates for another defined
period of time, apply indexing as required by the November 27, 1998 resolution
or apply lesser tariff and/or surcharge increases.

   Telmex greeted the May 1, 1999 implementation of CPP with an advertising
campaign critical of the high costs to wireline customers, whom they urged to
block CPP calls. But after a moderate decline in traffic during the first two
weeks of May 1999, we experienced a gradual increase in traffic over the last
two weeks of May 1999, slightly exceeding pre-CPP traffic levels by the end of
the month. In the first eight months of CPP operations, we believe that our call
traffic increased by more than 13% due to CPP, with an increase in the
percentage of total calls that were incoming calls from 39% to 43%. Recently,
Telmex reversed its opposition to CPP, publicly announcing support for CPP.

   The overwhelming majority of our cellular customers have chosen not to opt
out of the CPP modality. We believe that the implementation of the CPP modality
has accelerated prepay subscriber growth and increased subscriber usage
throughout the Mexican wireless market and will continue to do so.


                                       53
<PAGE>   57
   In the event that CPP continues to cause a surge in cellular traffic, we will
likely experience improved revenue growth, but we may also need to incur
substantial additional capital expenditures to augment our capacity in order to
handle this greater traffic.

   We are currently discussing with the COFETEL and Telmex the possibility of
extending the CPP modality to incoming national long distance calls and to
incoming local and national long distance calls received by subscribers who are
roaming within Mexico. If this proposal is accepted, the mobile party pays
modality would continue to apply only to incoming international long distance
calls.

   Long Distance Interconnection. In a separate resolution issued on November
27, 1998, the COFETEL also established the interconnection tariff between long
distance and local wireline carriers at Ps.0.2573 per full minute payable on a
per second basis, which will be indexed on a monthly basis for inflation as of
October 1, 1998. With respect to international long distance calls, the COFETEL
eliminated the requirement that a Mexican long distance company pay 58% of the
incoming international settlement rate to the local telephone carrier
terminating a call.

   Long Distance Concession. In December 1997, the COFETEL authorized a
modification of our concession to provide long distance services, modifying
coverage requirements and permitting the use of microwave and other non-fiber
technologies for transmission purposes. Together with fiber-swapping agreements
reached by Iusacell with two of our competitors, the modified concession permits
a more efficient, more technologically flexible long distance network and
eliminates more than U.S.$200 million in Iusacell capital expenditure
requirements over the next three years.

   In 2000, the SCT and the COFETEL may also determine how much, through what
means and over how much time long distance concessionaires, including Iusatel,
will pay for the special projects implemented by Telmex prior to January 1997 to
permit competition in long distance telephony, including the numbering and
signaling plans and expenditures to facilitate interconnection. In May 1997, the
COFETEL issued a ruling mandating that the total amount reimbursable to Telmex
for such special projects was U.S.$422 million. Several long distance
concessionaires objected to the ruling, and the COFETEL is reviewing its ruling
in light of these objections. We are currently discussing the potential terms of
a negotiated settlement with Telmex on this and other issues, which would
involve payments to Telmex with a net present value of in excess of U.S.$15
million. However, there can be no certainty that we will be able to reach a
negotiated settlement with Telmex or, if we can reach such a settlement, on what
terms.

   Quality Standards. In October 1999, we entered into an agreement with the
COFETEL to maintain certain cellular quality standards measured in terms of
connection time, dropped calls and ineffective attempts. We currently meet these
quality standards. Failure to maintain these quality standards may result in
refund obligations to subscribers and other governmental sanctions. If our call
traffic grows at faster than expected levels, we may need to further accelerate
our capital expenditure program in order to augment our capacity and thereby
remain in compliance with the agreed quality standards.

   Although we currently meet the COFETEL quality standards and although the
period in which the COFETEL may impose sanctions has not yet commenced, we
nevertheless have determined voluntarily to compensate our subscribers in Region
9 in light of perceived quality problems during 1999 due to network
digitalization and rapid traffic growth. Our subscribers who were subscribers as
of December 31, 1999 will receive:

   -  if a contract subscriber, 20% more included minutes in their contract
      package in April and May 2000,

   -  or if a prepay customer, 5 free minutes.

We do not expect the financial impact to be material.


                                       54
<PAGE>   58
RESULTS OF OPERATIONS

   The following table presents for the periods indicated the percentage
relationships which certain items bear to revenues:

<TABLE>
<CAPTION>

                                                              YEAR ENDED DECEMBER 31,
                                                       1997            1998            1999
<S>                                                    <C>             <C>             <C>
Revenues:
  Cellular service revenues .....................        74.1%           74.6%           82.5%
  Other service revenues ........................         8.8            12.1             7.1
                                                        -----           -----           -----
   Total service revenues .......................        82.9            86.7            89.6
  Telephone equipment and other revenues                 17.1            13.3            10.4
                                                        -----           -----           -----
   Total revenues ...............................       100.0           100.0           100.0
Cost of sales:
  Cost of services ..............................        27.6            27.1            25.6
  Cost of telephone equipment and other .........        10.8             7.1             6.4
                                                        -----           -----           -----
   Total ........................................        38.4            34.2            32.0
Gross Profit ....................................        61.5            65.8            68.0
Operating expenses ..............................        40.0            38.2            34.4
Depreciation & amortization .....................        31.3            28.1            33.9
Project 450 non-cash writedown ..................          --            34.8              --
                                                        -----           -----           -----
Operating income (loss) .........................        (9.8)          (35.3)           (0.2)
Other income (loss), net ........................          --             4.7            (0.6)
Interest financing cost (gain);
  Interest expense, net .........................        13.3             7.9             6.9
  Foreign exchange (gain) loss, net..............         2.6            29.6            (3.8)
  Gain on net monetary position .................       (15.7)          (24.0)          (15.7)
                                                        -----           -----           -----
   Total ........................................         0.2            13.5           (12.6)
Equity participation in net
  income (loss) of associated companies..........         8.5             0.9           (1.1)
Provision for equipment impairment ..............       (49.9)             --              --
Income (loss) from continuing operations before
 asset tax, employee profit sharing, minority
 interest and extraordinary item.................       (51.4)          (43.2)           10.7
Provision for asset tax, income tax and
 employee profit sharing.........................         2.4             2.3            12.8
Minority interest ...............................          --            (0.2)           (0.4)
Extraordinary item ..............................          --              --             9.6
Loss from discontinued operation ................          --            (0.7)           (0.1)
                                                        -----           -----           -----
Net income (loss) ...............................       (53.8)%         (46.0)%           7.9%
                                                        =====           =====            ====
</TABLE>


YEAR ENDED DECEMBER 31, 1999 COMPARED TO YEAR ENDED DECEMBER 31, 1998

REVENUES

   Total revenues consist of cellular service revenues, revenues from other
services and telephone equipment and other revenues. Our cellular service
revenues are principally derived from the provision of cellular telephone
service in Mexico and also include revenues attributable to in-roaming and long
distance service revenue generated by our cellular subscribers. Other service
revenues consist of revenues from the provision of telecommunication services in
Mexico other than cellular, including long distance service revenue from
non-cellular subscribers and revenues from the provision of data transmission,
fixed local wireless, satellite transmission and IMTS services. Telephone
equipment and other revenues consist primarily of revenues from sales of
cellular telephone equipment and accessories, as well as revenues attributable
to out-roaming and, beginning in 1999, revenues from the sale of dark fiber
optic cable (which, before 1999, had been included in Other income). Revenues
attributable to out-roaming are passed through to the applicable host operator.



                                       55
<PAGE>   59
   The following table presents the source of our revenues for the years ended
December 31, 1999 and 1998.

<TABLE>
<CAPTION>

                                            YEAR ENDED DECEMBER 31,
                                            -----------------------
                                         1998                    1999           CHANGE
                                  ------------------      -----------------      ------
                                     PS.         %           PS.        %           %
                                         (IN MILLIONS OF PESOS, EXCEPT PERCENTAGES)
<S>                               <C>          <C>        <C>         <C>       <C>
Cellular service revenues.......  2,367.2       74.6      3,469.7      82.5        46.6
Other service revenues..........    383.7       12.1        298.0       7.1       (22.3)
                                  -------      -----      -------     -----      ------
  Total service revenues........  2,750.9       86.7      3,767.7      89.6        37.0
Telephone equipment and
 other revenues.................    421.5       13.3        437.0      10.4         3.7
                                  -------      -----      -------     -----      ------
  Total revenues................  3,172.4      100.0      4,204.7     100.0        32.5
                                  =======      =====      =======     =====      ======
</TABLE>

   Cellular Services.  The table below presents cellular service revenues by
source for the years ended December 31, 1999 and 1998.

<TABLE>
<CAPTION>

                                                        YEAR ENDED DECEMBER 31,
                                           ------------------------------------------------
                                                   1998(1)                   1999(1)
                                           ---------------------      ---------------------
                                              PS.            %           PS.            %
                                           -------         -----      --------       ------
                                              (IN MILLIONS OF PESOS, EXCEPT PERCENTAGES)
<S>                                        <C>             <C>        <C>            <C>
Airtime(2).............................      849.2          35.9       1,367.0         39.4
Monthly fees...........................    1,079.4          45.6       1,406.2         40.5
Long distance..........................      198.3           8.4         413.4         11.9
Value-added services(3)................      169.2           7.1         214.2          6.2
In-roaming.............................       63.3           2.7          66.9          1.9
Activation fees and other .............        7.8           0.3           2.0          0.1
                                           -------         -----      --------       ------
Total cellular service revenues .......    2,367.2         100.0       3,469.7        100.0
                                           =======         =====      ========       ======
</TABLE>

-------------------
(1)   Figures reflect intercompany eliminations. These figures do not include
      revenues derived from paging, local telephony or data transmission
      services or from long distance services unrelated to cellular service.
(2)   Airtime includes amounts billed to other carriers for incoming minutes
      under CPP starting May 1, 1999. Incoming and outgoing airtime is charged
      on a per-minute basis for both peak (Monday to Friday, 8:00 a.m. to 10:00
      p.m.) and non-peak airtime.
(3)   Includes fees for value-added services, such as call waiting, call
      transfer, emergency service, secretarial service and conference calling,
      and revenues from activation bonds, insurance-related charges payable by
      subscribers, rural and public telephony and Iusacell's cellular magazine.
      Does not include charges for related airtime. Customers using value-added
      services such as news, weather, sports and entertainment reports are
      charged only for airtime. These revenues are therefore included in
      airtime.


   We had 1,322,798 and 755,375 cellular subscribers at December 31, 1999 and
1998, respectively. Prepay subscribers increased by 102.9% from 478,361
subscribers, or 63.3% of total subscribers, at December 31, 1998 to 970,510
subscribers, or 73.4% of total subscribers, at December 31, 1999. A prepay
customer is included as a customer if, at the end of the reporting period, such
customer's telephone number remains activated. Contract subscribers increased by
27.2% from 277,014 subscribers, or 36.7% of total subscribers, at December 31,
1998, to 352,288 subscribers, or 26.6% of total subscribers, at December 31,
1999.

   Cellular service revenues increased by 46.6% to Ps.3,469.7 million
(U.S.$366.0 million) in 1999 from Ps.2,367.2 million (U.S.$249.7 million) in
1998 and represented 82.5% and 74.6% of total revenues in 1999 and 1998,
respectively. Revenues increased primarily as a result of subscriber growth, the
migration of approximately 99,000 analog contract subscribers to digital service
(which resulted in an increase in average usage by migrated customers), calling
party pays (which resulted in a significant increase in incoming calls traffic
and contributed to the growth in prepay subscribers) and greater usage of long
distance services by our cellular subscribers. This increase was offset in part
by the decline in average monthly MOUs and nominal average monthly cellular
revenue per subscriber described below.

   Monthly fees from contract customers increased 30.3% to Ps.1,406.2 million
(U.S.$148.3 million) in 1999 from Ps.1,079.4 million (U.S.$113.9 million) in
1998 because of the increase in contract subscribers. Airtime revenues increased
61.0% to Ps.1,367.0 million (U.S.$144.2 million) in 1999 from Ps.849.2 million
(U.S.$89.6 million) in 1998 for the reasons described in the preceding
paragraph. Long distance cellular revenues increased 108.5% to

                                       56
<PAGE>   60
Ps.413.4 million (U.S.$43.6 million) in 1999 from Ps.198.3 million (U.S.$20.9
million) in 1998 mainly because of growth in usage across all our regions.

   Average monthly MOUs for 1999 (excluding incoming calls only prepay
customers) were 77, a decrease of 11.5% compared to the monthly average of 87
MOUs in 1998. This decline in MOUs was largely due to the significant increase
in the number of our prepay customers, who generate substantially lower average
MOUs than contract customers. However, this general decline masks the 9%
increase in average monthly MOUs among contract subscribers in 1999 compared to
1998.

   Nominal average monthly cellular revenue per subscriber (excluding incoming
calls only prepay customers) declined 4.2% to Ps. 346.0 (U.S.$36.5) in 1999 from
Ps.361.0 (U.S.$38.1) in 1998. The reasons for this decline are primarily the
same as those noted to explain the decline of average monthly MOUs. As with
average monthly MOUs, this general decline masks the 17% increase in average
monthly cellular revenue per subscriber among contract subscribers in 1999
compared to 1998.

   Contract subscriber churn increased to an average monthly level of 2.96% in
1999 from 2.58% in 1998. Billing system implementation problems contributed to a
delay in recognizing churn from prior periods, which we chose to recognize in
1999.

   Other Services. Other service revenues decreased by 22.3% to Ps.298.0 million
(U.S.$31.4 million) in 1999 from Ps.383.7 million (U.S.$40.5 million) in 1998,
and represented 7.1% and 12.1% of total revenues in 1999 and 1998, respectively.
This decrease was principally due to the fewer subscribers and consequential
lower revenues in our satellite transmission, 450 MHz fixed local wireless and
IMTS businesses, and a more than 80% decline in data transmission revenues,
offset in part by increased long distance revenues from our mid-sized business
and residential non-cellular long distance customers.

   Telephone Equipment and Other. Telephone equipment and other revenues
increased 3.7% to Ps.437.0 million (U.S.$46.1 million) in 1999 from Ps.421.5
million (U.S.$44.5 million) in 1998. This increase was primarily due to the Ps.
60.4 million (U.S. $6.4 million) in revenues from the sale of dark fiber optic
cable which more than offset a sharp decline in revenues from sales of handsets
and accessories. We believe that the large number of existing handsets and
accessories available in the market created lower demand for new handsets and
accessories, particularly among our prepay customers.

COST OF SALES

   Our cost of sales includes cost of services, cost of telephone equipment and
other costs. Total cost of sales increased 23.7% to Ps.1,343.7 million
(U.S.$141.7 million) in 1999 from Ps.1,086.4 million (U.S.$114.6 million) in
1998. As a percentage of total revenues, cost of sales decreased to 32.0% in
1999 from 34.2% in 1998.

   Cost of Services. Cost of services includes taxes and fees on revenues
payable to the Mexican government, interconnection costs, technical costs such
as maintenance, repair costs, lease expenses, salaries of technical personnel
and electricity. Cost of services increased 24.8% to Ps.1,074.2 million
(U.S.$113.3 million) in 1999 from Ps.860.8 million (U.S.$90.8 million) in 1998.
This increase was mainly due to the 46.6% increase in cellular service revenues,
which resulted in higher overall (i) taxes and fees payable to the Mexican
government and (ii) Telmex interconnection fees. This increase was offset in
part by lower fees than would otherwise have been payable to the Mexican
government as a result of a change in the methodology by which Iusacell
determines the revenue base upon which it calculates the participation fee of
the Mexican government. Beginning in January 1999, Iusacell does not include in
that revenue base that portion of cellular service monthly fees attributable to
handset acquisition costs. As a percentage of service revenues, cost of services
decreased from 31.3% for 1998 to 28.5% for 1999 primarily because of the cost
improvement actions.

   Cost of Telephone Equipment and Other. Cost of telephone equipment and other
includes that portion of handset and accessory costs that is not capitalized,
handset inventory obsolescence charges and the cost of dark fiber optic cable
sold. Cost of telephone equipment and other costs increased by 19.5% to Ps.269.5
million (U.S.$28.4 million) in 1999 from Ps.225.5 million (U.S.$23.8 million) in
1998 primarily due to the increase in telephones sold to prepay program gross
additions, the prepay handset costs associated with the 2 for 1 promotion for
contract customers (in which a new contract customer also receives a free prepay
phone) and an increase in handset inventory obsolescence charges. As a
percentage of telephone equipment and other revenues, the cost of telephone
equipment and other increased to 61.7% in 1999 from 53.5% in 1998. The cost of a
cellular handset given

                                       57
<PAGE>   61
to a contract customer is amortized over 18 months, the average length of our
cellular contract, instead of being immediately expensed in the period in which
the customer received the telephone.

OPERATING EXPENSES

   Operating expenses increased 19.4% to Ps.1,444.8 million (U.S.$152.4 million)
in 1999 from Ps.1,210.5 million (U.S.$127.7 million) in 1998. As a percentage of
total revenues, operating expenses decreased to 34.4% in 1999 from 38.2% in
1998. Sales and advertising expenses increased by 11.1% from Ps.829.5 million
(U.S.$87.5 million) in 1998 to Ps.921.9 million (U.S.$97.2 million) in 1999,
primarily because of increased commissions resulting from higher sales and
revenue-related increases in advertising. General and administrative expenses
increased by 37.2% to Ps.522.9 million (U.S.$55.2 million) in 1999 from Ps.381.7
million (U.S.$40.2 million) in 1998, driven primarily by extraordinary expenses
related to the Year 2000 project and reserves related to certain litigation with
vendors. In accordance with Mexican GAAP, until September 1998, certain
pre-operating expenses, primarily related to Project 450, were capitalized
rather than expensed as under US GAAP. In September 1998, under Mexican GAAP,
Iusacell wrote off all capitalized pre-operating expenses accumulated as of that
date as a charge against current operations.

DEPRECIATION AND AMORTIZATION

   Depreciation and amortization expenses increased by 59.6% to Ps.1,425.0
million (U.S.$150.3 million) in 1999 from Ps.892.9 million (U.S.$94.2 million)
in 1998, excluding the Project 450 non-cash writedown in 1998 of Ps.1,102.4
million (U.S.$116.3 million). The increase was primarily due as a result of
completing the initial phase deployment of the new Lucent Technologies analog
and digital network and making additional investments to meet the capacity and
coverage requirements for continued growth. Additionally, the digitalization of
the contract subscriber base resulted in greater amortization expenses driven
mainly by increased purchases of more expensive digital handsets.

OPERATING LOSS

   We recorded an operating loss of Ps.8.9 million (U.S.$0.9 million) in 1999 as
compared to an operating loss of Ps.1,119.8 million (U.S.$118.1 million) in
1998. The net loss in 1998 includes the impact of the Ps.1,102.4 million
(U.S.$116.3 million) Project 450 non-cash writedown.

INTEGRAL FINANCING GAIN

   We recorded an integral financing gain of Ps.529.5 million (U.S.$55.9
million) in 1999 compared to an integral financing loss of Ps.427.8 million
(U.S.$45.1 million) in 1998. This difference was principally due to a foreign
exchange gain of Ps.159.1 million (U.S.$16.8 million) in 1999 as compared to a
foreign exchange loss of Ps.939.5 million (U.S.$99.1 million) in 1998. The 1999
foreign exchange gain resulted from the appreciation of the peso against the
U.S. dollar. Gain on monetary position decreased by 13.2% to Ps.661.8 million
(U.S.$69.8 million) in 1999 from Ps.762.6 million (U.S.$80.4 million) in 1998
primarily due to a lower period-over-period inflation, 12.3% in 1999 compared to
18.6% in 1998. Net interest expense increased by 16.1% to Ps.291.4 million
(U.S.$30.7 million) in 1999 from Ps. $250.9 million (U.S.$26.5 million) in 1998
primarily due to higher outstanding debt. This trend will continue in 2000 as we
experience the full impact of the December 1999 issuance by New Iusacell of
U.S.$350.0 million of senior notes due 2006.

NET INCOME

   As a result of the factors described above, our net income was Ps.333.8
million (U.S.$35.2 million) in 1999 as compared to a net loss of Ps.1,457.1
million (U.S.$153.7 million) in 1998. The net loss in 1998 includes the impact
of the Ps.1,102.4 million (U.S.$116.3 million) Project 450 non-cash writedown.



                                       58
<PAGE>   62
YEAR ENDED DECEMBER 31, 1998 COMPARED TO YEAR ENDED DECEMBER 31, 1997

REVENUES

   The following table presents the source of our revenues for the years ended
December 31, 1997 and 1998.

<TABLE>
<CAPTION>
                                                       YEAR ENDED DECEMBER 31,
                                                -------------------------------------
                                                       1997               1998
                                                ----------------    -----------------      %
                                                  PS.        %        PS.        %       CHANGE
                                                -------    -----    -------     -----    ------
                                                  (IN MILLIONS OF PESOS, EXCEPT PERCENTAGES)
<S>                                             <C>        <C>      <C>         <C>      <C>
Cellular service revenues.....................  1,836.8     74.1    2,367.2      74.6      28.9
Other service revenues........................    219.0      8.8      383.7      12.1      75.3
  Total service revenues......................  2,055.8     82.9    2,750.9      86.7      33.8
Telephone equipment and other revenues........    422.8     17.1      421.5      13.3     (0.3)
                                                -------    -----    -------     -----     ----
  Total revenues..............................  2,478.6    100.0    3,172.4     100.0     28.0
                                                =======    =====    =======     =====     ====
</TABLE>


   Cellular Services.  The table below presents cellular service revenues by
source for the years ended December 31, 1997 and 1998.

<TABLE>
<CAPTION>

                                                   YEAR ENDED DECEMBER 31,
                                        --------------------------------------------
                                                1997(1)                 1998(1)
                                        -------------------     --------------------
                                           PS.          %          PS.           %
                                        -------       -----      -------       -----
                                         (IN MILLIONS OF PESOS, EXCEPT PERCENTAGES)
<S>                                     <C>           <C>        <C>          <C>
Airtime(2)..........................      687.7        37.4        849.2        35.9
Monthly fees........................      819.1        44.6      1,079.4        45.6
Long distance.......................      162.3         8.8        198.3         8.4
Value-added services(3).............       95.2         5.2        169.2         7.1
In-roaming..........................       70.9         3.9         63.3         2.7
Activation fees and other...........        1.6         0.1          7.8         0.3
                                        -------       -----      -------       -----
Total cellular service revenues.....    1,836.8       100.0      2,367.2       100.0
                                        =======       =====      =======       =====
</TABLE>

-------------------

(1)   Figures reflect intercompany eliminations. These figures do not include
      revenues derived from paging, local telephony or data transmission
      services or from long distance services unrelated to cellular service.

(2)   Incoming and outgoing airtime is charged on a per-minute basis for both
      peak (Monday to Friday, 8:00 a.m. to 10:00 p.m.) and non-peak airtime.

(3)   Includes fees for value-added services, such as call waiting, call
      transfer, emergency service, secretarial service and conference calling,
      and revenues from activation bonds, insurance-related charges payable by
      subscribers, rural and public telephony and Iusacell's cellular magazine.
      Does not include charges for related airtime. Customers using value-added
      services such as news, weather, sports and entertainment reports are
      charged only for airtime. These revenues are therefore included in
      airtime.

   We had 755,375 and 400,123 cellular subscribers at December 31, 1998 and
1997, respectively. Prepay subscribers increased by 139.0% from 200,159
subscribers, or 50.0% of total subscribers, at December 31, 1997 to 478,361
subscribers, or 63.3% of total subscribers, at December 31, 1998. Contract
subscribers increased by 38.5% from 199,964 subscribers, or 50.0% of total
subscribers, at December 31, 1997 to 277,014, or 36.7% of total subscribers at
December 31, 1999.

   Cellular service revenues increased by 28.9% to Ps.2,367.2 million
(U.S.$249.7 million) in 1998 from Ps.1,836.8 million (U.S.$193.8 million) in
1997 and represented 74.6% and 74.1% of total revenues in 1998 and 1997,
respectively. Revenues increased primarily as a result of a larger subscriber
base, offset in part by the impact of a 17.1% decrease in average monthly MOUs
and a 22.2% decrease in nominal average monthly cellular revenue per subscriber
in 1998 as compared to 1997.

   Monthly fees from contract customers increased 31.8% to Ps.1,079.4 million
(U.S.$113.9 million) in 1998 from Ps.819.0 million (U.S.$86.4 million) in 1997
because of the increase in contract subscribers. Airtime revenues also increased
23.5% to Ps.849.2 million (U.S.$89.6 million) in 1998 from Ps.687.7 million
(U.S.$72.5 million) in 1997 mainly because of higher usage resulting from the
increase in the subscriber base. Long distance cellular revenues

                                       59
<PAGE>   63
increased 22.1% to Ps.198.3 million (U.S.$20.9 million) in 1998 from Ps.162.3
million (U.S.$17.1 million) in 1997 mainly because of increased traffic from new
and existing cellular subscribers.

   Average monthly MOUs for 1998 were 87, a decrease of 17.1% compared to the
monthly average of 105 MOUs in 1997. This decline in MOUs was largely due to the
significant increase in the number of Iusacell's prepay customers, who generate
substantially lower average MOUs than contract customers. In addition, Iusacell
has experienced a trend toward lower MOUs as Iusacell's expanded customer base
increasingly includes subscribers who tend to generate fewer MOUs.

   Nominal average monthly cellular revenue per subscriber declined 22.2% to
Ps.361 (U.S.$38.1) in 1998 from Ps.464 (U.S.$49.0) in 1997. This decline was
primarily due to the same reasons noted to explain the decline of average
monthly MOUs, and to a shift in usage mix towards discounted incoming calls
(discounts were implemented in October 1997).

   Contract subscriber churn declined to an average monthly level of 2.58% for
1998 from 2.94% for 1997. This decline reflects improved customer service and
the implementation of special programs specifically designed to enhance customer
retention and loyalty. It also reflects the effect of billing system
implementation problems, which resulted in the recognition in 1999 of some churn
relating to 1998. See " - Year Ended December 31, 1999 Compared to Year Ended
December 31, 1998 - Revenues."

   Other Services. Other service revenues increased by 75.3% to Ps.383.7 million
(U.S.$40.5 million) in 1998 from Ps.219.0 million (U.S.$23.1 million) in 1997,
and represented 12.1% and 8.8% of total revenues in 1998 and 1997, respectively.
This increase was principally due to increased traffic from new and existing
mid-sized business long distance customers.

   Telephone Equipment and Other. Telephone equipment and other revenues
decreased 0.3% to Ps.421.5 million (U.S.$44.5 million) in 1998 from Ps.422.8
million (U.S.$44.6 million) in 1997. This decrease was primarily due to lower
out-roaming revenues.

COST OF SALES

   Total cost of sales increased 13.9% to Ps.1,086.4 million (U.S.$114.6
million) in 1998 from Ps.953.4 million (U.S.$100.6 million) in 1997. As a
percentage of total revenues, cost of sales decreased to 34.2% in 1998 from
38.4% in 1997.

   Cost of Services. Cost of services increased 25.6% to Ps.860.8 million
(U.S.$90.8 million) in 1998 from Ps.685.0 million (U.S.$72.3 million) in 1997.
This increase was mainly due to the 22.3% increase in cellular service revenues
which resulted in higher overall taxes and fees payable to the Mexican
government and Telmex interconnection fees, offset in part by a 21.9% decrease
in long-distance interconnection costs resulting from a greater use of our own
expanded long distance network. As a percentage of service revenues, cost of
services decreased from 33.3% for 1997 to 31.3% for 1998 mainly because of cost
improvement actions and a retroactive reduction in Telmex interconnection fees.

   Cost of Telephone Equipment and Other. Cost of telephone equipment and other
costs decreased by 16.0% to Ps.225.5 million (U.S.$23.8 million) in 1998 from
Ps.268.3 million (U.S.$28.3 million) in 1997 primarily due to lower prepay
handset costs. As a percentage of telephone equipment and other revenues, cost
of telephone equipment and other decreased to 53.5% in 1998 from 63.5% in 1997.
The cost of a cellular handset given to a contract customer is amortized over 18
months, the average length of our cellular contract, instead of being expensed
in the period in which the customer received the telephone.

OPERATING EXPENSES

   Operating expenses increased 22.2% to Ps.1,210.5 million (U.S.$127.7 million)
in 1998 from Ps.990.9 million (U.S.$104.5 million) in 1997. As a percentage of
total revenues, operating expenses decreased to 38.2% in 1998 from 40.0% in
1997. Sales and advertising expenses increased by 34.2% from Ps.617.9 million
(U.S.$65.2 million) in 1997 to Ps.829.5 million (U.S.$87.5 million) in 1998,
primarily because of increased competition for customer growth and the launch of
our digital services. General and administrative expenses increased 2.1% to
Ps.381.7

                                       60
<PAGE>   64
million (U.S.$40.3 million) in 1998 from Ps.373.0 million (U.S.$39.3 million) in
1997, primarily due to higher salaries and benefits and general operating costs.
In accordance with Mexican GAAP, until September 1998, we capitalized certain
pre-operating expenses, primarily related to Project 450, rather than expense
them as under U.S. GAAP. In September 1998, under Mexican GAAP, we wrote off all
capitalized pre-operating expenses accumulated as of that date as a charge
against current operations.

DEPRECIATION AND AMORTIZATION

   Depreciation and amortization expenses, including the Project 450 non-cash
writedown, increased by 157.4% to Ps.1,995.3 million (U.S.$210.5 million) in
1998 from Ps.775.3 million (U.S.$81.8 million) in 1997. This significant
increase was primarily due to the Ps.1,102.4 million (U.S.$116.3 million)
non-cash writedown of the carrying value of our investment in the 450 MHz fixed
wireless project.

OPERATING LOSS

   We recorded an operating loss of Ps.1,119.8 million (U.S.$118.1 million) in
1998 as compared to an operating loss of Ps.241.0 million (U.S.$25.4 million) in
1997. Excluding the non-cash writedown for the 450 MHz project, the 1998
operating loss would have been Ps.17.4 million (U.S.$1.8 million).

OTHER INCOME

   Other income of Ps.149.0 million (U.S.$15.7 million) in 1998 primarily
represents a gain from the Mexican GAAP accounting for the fiber optic cable
swap agreement with Bestel, S.A. de C.V.

INTEGRAL FINANCING COST

   Integral financing cost was Ps.427.8 million (U.S.$45.1 million) in 1998
compared to a cost of Ps.5.2 million (U.S.$0.5 million) in 1997 due principally
to a foreign exchange loss of Ps.939.5 million (U.S.$99.1 million) in 1998
compared to a foreign exchange loss of Ps.64.6 million (U.S.$6.8 million) in
1997, resulting from the effect of the higher peso devaluation in 1998 as
compared with 1997. Net interest expense decreased by 24.1% to Ps.250.9 million
(U.S.$26.5 million) in 1998 from Ps.330.7 million (U.S.$34.9 million) in 1997
because we were able to capitalize Ps.138.9 million (U.S.$14.7 million) of
interest related to investments in fixed assets. Monetary gain increased by
95.6% to Ps.762.6 million (U.S.$80.4 million) in 1998 from Ps.390.0 million
(U.S.$41.1 million) in 1997 primarily due to the impact of period-over-period
inflation of 18.6% on the higher net monetary liability position in 1998
resulting from the July 1997 refinancing and the 1998 UBS AG bridge loan in
anticipation of the Eximbank Facility described below under "- Liquidity and
Capital Resources Liquidity."

PROVISION FOR EQUIPMENT IMPAIRMENT

   In 1997, we recorded a provision of Ps.1,236.3 million (U.S.$130.4 million)
under Mexican GAAP as a charge to income to reduce the value of our
communications network to fair value. See Note 20 to the Consolidated Financial
Statements.

   For U.S. GAAP purposes, the Ps.1,236.3 million impairment provision was
determined in accordance with the Statement of Financial Accounting Standards
No. 121 "Accounting for the Impairment of Long-lived Assets and Assets to be
Disposed of" ("SFAS 121"). During the year ended December 31, 1997, changes in
circumstances indicated that the carrying amount of Iusacell's analog
telecommunications network might not be recoverable. These circumstances
included:

   -  Customer and marketing requirements for better voice quality, more and
      improved value-added services and reduction of wireless fraud, all of
      which were more viable with a digital platform. These requirements
      accelerated the adoption of digital technology in the Mexican wireless
      market.

   -  The view of Bell Atlantic, which assumed management control of Iusacell in
      February 1997, that we would need to adopt digital technology in order to
      remain competitive and that CDMA was the best technology available to us.

   -  The plans developed in 1997 by Telmex, the incumbent carrier, and other
      wireless carriers to launch digital technology in Mexico in 1998.


                                       61
<PAGE>   65
   -  Our decision to participate in the digital personal communications
      services auctions that were announced in November 1997. Effectively, the
      auctions were contributing to the growing market pressures for a wireless
      service change from analog to digital technology throughout Mexico.

   -  An increase in our subscriber base during 1997, such that the analog
      network was operating at close to full capacity by November 1997. The CDMA
      digital network has the potential to increase capacity by six to ten times
      compared with an analog network with comparable equipment.

   In view of these changes in circumstances, we estimated the future cash
flows, undiscounted and without interest, of the analog equipment based on its
remaining life and considering the eventual disposition of the equipment under
the terms of a December 1997 agreement with Lucent to replace such equipment. At
the time of that assessment, the sum of the undiscounted future cash flows was
less than the book value of the analog equipment.

   Having determined that the analog equipment had been impaired, we then used
the measurement criteria in SFAS 121 to determine the amount of the impairment.
Because the analog network was our principal fixed asset and integral to our
operations, we believe that the asset does not qualify as an asset to be
disposed of in accordance with SFAS 121, but rather an asset to be held and
used. Consequently, for U.S. GAAP purposes, we reduced the value of our
investment in the analog network to its fair value and recorded such write-down
as a charge to operating expenses. Fair value was determined based on an
independent appraisal. Furthermore, such fair value approximates the amount of
the trade-in credits that were granted pursuant to the agreement with Lucent.
See Note 20 to the Consolidated Financial Statements.

LOSS FROM DISCONTINUED OPERATIONS

   Loss from discontinued operations of Ps.20.7 million (U.S.$2.2 million) in
1998 represents the loss recognized as a result of our discontinuation of our
Cellular Solutions de Mexico operation. See Note 19 to the Consolidated
Financial Statements.

NET LOSS

   As a result of the factors described above, our net loss was Ps.1,457.1
million (U.S.$153.7 million) in 1998 as compared to a net loss of Ps.1,332.6
million (U.S.$140.6 million) in 1997. Excluding the Project 450 non-cash
writedown, Iusacell's net loss for 1998 would have been Ps.354.7 million
(U.S.$37.4 million).

INCOME TAX, ASSET TAX AND EMPLOYEES' PROFIT SHARING

   Prior to January 1, 1999, we prepared our tax returns on a fully
consolidated basis for all but three of our subsidiaries, benefiting from the
ability to offset losses incurred by some subsidiaries against the gains of
others within the consolidated group.  We only consolidated 60% of Iusatel,
S.A. de C.V. Iusatelecomunicaciones, S.A. de C.V. and Infotelecom, S.A. de
C.V. for tax purposes because they were not wholly owned subsidiaries.
Beginning January 1, 1999, as a result of Mexican income tax law amendments,
we must limit our tax consolidation to 60% of all our subsidiaries, except
for five entities (Iusatel, S.A. de C.V., Iusatelecomunicaciones, S.A. de
C.V., Infotelecom, S.A. de C.V., Iusacell PCS, S.A. de C.V. and Punto-a-Punto
Iusacell, S.A. de C.V.) which will not be included in our consolidated tax
return (although they are consolidated for financial statement purposes),
because we do not hold at least 51% of the voting shares of such
subsidiaries.  We filed an injunctive action (amparo) against the new income
tax law amendments on the basis that the law is unconstitutional.  This
injunctive action was recently rejected, but we have filed for a review
(recurso de revision).

   Related changes to the Mexican income tax law, together with the
recapitalization and restructuring plan completed in August 1999 that resulted
in New Iusacell owning more than 50% of outstanding Old Iusacell shares, may
also have negatively and materially impacted the ability of Old Iusacell to
continue to prepare consolidated tax returns for itself and most of its
subsidiaries and thereby apply its net operating loss carryforwards against its
subsidiaries' profits. We are currently analyzing the financial impact of these
changes in law and ways to minimize their impact. See Note 12 to the
Consolidated Financial Statements.

   Iusacell and its subsidiaries pay an alternative net asset tax which is
levied on the average value of substantially all assets less certain
liabilities. This tax, which is 1.8% annually, is required to be paid if the
amount of the asset tax exceeds the computed income tax liability. We provided
for Ps.60.4 million (U.S.$6.4 million), Ps.72.1 million

                                       62
<PAGE>   66
(U.S.$7.6 million) and Ps.132.6 million (U.S.$14.0 million) of net asset taxes
for 1997, 1998 and 1999, respectively. These taxes may be applied in subsequent
years against income tax payments, to the extent income tax liabilities for such
years exceed the net asset tax calculation. Due to net losses, we paid no income
taxes in 1997, 1998 and 1999 and paid the asset taxes specified above. See Note
12 to the Consolidated Financial Statements for a discussion of our carry
forward tax losses.

   While we have no employees at the holding company level, our subsidiaries are
required under Mexican law to pay their employees, in addition to their required
compensation and benefits, profit sharing in an aggregate amount equal to 10% of
the taxable income of the relevant subsidiary (calculated without reference to
inflation adjustments or amortization of tax loss carryforwards). There was no
statutory profit-sharing in any periods presented, except for Ps.0.5 million in
1998.

LIQUIDITY AND CAPITAL RESOURCES

   As a part of the equity recapitalization and restructure of Iusacell
completed in August 1999, New Iusacell acquired 99.5% of the capital stock of
Old Iusacell on August 10, 1999. Prior to that time, New Iusacell had no
operations, indebtedness or liabilities and nominal assets. As a result of a
second exchange offer launched in the United States by New Iusacell for the
remaining Old Iusacell ADSs and completed on February 29, 2000, New Iusacell now
holds 99.9% of the capital stock of Old Iusacell.

GENERAL

   We believe that funds from operating activities, existing export credit
agency financing, other vendor financing, and the net proceeds from the debt and
equity offerings in 1999, will be adequate to meet our debt service and
principal amortization requirements, working capital requirements and capital
expenditure needs for our existing businesses for the first half of 2000,
although we cannot provide any assurance in this regard. In 2000, we will seek
to raise U.S.$34.5 million in vendor financing to acquire microwave transmission
equipment, attempt to monetize some of our radio tower assets within the
restrictions imposed by our debt covenants pursuant to an agreement signed in
December 1999 with a Mexican affiliate of American Tower Corporation and
consider equity capital markets financing. We expect that these transactions
will allow us to meet our funding needs for our existing businesses through
2001. However, we cannot assure you that we will be able to complete any of
these transactions or that the proceeds of these transactions will be sufficient
to meet our needs. Our capital expenditure needs and working capital
requirements to build-out and operate concessions to provide wireless telephone
services in Region 1 and Region 4 over the PCS E-Band will require a significant
amount of additional funding in 2000 and beyond. We are seeking to obtain this
financing from equipment vendors and other sources, although we may use up to
U.S. $10 million of cash from operations to fund the initial PCS buildout. Our
future operating performance and ability to service and repay our indebtedness
will be subject to future economic and competitive conditions and to financial,
business and other factors, many of which are beyond our control.

CAPITAL EXPENDITURES

   We expect to make substantial capital expenditures to upgrade network
infrastructure, build out cellular, long distance, wireless local telephony and
paging networks, build out PCS networks in Region 1 and Region 4, enhance our
new billing systems, and support existing operations and new business
opportunities. The degree and timing of capital expenditures will remain
strongly dependent on the competitive environment and economic developments in
Mexico, including inflation and exchange rates, as well as on the timing of
regulatory actions and on the availability of suitable debt and/or equity
financing.

   Total capital expenditures in 1997 were U.S.$84.4 million, excluding U.S.$0.3
million in capitalized interest. Total capital expenditures in 1998 increased
substantially because of the accelerated deployment of the CDMA digital network
and were U.S.$202.3 million, excluding U.S.$49.8 million for the acquisition of
PCS frequency concessions in Regions 1 and 4, U.S.$61.8 million in Lucent
trade-in credits and U.S.$13.0 million in capitalized interest. Total capital
expenditures in 1999 were U.S.$144.4 million, not including Lucent trade-in
credits in the amount of U.S.$19.2 million and capitalized interest in the
amount of U.S.$17.1 million. 1997 and 1998 capital expenditures data do not
consider the effects of inflation.

   We expect capital expenditures for 2000, 2001 and 2002 to total approximately
U.S.$495.0 million, not including amounts in respect of capitalized interest. We
expect to invest up to U.S.$225.2 million during 2000. In

                                       63
<PAGE>   67
2000, approximately U.S.$175.0 million will be allocated to the development of
the wireless network. The balance of U.S.$50.2 million primarily will be:

   -  invested in developing long distance, paging and other networks,

   -  used to fund non-network infrastructure, such as the further development
      and deployment of the new wireless billing system, the expansion of prepay
      platform capacity and implementation of prepay roaming, and the upgrade of
      other management information systems,

   -  used to construct new and remodel existing customer sales and service
      centers, and

   - invested to enable Iusacell to provide mobile internet services.

We expect capital expenditures for 2001 and 2002 to total approximately
U.S.$140.0 million and U.S.$130.0 million, respectively. For an explanation of
the items included in capital expenditures, see Item 3A, "Selected Financial
Data -- Notes to the Selected Consolidated Financial and Operating Information
-- Footnote (10)."

   We will allocate additional funds to the build-out and operation of
concessions to provide wireless telephony over the PCS E-Band in Region 1 and
Region 4. We expect that capital expenditures to build out our wireless network
in northern Mexico will not exceed U.S.$55.0 million in 2000 and 2001.

   In December 1997, the COFETEL approved the modification of our long distance
concession, substantially reducing the coverage and technological investment
requirements. We estimate that full compliance with these requirements will
require approximately U.S.$110.0 million in capital expenditures, of which
approximately U.S.$85.0 million had already been invested prior to 1999,
approximately U.S.$11.1 million was invested in 1999, approximately U.S.$9.0
million will be invested in 2000 and 2001 and approximately U.S.$5.0 million
will be invested thereafter.

   If we are successful in acquiring additional cellular concessions in Mexico,
we may be required to increase our capital expenditure budget. We would expect
to finance these capital expenditures through a combination of debt and vendor
financing, equity capital and operating cash flow.

LIQUIDITY

   General. Except for payment of principal and interest on the Senior Notes due
2006 issued in December 1999, New Iusacell does not have significant liquidity
requirements. Old Iusacell's debt agreements currently prohibit Old Iusacell and
its subsidiaries from paying dividends or otherwise making cash available to New
Iusacell. While such restrictions exist, we expect to meet New Iusacell's
liquidity requirements with funds provided by our recent debt offering, future
equity and debt offerings, and capital contributions from our principal
shareholders. Our principal shareholders are under no obligation to make capital
contributions to us.

   Total New Iusacell debt, including trade notes payable, was Ps.7,937.6
million (U.S.$837.3 million) at December 31, 1999. At December 31 1999, New
Iusacell's average cost of outstanding debt was approximately 11.3%, with a
remaining average maturity of approximately 4.5 years. At December 31, 1999, New
Iusacell's debt to total capital ratio was 60.1%.

   Old Iusacell's liquidity has been provided by cash from operations, short and
long-term borrowings, vendor financing and capital contributions. Total Old
Iusacell debt, including trade notes payable, was Ps.4,593.1 million (U.S.$484.5
million) outstanding at December 31, 1999, 4.9% higher than the Ps.4,377.9
million (U.S.$461.8 million) outstanding at December 31, 1998. At December 31,
1999, Old Iusacell's average cost of outstanding debt was approximately 8.6%,
with a remaining average maturity of approximately 2.7 years. At December 31,
1999, Old Iusacell's debt to total capital ratio was 46.8% as compared to 55.5%
at December 31, 1998 and 40.2% at December 31, 1997.

   All of New Iusacell and Old Iusacell's debt outstanding at December 31,
1999 was U.S. dollar-denominated and only partly hedged against foreign
exchange risk.  See " -- Hedging" and Item 11, "Quantitative and Qualitative
Disclosures About Market Risk."

   Senior Notes due 2006. In December 1999, New Iusacell issued U.S.$350.0
million of 14-1/4% senior notes due 2006 under an indenture dated as of December
16, 1999 among New Iusacell, Bell Atlantic Corporation and the

                                       64
<PAGE>   68
Bank of New York, as trustee (the "New Iusacell Indenture"). U.S.$133.6 million
of the proceeds from the offering were deposited in a security account for
purposes of payment of the first six semiannual installments of interest
thereon. The senior notes are subject to be exchanged for registered notes,
which will also be governed by the New Iusacell Indenture. Under certain
circumstances involving a change of control of New Iusacell or Old Iusacell,
Bell Atlantic, jointly and severally with New Iusacell, will be required to make
an offer to repurchase the Senior Notes due 2006.

   Old Iusacell Notes. In July 1997, Old Iusacell issued U.S.$150.0 million of
10% Senior Notes due 2004 under an indenture dated as of July 25, 1997 among Old
Iusacell, the subsidiaries of Old Iusacell guaranteeing such notes and First
Union National Bank, as trustee (the "Old Iusacell Indenture"), substantially
all of which were exchanged in January 1998 for 10% Series B Senior Notes due
2004 which are also governed by the Old Iusacell Indenture (whether or not
exchanged, the "10% Senior Notes").

   The Old Iusacell Indenture limits the ability of Old Iusacell to make
dividend payments to New Iusacell. In addition, it restricts the ability of Old
Iusacell and its principal subsidiaries to incur indebtedness.

   In connection with the Eximbank Facilities described below, Old Iusacell was
required, under the terms of the Old Iusacell Indenture, to equally and ratably
secure the holders of the Old Iusacell notes by a second priority pledge of the
cellular concessions, certain equipment and supplies.

   The Senior Credit Facility.  In July 1997, Old Iusacell entered into a
senior credit facility which consists of:

   -  a five-year senior secured amortizing term facility in the principal
      amount of U.S.$125.0 million, all of which was drawn down in July 1997,
      and

   -  a five-year senior secured revolving credit facility in an aggregate
      principal amount of U.S.$100.0 million.

   By July 24, 1998, the full U.S.$100.0 million had been drawn under the
revolving credit facility and on that date the revolving credits were converted
to an amortizing term loan.

   Old Iusacell's obligations under the Senior Credit Facility are
unconditionally guaranteed, jointly and severally, by the principal operating
and concession-holding subsidiaries of Old Iusacell and are secured by the
pledge of substantially all capital stock and equity interests held by Old
Iusacell and by all cellular concessions and substantially all assets used in
connection with or related to such concessions. In particular, the Senior Credit
Facility lenders have a second priority lien on all Lucent analog and CDMA
digital cellular network equipment acquired for Regions 6, 7, and 9 under the
Eximbank Facilities described below and a first priority lien on all other
assets (including, without limitation, the cellular concessions) of Old Iusacell
and its concession-holding subsidiaries.

   Loans outstanding under the Senior Credit Facility bear interest at a rate
per annum equal to (at Old Iusacell's option):

   -  one-, two-, three- or six-month LIBOR plus 1.75% per annum, or

   -  an alternate base rate equal to the sum of (i) the highest of the prime
      rate of The Chase Manhattan Bank, the reserve adjusted secondary market
      rate for three-month certificates of deposit plus 1% per annum or the
      Federal Funds effective rate plus 0.5% per annum plus (ii) 0.75% per
      annum.

   The Eximbank Financing.  On July 15, 1999, Old Iusacell consummated a
financing which consists of:

   -  a five-year senior secured amortizing term facility provided by UBS AG in
      the principal amount of approximately U.S.$72.5 million, which is
      guaranteed by the Export-Import Bank of the United States, and

   -  a two-year senior secured amortizing term facility provided by UBS AG and
      Commerzbank AG in the principal amount of approximately U.S.$25.7 million,
      which is not guaranteed by the Export-Import Bank of the United States.

   Old Iusacell's obligations under the Eximbank Facilities are unconditionally
guaranteed, jointly and severally, by the principal operating and
concession-holding subsidiaries of Old Iusacell and are secured by a first lien
on certain Lucent analog and CDMA digital cellular network equipment acquired
for Regions 6, 7 and 9, a second lien

                                       65
<PAGE>   69
on any and all other Lucent analog and CDMA digital cellular network equipment
acquired under Old Iusacell's contract with Lucent, including such equipment in
Region 5, and a second lien on Old Iusacell's four cellular concessions and
substantially all other assets used in connection with or related to such
concessions.

   Loans outstanding under the Eximbank Facilities bear interest at a rate per
annum equal to 0.20% per annum above six-month LIBOR, in the case of the
facility guaranteed by the Export-Import Bank of the United States, and 1.75%
per annum above six-month LIBOR, in the case of the unguaranteed commercial
facility.

   During 1999, U.S.$98.2 million was borrowed under the Eximbank Facilities. On
November 5, 1999, the Company paid a principal amount of US$7.3 million, leaving
an outstanding principal balance of US$90.9 million.

   In December 1999, UBS AG assigned its interest in the Eximbank Facilities to
Banque Nationale de Paris.

   Handset financing. In January 1999, Old Iusacell obtained a handset financing
facility from UBS AG, which consists of a 360-day senior unsecured credit
facility in the principal amount of U.S.$10.0 million to be used solely to
acquire cellular handsets ("UBS Handset Facility"). Loans outstanding under this
facility will bear interest at an annual rate equal to 1.50% above LIBOR for the
related interest period, which can have a duration of 30, 60, 90, 180 or 360
days, with respect to each disbursement. Old Iusacell drew down the entire
U.S.$10.0 million available under this facility in April 1999 for a 360-day term
at a fixed interest rate of 6.8%. In December 1999, UBS AG assigned its interest
in the UBS Handset Facility to Banque Nacionale de Paris.

   In September 1999, Old Iusacell obtained a handset financing facility from
Banco Bilbao Vizcaya which consists of an eighteen-month senior unsecured credit
facility in the principal amount of U.S.$4.0 million to be used solely to
acquire cellular handsets. Loans outstanding under this facility will bear
interest at an annual rate equal to 2.50% above 180-day LIBOR. Old Iusacell drew
down the entire U.S.$4.0 million available under this facility in September
1999. Amortizations occur in equal installments every six months.

   In December 1999, Old Iusacell entered into a second eighteen-month senior
unsecured credit facility with Banco Bilbao Vizcaya in the principal amount of
U.S.$4.0 million to be used solely to purchase cellular handsets. As with the
September 1999 facility, loans outstanding under this facility will bear
interest at an annual rate equal to 2.50% above 180-day LIBOR and will be
amortized in equal installments every six months. Old Iusacell drew down
U.S.$3.5 million under this facility on December 8, 1999.

   As of December 31, 1999, U.S.$17.5 million were outstanding under the three
handset facilities. These loans are classified as trade notes payable under
Mexican GAAP.

   In November 1999, in connection with a program to migrate our analog contract
customers to digital service, Old Iusacell agreed to guarantee up to U.S.$6.6
million in future loans to be made by Banco Bilbao Vizcaya to our customers for
the purchase of digital handsets.

   Vendor financing. Old Iusacell, from time to time, also incurs vendor
financing indebtedness in order to finance purchases of equipment, hardware and
software. As of December 31, 1999, Old Iusacell had U.S.$1.1 million of such
vendor financing outstanding, all of which was paid in March 2000. These vendor
financings are classified as trade notes payable under Mexican GAAP.

   New Iusacell is currently negotiating U.S.$34.5 million in vendor financing
for the purchase of microwave equipment by a new subsidiary to be created for
the sole purpose of purchasing or leasing network equipment, computer hardware
and software, and radio towers. As of December 31, 1999, approximately U.S.$2.8
million had been drawn down through an interim arrangement with a microwave
equipment vendor.

   Amortization Schedule. New Iusacell's ability to service and repay to Senior
Notes due 2006 and Old Iusacell's ability to service and repay the 10% Senior
Notes, the borrowings under the Senior Credit Facility, the Eximbank Facilities,
the handset financings and the vendor financing will depend on future economic
and competitive conditions and on financial, business and other factors, many of
which are beyond New Iusacell or Old Iusacell's control.



                                       66
<PAGE>   70

     The following table presents Iusacell's amortization requirements with
respect to its total indebtedness, including trade notes payable, as of December
31, 1999.

<TABLE>
<CAPTION>
                                                                                               MILLIONS OF
        YEAR                                                                                   U.S. DOLLARS
        ----                                                                                   ------------
<S>                                                                                            <C>
        2000                                                                                      69.2 (1)
        2001                                                                                     134.0
        2002                                                                                     112.6
        2003                                                                                      14.3
        2004                                                                                     157.2
                                                                                               -------------
                                                    TOTAL                                        487.3 (2)
</TABLE>

__________________
(1) Includes repayment of U.S.$1.1 million in vendor financing in March 2000 and
    principal prepayments in the aggregate amount of U.S.$2.4 million made to
    the lenders under the Senior Credit Facility and the Eximbank Facilities in
    January 2000. See "-- Vendor Financing" and "-- Loan Covenant Waivers and
    Modifications."

(2) The U.S.$350.0 in Senior Notes due 2006 matures in December 2006.

     Hedging. In December 1999, Old Iusacell used forward-rate contracts to
hedge its exchange rate exposure for U.S.$77.0 million, approximately 50% of the
principal and interest payments on its indebtedness coming due over the period
April 2000 to April 2001. If the peso to U.S. dollar exchange rate remains at
its December 31, 1999 level through April 30, 2001, then the estimated cost to
Old Iusacell of this hedging program will be approximately Ps.91.3 million
(U.S.$9.6 million). Old Iusacell is also considering limited hedging
alternatives for up to an additional 50% of the remaining outstanding principal
and interest obligations coming due through April 2001.

     Loan Covenant Waivers and Modifications. In October 1999, Old Iusacell
exceeded the capital expenditure limitation for 1999 under the Senior Credit
Facility and the Eximbank Facilities. Old Iusacell also had not registered the
mortgage securing the Senior Credit Facility with respect to a single parcel of
real property in Leon (in Region 6) with an estimated market value of Ps.15.9
million (approximately U.S.$1.7 million) because it is believed the amount of
the mortgage registration fee excessive and unreasonable compared to the value
of the property. These defaults under the Senior Credit Facility and the
Eximbank Facilities triggered cross-defaults among these facilities and in the
UBS Handset Facility. In December 1999, Old Iusacell obtained waivers of these
defaults and a modification of the restrictive covenant under the Senior Credit
Facility and each of the Eximbank Facilities to enable it to make capital
expenditures in excess of the maximum amount permitted for 1999 and to increase
the maximum amount of capital expenditures permitted for 2000. These waivers and
modifications, for which Iusacell paid a customary fee, allowed us to make our
planned capital expenditures for 1999 and would have allowed Iusacell to make
our then planned capital expenditures for 2000.

     In late March 2000, Old Iusacell will request covenant waivers and
modifications from the lenders under the Senior Credit Facility and Eximbank
Facilities in order to provide it with the flexibility to make additional
capital expenditures and/or incur indebtedness in connection with the sale
leaseback of its tower assets described below, to approve the terms and
conditions of certain permitted unsecured indebtedness, to not classify surety
bonds issued in the ordinary course of business as indebtedness, to permit the
sale of certain mortgaged property and to permit the sale of certain other
property without having to apply a certain percentage of the proceeds from such
sale to prepay the principal of the Senior Credit Facility and Eximbank
Facilities. Based on conversations with its bank lenders, Iusacell expects to
receive these waivers and modifications in exchange for customary fees and some
increase in the interest rate on one or both facilities.

     Recent equity offerings. On August 10, 1999, we completed a comprehensive
equity recapitalization and restructuring. As part of this transaction, New
Iusacell issued 23,596,783 new series V shares at a price of U.S.$1.05 per share
and 18,405,490 new series V shares at a price of U.S.$0.70 per share. After
commissions and expenses, Iusacell received net proceeds of approximately
U.S.$33.7 million, which were used primarily for the acquisition of cellular
network infrastructure equipment. See Item 4A, "Information on the Company --
History and Development of the Company."

                                       67
<PAGE>   71
     Tower Monetization. In December 1999, Iusacell entered into a series of
agreements with a Mexican affiliate of American Tower Corporation. These
agreements, among other things, give American Tower the opportunity to market a
portfolio of approximately 350 existing Iusacell towers and, subject to
restrictions imposed by Iusacell's debt covenants, acquire them. Iusacell
intends to seek at least a partial waiver of the restrictions imposed by our
debt covenants in order to implement this agreement and anticipates receiving
approximately U.S.$30 million in proceeds from this transaction through
mid-2001.

DIVIDEND POLICY

     Since becoming a public company in 1994, we have not paid dividends and we
currently have no plans to initiate dividend payments. In addition, the New
Iusacell Indenture, the Old Iusacell Indenture, the Senior Credit Facility and
the Eximbank Facility limit both New Iusacell's and Old Iusacell's ability to
pay dividends.

U.S. GAAP RECONCILIATION

     The principal differences between Mexican GAAP and U.S. GAAP as they relate
to Iusacell are the adjustment for the effects of inflation, minority interests,
deferred income taxes, employee profit sharing, capitalized pre-operating costs
for Iusacell's 450 MHz local wireless project, provisions for consolidation of
facilities and accounting for non-monetary exchanges and interest rate collars.
See Note 20 to the Consolidated Financial Statements for a reconciliation to
U.S. GAAP of stockholders' equity and net profit (loss) for the respective
periods presented.

INFLATION ADJUSTMENTS

     The reconciliation to U.S. GAAP does not include the reversal of the
adjustments to the financial statements for the effects of inflation required
under Mexican GAAP (Bulletin B-10) because the application of Bulletin B-10
represents a comprehensive measure of the effects of price level changes in the
Mexican economy and, as such, is considered a more meaningful presentation than
historical cost-based financial reporting for both Mexican and U.S. accounting
purposes.

DEFERRED INCOME TAXES AND EMPLOYEE PROFIT SHARING

     Under Mexican GAAP, deferred income taxes are provided for identifiable,
non-recurring timing differences at rates in effect at the time such differences
originate. Benefits from loss carryforwards are not allowed to be recognized
before the period in which the carryforward is utilized.

     Under U.S. GAAP, Statement of Financial Accounting Standards No. 109,
"Accounting for Income Taxes" requires an asset and liability method of
accounting for income taxes whereby deferred taxes are recognized for the tax
consequences of all temporary differences between the financial statement
carrying amounts and the related tax bases of assets and liabilities. The effect
on deferred taxes of a change in tax rate is recognized in income in the period
in which the change is enacted. In 1999 the income tax rate in Mexico increased
to 35% from the 34% rate applicable in 1998 and 1997.

     SFAS 109 requires deferred tax assets to be reduced by a valuation
allowance if, based on the weight of available evidence, including cumulative
losses in recent years, it is more likely than not that some portion or all of
the deferred tax assets will not be realized.

     As of December 31, 1999, Iusacell recognized for U.S. GAAP purposes a gross
deferred tax asset of Ps.881.1 million (U.S.$92.9 million), reflecting the
benefit of tax loss carryforwards which expire in varying amounts between 2004
and 2008. Realization is dependent on generating sufficient taxable income prior
to expiration of the loss carryforwards. Although realization is not assured,
our management believes it is more likely than not that all of the net deferred
tax asset at December 31, 1999 will be realized based on the following:

     -   although Iusacell generated consolidated operating losses in the six
         years prior to 1999, it believes that it is more likely than not that
         the net deferred tax asset will be realized based on Iusacell's latest
         estimate of future taxable income over the next five years in an amount
         sufficient to utilize the net deferred tax losses recorded as of
         December 31, 1999, and

                                       68
<PAGE>   72
     -   the net deferred tax asset amounting to Ps.173.1 million (U.S.$18.3
         million) represents only the tax loss carryforwards (which are subject
         to indexation) of 1997 and 1998 which have expiration periods of 9 and
         10 years, respectively.

     Iusacell's estimate of future taxable income is based primarily on and
supported by:

     -   management's expectations of Iusacell's growth and profitability over
         the next 5 years,

     -   the significant improvement in operating performance from February 1997
         through December 1998, as evidenced by the success of the
         implementation of the Bell Atlantic wireless business model. This model
         has produced strong subscriber growth in excess of 80% year over year
         in 1998 and 1999, improved revenues (based on customer growth and price
         increases), and lower network and operating costs, resulting in an
         operating profit in the first two quarters of 1998 (and, excluding the
         450 write-down, also in the third quarter of 1998), as compared to an
         operating loss during 1997, and

     -   the effects of cost-cutting measures achieved as a result of the
         restructuring completed during 1997 and 1998, primarily related to a
         15% reduction in headcount and elimination of duplicate administrative
         costs.

     The amount of the deferred tax asset considered realizable could be reduced
in the near term if estimates of future taxable income during the carryforward
periods are lower than currently expected.

     As of December 31, 1999, we had a valuation allowance of Ps.354,074 to
reduce our deferred tax assets to estimated realizable value. The valuation
allowance primarily relates to the deferred tax assets arising from tax loss
carryforwards and tax credits. The net change in the total valuation allowance
for the year ended December 31, 1999 was principally due to the realization of
tax loss carryforwards during the year ended December 31, 1999.

     Employee profit sharing expense, which is based on the taxable income of
each corporate entity after statutory adjustments, is included in the income tax
provision under Mexican GAAP. Under U.S. GAAP, the provision for employee profit
sharing is charged to operations.

PRE-OPERATING COSTS

     Under Mexican GAAP, Iusacell capitalized certain pre-operating costs
primarily related to Iusacell's 450 MHz local wireless project. Under U.S. GAAP,
pre-operating costs are expensed as incurred. During 1998, we recorded a
non-cash writedown related to our investment in the 450 MHz project for Mexican
GAAP purposes and, consequently, wrote off all pre-operating costs as of that
date.

MINORITY INTERESTS

     Under Mexican GAAP, the minority interest in consolidated subsidiaries is
presented as a separate component within the stockholders' equity section of the
consolidated balance sheet. For U.S. GAAP purposes, minority interest is not
included in stockholders' equity and accordingly is deducted as a reconciling
item to arrive at U.S. GAAP equity.

GAIN FROM THE EXCHANGE OF NON-MONETARY ASSETS

     In December 1998, Iusacell entered into a fiber optic cable swap agreement
with Bestel, S.A. de C.V. to exchange certain long-distance fiber optic cables
for a contract amount of Ps.215.1 million (U.S.$22.7 million). Under Mexican
GAAP, Iusacell recorded the transaction as both an acquisition and sale of fixed
assets based on the contract amount, resulting in a gain on the sale of Ps.187.3
million (U.S.$19.8 million). Under U.S. GAAP, because the assets exchanged are
similar productive assets and, on a net basis, no cash was exchanged, the
transaction does not result in the recognition of earnings.
Consequently, under U.S. GAAP, the acquisition and sale would not have been
recorded.

INTEREST RATE COLLAR

     Under Mexican GAAP, the interest rate collar agreements are recorded on a
cash basis. Under U.S. GAAP, the differential to be paid or received as interest
rates change is accrued and recognized as an adjustment of interest expense at
the balance sheet date. Additionally, the related amount payable or receivable
from counterparties is included in other accrued expenses at the balance sheet
date.

                                       69
<PAGE>   73
PROVISION FOR IMPAIRMENT OF ANALOG EQUIPMENT

     As described in Note 4 b) to the Consolidated Financial Statements, under
Mexican GAAP, an impairment charge against income from operations was recorded
during the year ended December 31, 1997 to reflect a writedown of the carrying
value of the telecommunications analog network. Under U.S. GAAP, we evaluated
the analog equipment for impairment using the criteria of SFAS 121, "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed
Of" which requires that long-lived assets to be held and used by an entity be
reviewed for impairment whenever events or changes in circumstances indicate
that the carrying amount of an asset may not be recoverable. In performing the
review of recoverability, the entity should estimate the future cash flows
expected to result from the use of the asset and our eventual disposition. If
the sum of the expected future cash flows (undiscounted and without interest
charges) is less than the carrying amount of the asset, an impairment loss is
recognized based on the fair value of the asset. The impairment loss is recorded
as a component of income from operations.

EXTRAORDINARY ITEM

     Under Mexican GAAP, the utilization of our tax loss carryforwards is
classified as an extraordinary item and presented as a separate line item in our
consolidated income statement. Under U.S. GAAP, the utilization of the tax loss
carryforward is recorded as a component of the taxation expense.


                                       70
<PAGE>   74
                ITEM 6. DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES

     New Iusacell is managed by a twelve-member Board of Directors. The
directors nominated by Bell Atlantic have the power under our by-laws to
approve, without the affirmative vote of any other directors, all resolutions of
the Board of Directors, except with respect to some transactions over which the
New Iusacell Shareholders Agreement grants the Peralta Group supermajority
rights. Pursuant to the New Iusacell Shareholders Agreement, Lawrence T. Babbio,
Jr. is the Chairman of the Board of Directors and possesses a tie-breaking vote.
See Item 7, "Major Shareholders and Related Party Transactions -- Major
Shareholders -- Governance" for a description of the New Iusacell Shareholders
Agreement, which governs the appointment of directors as between our major
shareholders.

                        A. DIRECTORS AND SENIOR MANAGEMENT

DIRECTORS

     The following table presents information with respect to our directors at
December 31, 1999:

<TABLE>
<CAPTION>
                    NAME                     AGE                    POSITION(S)
                    ----                     ---                    -----------
<S>                                          <C>      <C>
Lawrence T. Babbio, Jr.                      55       Chairman of the Board of Directors and Series A Director
Dennis F. Strigl                             53       Series A Director
Thomas A. Bartlett                           41       Chief Executive Officer and Series A Director
John E. Chynoweth*                           48       Series A Director
Stephen B. Heimann                           44       Series A Director
Fernando De Ovando                           47       Series A Director
Jose Ramon Elizondo Anaya                    45       Series A Director
Carlos Peralta Quintero                      48       Series V Director
Ernesto Canales Santos                       59       Series V Director
Luis Felipe Gonzalez Munoz                   45       Series V Director
Rodolfo Garcia Muriel                        54       Series V Director
Fulvio V. Del Valle                          50       President, Director General and Series V Director
</TABLE>

-------------------
*Mr. Chynoweth passed away on November 30, 1999. His successor will be appointed
 at Iusacell's next shareholders' meeting.

Based on announcements issued by Bell Atlantic and GTE Corporation, we expect
that, upon completion of the Bell Atlantic combination with GTE Corporation,
several of the Bell Atlantic employees who currently serve as our directors will
be replaced principally by current GTE Corporation employees.


                                       71



<PAGE>   75
     The term of each director expires upon the election of his successor at a
duly convened general ordinary shareholders meeting. The next general ordinary
shareholders meeting is scheduled to be held on April 10, 2000.

     Our by-laws authorize alternate directors to serve on the Board of
Directors in place of directors who are unable to attend meetings or otherwise
participate in the activities of the Board of Directors. The Series A alternate
directors are Thomas Burgos, Ruben G. Perlmutter, Mary Cummings, Howard F.
Zuckerman, Jeffrey S. Noto, Javier Martinez del Campo and Ignacio Gomez Morin.
The Series V alternate directors are Victor Barreiro Cortes, Marco Antonio de la
Torre Barranco, Francisco Jose Flores Melendez and Eduardo Rihan for Messrs.
Peralta, Canales, Gonzalez and Muriel and William S. Roberts for Mr. del Valle.

EXECUTIVE OFFICERS

     The following table presents information relating to our executive officers
at December 31, 1999:

<TABLE>
<CAPTION>
           NAME                     AGE                    POSITION(S)
           ----                     ---                    -----------
<S>                                <C>      <C>
Thomas A. Bartlett                 41       Chief Executive Officer*
Fulvio V. Del Valle                50       President and Director General
William S. Roberts                 44       Executive Vice President, Finance and
                                            Audit, and Chief Financial Officer
Rolando Stevens                    44       Executive Vice President and Chief
                                            Operating Officer
Ricardo Arevalo                    35       Vice President, Information Systems,
                                            and Chief Information Officer
Thomas Burgos                      48       Vice President, Technical Operations,
                                            and Chief Technology Officer*
Ramon Pando                        44       Vice President, Sales
Ruben G. Perlmutter                41       Vice President, Mergers and
                                            Acquisitions, and General Counsel*
Amaury Rivera                      38       Vice President, Marketing
Francisco Soroa                    47       Vice President, Public Relations and
                                            Corporate Communications
Jose Bellido                       40       Director, Human Resources**
Jorge Halvas                       35       Director, Regulatory Affairs**
</TABLE>

-------------------

*  Indicates an employee of Bell Atlantic who is serving as an executive officer
   of New Iusacell.

** Promoted to Vice President in February 2000.

BIOGRAPHIES

     Lawrence T. Babbio, Jr. has been a member and Chairman of the Board of
Directors of New Iusacell since August 1998. Mr. Babbio was a member of the
Board of Directors of Old Iusacell from November 1993 until February 2000,
became Vice Chairman of the Board in February 1994 and, upon the death of Alejo
Peralta y Diaz Ceballos on April 8, 1997, became Chairman of the Board. Since
1966, Mr. Babbio has served in a variety of capacities with affiliates of Bell
Atlantic and its predecessors. In December 1998, Mr. Babbio was elected
president and chief operating officer of Bell Atlantic. From August 1997 to
December 1998 he was president and chief executive officer of the Network Group
and chairman of the Global Wireless Group of Bell Atlantic. From January 1995
until August 1997, Mr. Babbio served as vice chairman of Bell Atlantic. From May
1994 to January 1995, he served as executive vice president and chief operating
officer of Bell Atlantic. From February 1991 to May 1994 he served as chairman,
president and chief executive officer of Bell Atlantic Enterprises
International, Inc. Prior to that, he served as president of Bell Atlantic
Mobile Systems, Inc., a position he had held since November 1990. He currently
serves on the board of directors of Bell Atlantic, Compaq Computer Corporation
and Aramark Corporation. Mr. Babbio holds an undergraduate degree in electrical
engineering from Stevens Institute of Technology and an M.B.A. from New York
University. Mr. Babbio's business address is 1095 Avenue of the Americas, New
York, NY 10036.

     Carlos Peralta Quintero has been a member of the Board of Directors of New
Iusacell since August 1998. Mr. Peralta was a member of the Board of Directors
of Old Iusacell from October 1992 until February 2000 and served as Vice
Chairman of Old Iusacell from October 1992 to February 1997. He also currently
serves as the Chairman of the Board of Directors and Chief Executive Officer of
Grupo Industrial IUSA, S.A. de C.V. Mr. Peralta is also a


                                       72
<PAGE>   76
member of the boards of directors of Compania Industrial de Parras, S.A. de
C.V., Hilaturas Parras, S.A. de C.V., Cambridge Lee Industries Ltd. and Alper
Holdings Ltd. Mr. Peralta's business address is Paseo de la Reforma 2608, Col.
Lomas Altas, 11550 Mexico, D.F.

     Thomas A. Bartlett has been a member of the Board of Directors of New
Iusacell since August 1998 and Chief Executive Officer of New Iusacell since
August 1999. Mr. Bartlett also was a member of the Board of Directors of Old
Iusacell from April 1996 until February 2000 and Chief Executive Officer of Old
Iusacell from February 1997 until February 2000; he also served as President of
Old Iusacell from February 1997 through September 1997. Since 1983, Mr. Bartlett
has served in a variety of capacities with affiliates of Bell Atlantic. In
August 1995, he was appointed president of Bell Atlantic's international
wireless operations. For more than four years prior to such appointment, Mr.
Bartlett served in several capacities with Bell Atlantic Mobile Systems, Inc.
and Bell Atlantic NYNEX Mobile: as president of the New England and Upstate New
York region for Bell Atlantic NYNEX Mobile in July and August 1995, as regional
vice president for the Philadelphia Tri-State region for Bell Atlantic Mobile
Systems, Inc. from May 1992 through June 1995, and as vice president for
business development for Bell Atlantic Mobile Systems, Inc. from July 1991 to
May 1992. From December 1988 to July 1991, Mr. Bartlett served as chief
financial officer of Bell Atlantic Business Systems Services, Inc. Mr. Bartlett
holds an industrial engineering degree from Lehigh University and an M.B.A. from
Rutgers University. Mr. Bartlett's business address is 1717 Arch Street, 29th
Floor, Philadelphia, PA 19103.

     Fulvio V. del Valle has been a member of the Board of Directors of New
Iusacell since June 1999 and President and Director General of New Iusacell
since August 1999. Mr. del Valle has also been the President of Old Iusacell
since October 1997, the Director General of Old Iusacell since June 1997 and a
member of the Board of Directors of Old Iusacell since June 1998. From August
1996 until June 1997, Mr. del Valle served as managing director of the
non-wireline cellular companies in Regions 3 (Norcel) and 4 (CedeTel). For more
than 20 years prior, Mr. del Valle served in senior Latin America region
executive positions for several multinational corporations. Mr. del Valle was
employed by AMP Inc., as regional director, Latin America, from January 1996
through July 1996 and as managing director, Mexico from August 1992 until
December 1995. From September 1986 until July 1992, Mr. del Valle served as
Regional Director for South America, Electronics Division for DuPont Latin
America Corp. and from March 1980 through August 1986, he served as general
manager, Latin American North Region for National Semiconductor Corp. Mr. del
Valle holds an undergraduate degree in electrical engineering from the Instituto
Politecnico Nacional of Mexico and a master's degree in physics from Virginia
Polytechnic Institute. Mr. del Valle's business address is Prol. Paseo de la
Reforma 1236, Col. Santa Fe, 05348 Mexico, D.F.

     Ricardo Arevalo Ruiz has served as Vice President, Information Systems and
Chief Information Officer of New Iusacell since August 1999. Mr. Arevalo has
also served as Vice President, Information Systems of Old Iusacell since
November 1997 and as Chief Information Officer since August 1998. Mr. Arevalo
joined Old Iusacell in August 1997 and served as Director, Systems Development
until November 1997. From May 1993 until August 1997, Mr. Arevalo served as
Director, Information Systems, Materials and Logistics, and Customer Service at
AMP de Mexico, S.A. de C.V. Prior to such position, from October 1990 until May
1993, Mr. Arevalo was employed as Information Systems Manager for Tequila
Cuervo, S.A. de C.V. Mr. Arevalo holds an undergraduate degree in computer
sciences and a diploma in marketing from the Instituto Tecnologico y de Estudios
Superiores de Monterrey. Mr. Arevalo's business address is Prol. Paseo de la
Reforma 1236, Col. Santa Fe, 05348, Mexico, D.F.

     Jose Bellido Valerio has served as Vice President, Human Resources of New
Iusacell since February 2000 and, prior thereto, was Director, Human Resources
of New Iusacell from August 1999 through January 2000. Mr. Bellido has also been
Director, Human Resources of Old Iusacell since May 1996. Before that, from May
1994 through April 1996, he served as Old Iusacell's Director of Personnel and,
from February 1993 through April 1994, as Old Iusacell's Human Resources
Manager. For more than four years prior to joining Old Iusacell, Mr. Bellido
served as Manager of Industrial Relations for Aeromexico, S.A. de C.V. Mr.
Bellido holds a law degree from the Universidad Nacional Autonoma de Mexico, a
specialized degree in labor law from Universidad Panamericana, a diploma in
human resources strategic planning from the University of California at
Berkeley, and a masters degree in business from the Instituto Panamericano de
Alta Direccion de Empresas (IPADE). Mr. Bellido's business address is Prol.
Paseo de la Reforma 1236, Col. Santa Fe, 05348, Mexico, D.F.

     Thomas Burgos has served as Vice President, Technical Operations and Chief
Technology Officer of New Iusacell since August 1999. He has also been Vice
President, Technical Operations and Chief Technology Officer of Old Iusacell
since June 1998 and, from June 1997 until June 1998, served as Old Iusacell's
Director of Network



                                       73
<PAGE>   77
Operations. Since 1970, Mr. Burgos has served in a variety of network and
marketing positions with affiliates of Bell Atlantic and their predecessors.
From February 1993 until June 1997, Mr. Burgos served as Director, Network of
Bell Atlantic -- New Jersey, Inc. From November 1989 until February 1993, Mr.
Burgos served as Director of Staff Support, Network and Network Services for
Bell Atlantic Network Services, Inc. For 13 years before, Mr. Burgos served in
various network and marketing capacities for New Jersey Bell, Inc. and worked 6
years as a telecommunications specialist in AT&T's long lines division. Mr.
Burgos holds a B.S. degree from Trinity University, Delaware. Mr. Burgos'
business address is Prol. Paseo de la Reforma 1236, Col. Santa Fe, 05348,
Mexico, D.F.

     Ernesto Canales Santos has been a member of the Board of Directors of New
Iusacell since August 1998 and was a member of the Board of Directors of Old
Iusacell from November 1993 until February 2000. Mr. Canales is a founding
partner of Canales Asesoria Juridica, S.C., a law firm formed in 1986.
Previously, he was chief legal counsel of Grupo Industrial Alfa, S.A. de C.V.,
from 1974 to 1986. Mr. Canales is a member of the boards of directors of Grupo
Financiero Banamex/Accival, S.A. de C.V., Industrias Axa, S.A. de C.V.,
Industrias Unidas, S.A. (IUSA) and Industrias Monterey, S.A. (IMSA). Mr. Canales
is also a member of the Patronato del Museo de Historia Mexicana. Mr. Canales
holds a law degree from the Escuela Libre de Derecho and a master's degree in
comparative law from Columbia University. Mr. Canales' business address is
Batallon de San Patricio No. 111, Torre Comercial America, Col. Valle Orientel,
66269 Garza Garcia, N.L., Mexico.

     Fernando de Ovando has been a member of the Board of Directors of New
Iusacell since June 1998 and was a member of the Board of Directors of Old
Iusacell from February 1997 until February 2000 and was the Secretary of Old
Iusacell from November 1993 until February 1997. Mr. de Ovando has been a
partner in the law firm of De Ovando y Martinez del Campo, S.C. since 1984. Mr.
de Ovando is a member of the boards of directors and/or secretary of several
private Mexican corporations and Mexican subsidiaries of foreign corporations.
Mr. de Ovando holds a law degree from the Universidad Anahuac and an LL.M.
degree from the University of Toronto. Mr. de Ovando's business address is
Bosque de Alisos No. 47-B, Desp 101, Col. Bosques de las Lomas, 05120, Mexico,
D.F.

     Jose Ramon Elizondo Anaya has been a member of the Board of Directors of
New Iusacell since June 1998 and was a member of the Board of Directors of Old
Iusacell from February 1997 until February 2000. Since June 1991, Mr. Elizondo
has served as chairman of the board and chief executive officer of Union de
Capitales, S.A. de C.V. (UNICA), a capital investment fund. For more than ten
years prior to such position, Mr. Elizondo was a manager of Operadora de Bolsa,
Casa de Bolsa, including managing director of the investment banking department
and president of our investment banking committee and managing director of the
mergers and acquisitions and corporate finance departments. Mr. Elizondo is a
member of the boards of directors of Ekco, S.A., Banca Quadrum, S.A. de C.V.,
Grupo Azucarero Mex, S.A. de C.V., Grupo Embotelladoras, S.A. de C.V., Grupo
Financiero BanCrecer, S.A., Grupo Marti, S.A., Q Tel, S.A. de C.V., as well as
the companies in which UNICA has invested. Mr. Elizondo holds an undergraduate
public accounting degree from Universidad LaSalle and received an M.B.A. from
the Instituto Tecnologico y de Estudios Superiores de Monterrey. Mr. Elizondo's
business address is Montes Urales 460, 2nd Floor, Col. Lomas de Chapultepec,
11000, Mexico, D.F.

     Rodolfo Garcia Muriel has been a member of the Board of Directors of New
Iusacell since June 1998, was an alternate member of the Board of Directors of
Old Iusacell from November 1993 to May 1994 and was a director of Old Iusacell
from May 1994 until February 2000. He is currently general director of Compania
Industrial de Parras, S.A. de C.V. Mr. Garcia Muriel has been a member of the
boards of directors of Cementos Mexicanos, S.A. de C.V., Cementos Maya, S.A.,
Cementos Tolteca, S.A. de C.V., and Grupo Financiero InverMexico, S.A. de C.V.
He also served as chairman of the boards of directors of Corporacion Industrial
Mexico Francia, Fondo de Optimacion de Capitales, Consejo Regional Metropolitano
de Banco Mexicano, Parras Cone de Mexico, S.A. de C.V. and Lavapar, S.A. de
C.V., and is currently the vice president of the National Chamber of the Textile
Industry (Canaitex). Mr. Garcia's business address is Palmas 731, 7th Floor,
Col. Lomas de Chapultepec, 11000, Mexico, D.F.

     Luis Felipe Gonzalez Munoz has been a member of the Board of Directors of
New Iusacell since June 1998 and a member of the Board of Directors of Old
Iusacell since April 1997 and between May 1994 and December 1996; between
December 1996 and April 1997, Mr. Gonzalez was an alternate member of the Board
of Directors. Mr. Gonzalez has served as chief financial officer of Industrias
Unidas, S.A. de C.V. since November 1993. For more than ten years prior to such
position, Mr. Gonzalez was employed by Vitrocrisa, S.A. de C.V. and our
affiliates, including as director of administration, finance and human resources
from September 1990 until July 1993, and as

                                       74
<PAGE>   78
director of administration and finance from February 1988 to September 1990. Mr.
Gonzalez is a member of the board of directors of Grupo Industrial IUSA, S.A. de
C.V., Propulsora de Negocios, S.A. de C.V., Cambridge Lee Industries Inc.,
Compania Industrial Parras, S.A. de C.V., and Hilaturas Parras, S.A. de C.V. Mr.
Gonzalez holds an undergraduate business administration degree and M.B.A. from
the Instituto Tecnologico y de Estudios Superiores de Monterrey. Mr. Gonzalez'
business address is Prol. Paseo de la Reforma 2608, Col. Lomas Altas, 11550,
Mexico, D.F.

     Jorge Halvas Begovich has been Vice President, Regulatory Affairs of New
Iusacell since February 2000 and, prior thereto, served as Director, Regulatory
Affairs of New Iusacell from August 1999 through January 2000. Mr. Halvas has
also been Director, Regulatory Affairs of Old Iusacell since June 1997 and, from
December 1995 until June 1997, served as Manager, Regulatory Affairs of Old
Iusacell. For more than eight years prior to such position, Mr. Halvas worked in
various capacities in the banking and brokerage industries: from January 1995
through November 1995, Mr. Halvas served as a consultant to the Vice President
of Specialized Supervision of the Comision Nacional Bancaria y de Valores, and
from February 1993 until December 1994, he served as a Credit Director for Banca
Confia, S.A. Abaco Grupo Financiero. Mr. Halvas holds an undergraduate business
degree from Universidad Panamericana and an M.B.A. from the Instituto
Panamericano de Alta Direccion de Empresas (IPADE). Mr. Halvas' business address
is Prof. Paseo de la Reforma 1236, Col. Santa Fe, 05348, Mexico, D.F.

     Stephen B. Heimann has been a member of the Board of Directors of New
Iusacell since June 1999 and a member of the Board of Directors of Old Iusacell
from April 1999 until February 2000. Mr. Heimann has been Senior Attorney --
International Wireless at Bell Atlantic Network Services, Inc. since August
1997, having previously been employed as a mergers and acquisitions attorney for
that company since February 1990. From September 1981 until February 1990, Mr.
Heimann was a corporate associate at the Washington, D.C. law firm of Shaw,
Pittman, Potts & Trowbridge. Mr. Heimann holds degrees from Yale College and
Yale Law School. Mr. Heimann's business address is 1717 Arch Street, 32nd Floor,
Philadelphia, PA 19103.

     Ramon Pando Leyva has served as Vice President, Sales of New Iusacell since
August 1999 and as Vice President, Sales of Old Iusacell since April 1999. For
more than five years prior, he served in a variety of sales positions within Old
Iusacell: as Region 9 Sales Director from February 1997, to April 1999, as Sales
and Distribution Director of Wireless Local Telephony from July 1994 to February
1997, and as Region 9 Cellular Division Sales Director from April 1993 until
July 1994. For more than six years before joining Old Iusacell, Mr. Pando was
the Commercial Director of Valvulas Inoxidables, S.A. de C.V. Mr. Pando holds an
undergraduate degree in business administration from the Universidad Autonoma de
Mexico (UNAM), has received diplomas in marketing and financial administration
from the Instituto Tecnologico de Monterrey and completed the advanced
management program at the Instituto Panamericano de Alta Direccion de Empresas
(IPADE). Mr. Pando's business address is Prol. Paseo de la Reforma 1236, Col.
Santa Fe, 05348, Mexico, D.F.

     Ruben G. Perlmutter has served as Vice President, Mergers & Acquisitions,
and General Counsel of New Iusacell since August 1999 and Vice President,
Mergers & Acquisitions and General Counsel and a member of the Board of
Directors of Old Iusacell since February 1997. From November 1993 through
February 1997, Mr. Perlmutter was employed as an attorney by Bell Atlantic
Network Services, Inc. For more than four years prior to such position, Mr.
Perlmutter was a corporate associate at Kramer, Levin, Naftalis, Nessen, Kamin &
Frankel, a New York law firm. Mr. Perlmutter holds degrees from Harvard College
and Harvard Law School. Mr. Perlmutter's business address is Prol. Paseo de la
Reforma 1236, Col. Santa Fe, 05348, Mexico, D.F.

     Amaury Rivera has been Vice President, Marketing of New Iusacell since
August 1999 and Vice President, Marketing of Old Iusacell since February 1999.
Before joining Old Iusacell, from March 1996 through January 1999, Mr. Rivera
served as Regional Vice President of Lambda Communications Inc. and General
Manager of Centennial Puerto Rico Wireless. Mr. Rivera served as Vice President
and General Manager of Perry Products Co., Inc. from January 1993 until March
1996; as Vice President, Marketing and Assistant to the President of Vassallo
Industries, Inc. from January 1990 to January 1993; and, for more than five
years before then, as an investment banker at Bear Stearns & Co. Mr. Rivera
holds an undergraduate degree in marketing and finance from the School of
Management of Boston University. Mr. Rivera's business address is Prol. Paseo de
la Reforma 1236, Col. Santa Fe, 05348, Mexico, D.F.

     William S. Roberts has served as Executive Vice President and Chief
Financial Officer of New Iusacell since August 1999 and as Executive Vice
President and Chief Financial Officer of Old Iusacell since July 1999 and served
as Executive Vice President and Chief Financial Officer Designate of Old
Iusacell from April 1999 through June

                                       75
<PAGE>   79
1999. Mr. Roberts has also been a director of Old Iusacell since February 2000.
From June 1998 until December 1998, Mr. Roberts served as Vice Chairman and
Chief Executive Officer of Nextel Mexico, S.A. de C.V. From September 1997 to
June 1998 Mr. Roberts was employed as Vice President, International Operations
of Nextel International, Inc., and he served as Chief Operating Officer of McCaw
International, Inc. from November 1996 to September 1997. For 13 years prior,
Mr. Roberts served in a variety of capacities with affiliates of BellSouth
Corporation, the last seven with BellSouth International, Inc. and our
affiliates. Mr. Roberts was employed for more than four years by BellSouth
Inversiones S.A. in Chile: as Chief Operating Officer from August 1994 to
November 1996, as Director General of the Cellular Division from February 1995
to September 1995, and as Finance Director from July 1992 through July 1994.
From July 1990 to July 1992, Mr. Roberts served as Finance Director of
Comunicaciones Celulares de Occidente, S.A. de C.V., Old Iusacell's Region 5
cellular concessionaire. Mr. Roberts is a Certified Public Accountant in
Virginia and Georgia and holds an undergraduate accounting degree from the
University of West Florida. Mr. Roberts' business address is Prol. Paseo de la
Reforma 1236, Col. Santa Fe, 05348, Mexico, D.F.

     Francisco Soroa de las Cuevas has been Vice President, Public Relations and
Corporate Communications of New Iusacell since August 1999 and Vice President,
Public Relations and Corporate Communications of Old Iusacell since February
1997 and, from November 1996 until February 1997, served as Director, Public
Relations of Old Iusacell. From October 1998 through January 1999 Mr. Soroa was
also responsible for human resources. From May 1995 until November 1996, Mr.
Soroa served as Director of Public Relations of Pepsico de Mexico, S.A. de C.V.
For more than seven years prior to such position, from June 1987 until May 1995,
Mr. Soroa served as Director of Public Relations and Service to Personnel of
Volkswagen de Mexico, S.A. de C.V. Mr. Soroa holds an undergraduate degree in
international relations from the Universidad de las Americas. Mr. Soroa's
business address is Prol. Paseo de la Reforma 1236, Col.
Santa Fe, 05348, Mexico, D.F.

     Rolando Stevens Avila has been Executive Vice President and Chief Operating
Officer of New Iusacell since August 1999 and Executive Vice President and Chief
Operating Officer of Old Iusacell since February 1999 and served as Senior Vice
President, Commercial Operations of Old Iusacell from February 1997 through
January 1999. Mr. Stevens has also served as Director General of Infotelecom,
S.A. de C.V. since August 1996. Prior thereto, between August 1994 and February
1997, he served as Divisional Director of Wireless Local Telephony of Old
Iusacell and, from January 1994 until August 1994 served as Region 9 Cellular
Operations Director of Old Iusacell. For more than nine years prior to such
position, Mr. Stevens held Director General positions for several divisions of
Philips N.V. as well as marketing executive positions for Philips projects in
Mexico, Brazil, Europe and the United States. For more than eight years prior
thereto, Mr. Stevens held technical management positions for several divisions
of the Philips Company. Mr. Stevens holds a degree in mechanical electrical
engineering from the Universidad Nacional Autonoma de Mexico and an M.B.A. in
marketing and finance from the Universidad LaSalle and received post-graduate
training in industrial engineering at the University of Southern California. Mr.
Stevens' business address is Prol. Paseo de la Reforma 1236, Col. Santa Fe,
05348, Mexico, D.F.

     Dennis F. Strigl has been a member of the Board of Directors of New
Iusacell since June 1999 and was a member of the Board of Directors of Old
Iusacell from April 1997 until February 2000 and between November 1993 and
September 1995. Mr. Strigl has served as president and chief executive officer
of Bell Atlantic Mobile Systems, Inc. and Bell Atlantic NYNEX Mobile since 1991
and, in August 1997 was elected group president and chief executive officer of
the Global Wireless Group of Bell Atlantic. Prior to such position, Mr. Strigl
was vice president for operations and chief operating officer of Bell Atlantic
New Jersey, Inc. (formerly New Jersey Bell Telephone Company) and served on our
board of directors. Between 1984 and 1989, Mr. Strigl served in a variety of
capacities for Ameritech Corporation. Mr. Strigl currently serves on the board
of directors of General Magic Corp. and Salient 2 Communications, Inc. Mr.
Strigl holds an undergraduate degree in business administration from Canisius
College and an M.B.A. from Fairleigh Dickinson University. Mr. Strigl's business
address is 180 Washington Valley Road, Bedminster, NJ 07921.

                                 B. COMPENSATION

     The aggregate amount of compensation paid by Iusacell in 1999 to all
directors and executive officers as a group was Ps.37.9 million (U.S.$4.0
million).

     In addition, in 1999 Old Iusacell granted purchase rights with a respect to
a total of 779,000 series L shares to its executive officers under the
management employee stock purchase plan described below, which were later
exchanged for series V shares. As of December 31, 1999, the individuals who are
currently executive officers of


                                       76
<PAGE>   80
New Iusacell held purchase rights under the plan with respect to 3,770,506
series V shares. In 1999, the individuals who are currently Old Iusacell
executive officers exercised purchase rights with respect to 1,099,240 series L
shares and executive officers whose labor relationship with Old Iusacell
terminated during 1999 exercised purchase rights with respect to 87,680 series L
or V shares. In addition, purchase rights with respect to 342,632 series L or V
shares were forfeited by executive officers whose labor relationship with Old
Iusacell terminated during 1999.

     As part of our general compensation policy, we also conduct periodic
reviews of management and employees to determine bonus compensation. Iusacell
also provides executive officers with use of an automobile. In addition, we
provide our executive officers and other employees with food stamps (up to
Ps.1,153 per month), gas stamps (up to 320 liters per month) and with
contributions to a savings plan (up to Ps.1,498 per month).

                                C. BOARD PRACTICES

     New Iusacell has established Executive, Finance and Audit, and Human
Resources and Compensation Committees of the Board of Directors. All decisions
of these committees require a majority vote of their members, including the
favorable vote of at least one member appointed by the series A shareholders.

     The Executive Committee, an administrative and decision-making body of the
Board of Directors, may act for the Board of Directors except where Mexican law
requires action of the Board of Directors. The members of the Executive
Committee are Messrs. Babbio, Strigl, Bartlett, Chynoweth, Heimann, Peralta,
Canales and del Valle.

     The Finance and Audit Committee recommends New Iusacell's independent
public accountants, reviews our annual consolidated financial statements,
provides oversight of New Iusacell's auditing, accounting, financial reporting
and internal control functions, and reviews with management and New Iusacell's
independent public accountants the plans and results of the auditing function.
The members of the Finance and Audit Committee are Messrs. Bartlett, Chynoweth,
Heimann, Noto, Canales and Gonzalez.

     The Human Resources and Compensation Committee reviews, evaluates and makes
recommendations to the Board of Directors regarding New Iusacell's executive
compensation standards and practices, including salaries, bonus distributions,
grants under the executive employee stock purchase plan (described below) and
deferred compensation arrangements. The members of the Human Resources and
Compensation Committee are Messrs. Bartlett, Heimann and Rihan and Ms. Cummings.

                                   D. EMPLOYEES

     At December 31, 1999, Iusacell and our subsidiaries had an aggregate of
1,840 full-time and part-time employees, 139 temporary employees and 4 full time
Bell Atlantic seconded employees or consultants. Approximately 40.2% of the full
time employees were members of a labor union. We have never experienced a work
stoppage and management considers our relationship with our employees to be
good.

                                E. SHARE OWNERSHIP

     Our directors and officers as a group own, in aggregate, less than 1% of
our shares, excluding the shares held by Mr. Carlos Peralta. See "Major
Shareholders and Related Party Transactions -- Major Shareholders."

MANAGEMENT EMPLOYEE STOCK PURCHASE PLAN

     New Iusacell's management employee stock purchase plan became the successor
to Old Iusacell's management employee stock purchase plan upon the close of
Iusacell's reorganization in August 1999. The plan helps to retain key
executives and better align their interests with those of Iusacell. The stock
purchase plan is administered by a management trust with the assistance of the
trust division of Bancrecer, S.A. Under the stock purchase plan, the technical
committee of the management trust (the "Technical Committee"), which is composed
of certain executive officers of Iusacell, determines the executive employees to
whom series V shares of New Iusacell will be offered for purchase under the
stock purchase plan.

     The Technical Committee, upon direction from the Human Resources and
Compensation Committee, determines the number of series V shares to be offered
for purchase to such executive employees, the purchase price per share for such
purchase rights, the vesting schedule for such purchase rights, the payment
terms and all other terms and conditions. The purchase price per share for the
purchase rights is one-tenth the closing price for the


                                       77
<PAGE>   81
series V ADSs on the New York Stock Exchange on the business day selected by the
Technical Committee as the date of sale, converted into pesos at the prevailing
exchange rate published by the Banco de Mexico.

     Grantees who leave the employ of New Iusacell forfeit unvested purchase
rights and, after a period of time, forfeit vested and unexercised purchase
rights, all of which forfeited purchase rights may be reissued by the Technical
Committee. The number of series V shares that may be granted under the stock
purchase plan cannot exceed 4.9% of the aggregate number of issued and
outstanding New Iusacell shares.

     In December 1996, Old Iusacell's shareholders approved the issuance of
7,812,500 Old Iusacell series L shares for grant of purchase rights under the
stock purchase plan. In April 1998, 262,666 Old Iusacell series L shares which
were authorized for issuance but never issued under the stock purchase plan were
automatically canceled pursuant to a resolution of the shareholders of Old
Iusacell at the time such shares were authorized for issuance. In June 1998, Old
Iusacell's shareholders approved a 1,187,500 share increase in the number of Old
Iusacell series L shares available for grant under the stock purchase plan.

     In 1997, the Human Resources and Compensation Committee and the Technical
Committee granted purchase rights with respect to a total of 8,571,311 Old
Iusacell series L shares to 51 executive employees at purchase prices ranging
between Ps.8.48 and Ps.14.00 per series L share. In 1998, the Human Resources
and Compensation Committee and the Technical Committee granted purchase rights
with respect to a total of 2,199,600 Old Iusacell series L shares to 15
executive employees at purchase prices ranging between Ps.5.16 and Ps.6.98 per
series L share. In 1999, the Human Resources and Compensation Committee and the
Technical Committee granted purchase rights with respect to a total of 1,603,000
Old Iusacell series L shares to 12 executive employees at purchase prices
ranging from Ps.9.20 to Ps.11.46 per series L share. All such purchase rights
vest either in three equal annual installments commencing a year after the date
of grant or in a lump two or three years after the date of the grant.

     Upon the close of the Iusacell reorganization in August 1999, outstanding
purchase rights with respect to Old Iusacell series L shares were exchanged for
rights to purchase New Iusacell series V shares. In addition, 39 Iusacell
management employees exercised the right to purchase 1,220,690 series V shares
at U.S.$0.70 per share (Ps.6.52 on the date immediately prior to the date of the
launch of the offer) in the rights offer in respect of the shares held in the
management trust administering the plan.

     As of December 31, 1999, purchase rights with respect to 5,502,749 series V
shares had not been exercised and were outstanding in the management trust
administering the plan: 4,820,664 series V shares held by executive employees
and 682,085 previously forfeited, unassigned series V shares held by the trust
and awaiting reassignment. In addition, in 1999, 2,267,145 shares held by the
trust had been exercised.


                                       78
<PAGE>   82
            ITEM 7. MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS

                              A. MAJOR SHAREHOLDERS

     We have two principal groups of shareholders. The first, Bell Atlantic,
comprises various subsidiaries of Bell Atlantic Corporation. Since February
1997, we have been under management control of subsidiaries of Bell Atlantic
Corporation. Our second group of shareholders encompasses Mr. Carlos Peralta and
a group of individuals and companies controlled by or related to him. No other
shareholders own more than 5% of any class of our shares. At February 29, 2000,
based on the information made available to us, our shareholders were as follows:

<TABLE>
<CAPTION>
                                                                    NUMBER OF SHARES
                                          --------------------------------------------------------------------------
                       SHAREHOLDERS        A SHARES        %       V SHARES       %            TOTAL             %
                  ---------------------   -----------    -----    -----------     ------     -----------       -----
<S>                                       <C>             <C>     <C>             <C>       <C>                <C>
                  Bell Atlantic(1)        504,331,308     68.4    27,178,520         4.7     531,509,828        40.2
                  Peralta Group(2)        232,499,437     31.6    298,984,939       51.1     531,484,376        40.2
                  Public investors(3)             --       --     257,674,699       44.2     257,674,699        19.6
                                          ===========    =====    ===========      =====    =============      =====
                    Total                 736,830,745    100.0    583,838,158      100.0    1,320,668,903      100.0
                                          ===========    =====    ===========      =====    =============      =====
</TABLE>

-------------------

(1)  The address of the Bell Atlantic Corporation is: 1095 Avenue of the
     Americas, New York, New York.

(2)  The address of the Peralta Group is: Paseo de la Reforma 2608, Col. Reforma
     Lomas Altas, Deleg. Miguel Hidalgo, 11950 Mexico D.F.

(3)  Includes the series V shares held by the trust administering our executive
     employee stock purchase plan.

     Our directors and officers as a group own, in aggregate, less than 1% of
Iusacell's shares, excluding the shares held by Mr. Carlos Peralta.

     Of Iusacell's series V shares at February 29, 2000, 278,462,370 series V
shares were held in the form of American depositary shares and held by 41
holders of record. Since this number is greater than the number of shares held
by our public investors set forth in the immediately preceding chart, and since
we have been informed that Bell Atlantic continues to hold the stated number of
series V shares (only 1,400,000 of which are in the form of ADSs), the
additional numbers may be accounted for by the Peralta Group's either holding
some of its series V shares as ADSs or having sold a portion of its series V
shares to public ADS holders. Assuming that the holders of ADSs are located in
the United States, then 52.1% of the series V shares (the ADSs plus the balance
of series V shares held by Bell Atlantic) are held in the United States.

     In August 1999, we completed a reorganization of Iusacell. The
reorganization included U.S.$132.5 million in borrowings from our principal
shareholders between August 1998 and March 1999 that were immediately converted
into equity, an offer to exchange the shares of Old Iusacell for shares of New
Iusacell, primary equity offerings that raised U.S.$33.7 million in net proceeds
for New Iusacell and a U.S.$106.5 million secondary offering by our principal
shareholders. This reorganization more than doubled the number of Iusacell's
publicly held shares. Before the August 1999 primary and secondary offerings,
Bell Atlantic had a 47.2% interest in Iusacell and the Peralta Group had a 43.8%
interest. After the August 1999 reorganization, Bell Atlantic and the Peralta
Group each had a 40.4% interest in Iusacell. On January 31, 2000, we launched a
second exchange offer to acquire the remaining 0.5% interest in Old Iusacell
held by public shareholders. This offer was completed on February 29, 2000 and,
as a result, we now hold 99.9% of the outstanding Old Iusacell shares. See Item
4, "Information on the Company -- History and Development of the Company." Since
this second exchange offer placed additional series V shares with public
shareholders, both Bell Atlantic and the Peralta Group were slightly diluted and
each currently holds a 40.2% interest in Iusacell.

     Mr. Carlos Peralta has pledged 392,318,334 New Iusacell shares held of
record by him to four banks as security for certain loans extended to him.

GOVERNANCE

     In accordance with New Iusacell's by-laws and the New Iusacell Shareholders
Agreement, our Board of Directors consists of twelve members. The series A
shareholders have the right to appoint seven directors and their alternates
(including the Chairman of the Board of Directors) and the series V shareholders
have the right to appoint five directors and their alternates. Mexican law and
Iusacell's by-laws give Bell Atlantic, as majority owner of the series A shares,
the right to elect six of the series A directors. Under the New Iusacell
Shareholders Agreement, Bell


                                       79
<PAGE>   83
Atlantic has the right to elect six of the series A directors, including the
Chairman of the Board of Directors, whose vote, under both our by-laws and the
New Iusacell Shareholders Agreement, breaks a tie. The Peralta Group has the
right to appoint the remaining series A director from a list of nominees
provided by Bell Atlantic and, as the majority owner of the series V shares, all
five series V directors, subject to the right of any holder of a 10% or greater
equity interest in New Iusacell in the form of series V shares to elect one
director. In addition, Bell Atlantic and the Peralta Group have also agreed that
the Director General of New Iusacell shall be the fifth series V director.

     Our by-laws provide that resolutions of the Board of Directors will be
valid when approved by a majority vote of the members present, including a
majority of the series A directors. As a result the directors nominated by Bell
Atlantic have the power under the by-laws to approve, without the affirmative
vote of any other directors, all resolutions of the Board of Directors. The New
Iusacell Shareholders Agreement, however, grants the Peralta Group supermajority
rights with respect to certain transactions. For actions of the Board of
Directors, a "supermajority vote" means the affirmative vote of a majority of
the members of the Board of Directors, including a majority of the series A
directors and of the series V directors.

     Our by-laws also provide that resolutions of our shareholders will be valid
when approved by a majority of our outstanding shares, including a majority of
the outstanding series A shares. The New Iusacell Shareholders Agreement,
however, grants the Peralta Group supermajority rights with respect to certain
transactions. For actions by the shareholders, "supermajority vote" means the
affirmative vote of the beneficial owners of a majority of the series A shares
and of the series V shares.

     The following transactions are subject to a supermajority vote by our Board
of Directors or our shareholders:

     -   acquisitions of non-telecommunications businesses for a purchase price
         in excess of U.S.$30.0 million,

     -   certain acquisitions, joint ventures and mergers within the
         telecommunications business involving assets in excess of U.S.$100.0
         million,

     -   certain dispositions of assets for consideration in excess of U.S.$30.0
         million,

     -   certain incurrences of indebtedness after January 1, 1999 in an amount
         exceeding U.S.$100.0 million in the aggregate within any twelve-month
         period,

     -   certain issuances of capital stock in an amount exceeding U.S.$50.0
         million in the aggregate within any twelve-month period,

     -   entering into, amending or terminating contracts with or for the
         benefit of certain affiliates of New Iusacell, except for any renewals
         or extensions on terms substantially similar to those of certain
         consulting and seconded employee arrangements of New Iusacell with Bell
         Atlantic affiliates,

     -   termination or disposition of any telecommunication transmission
         business with annual revenues of more than U.S.$10.0 million in each of
         the two most recent fiscal years, and

     -   terminations of concessions relating to telecommunications operations.

     Pursuant to the New Iusacell Shareholders Agreement, Bell Atlantic and the
Peralta Group have agreed to restrictions on the transfer of their New Iusacell
shares. Bell Atlantic and the Peralta Group agreed, among other things, that
until February 4, 2000, they will not sell more than 2% of their respective
holdings in Iusacell as of August 11, 1999. The Peralta Group also granted Bell
Atlantic a right of first refusal on the transfer of any series A shares by the
Peralta Group.

     Pursuant to the New Iusacell Shareholders Agreement, Bell Atlantic and the
Peralta Group have the right to cause us to facilitate two registered secondary
public offerings of their respective shares, as long as minimum ownership
requirements are met. In addition, the Peralta Group has a one-time option to
cause us to effect a six-month shelf registration of its shares. After one
party's exercise of its registration rights, all other parties having
registration rights may elect to include their shares in the offering. Any party
holding registration rights may not exercise such rights during the 90-day
period commencing on the effective date of any registration statement filed by
Iusacell for a primary equity offering in which gross proceeds are expected to
exceed U.S.$30.0 million.

                                       80
<PAGE>   84
     The New Iusacell Shareholders Agreement also provides that if we register
any equity securities for a primary or secondary public offering, we must permit
Bell Atlantic and the Peralta Group (and anyone to whom they have transferred
shares otherwise than in a public offering) to include their shares in such
offering. We have agreed to bear all expenses of any of the above-described
primary or secondary public offerings, other than the fees of counsel to the
holders of the registration rights and any underwriting commissions or
discounts. In addition, we have agreed not to effect any public sale or
distribution of securities similar to those being registered during the period
commencing 21 days prior to the effective date of a registration statement
covering the registered securities and continuing until 90 days following such
effective date.

     Pursuant to an agreement dated February 22, 1999 between Bell Atlantic and
the Peralta Group, the Peralta Group has the right to require Bell Atlantic to
purchase up to 516,877,269 shares of New Iusacell (which was the total number of
shares held by the Peralta Group on the date of such agreement) by giving Bell
Atlantic notice to such effect between November 15, 2001 and December 15, 2001.
The purchase price for such shares is contractually set at U.S.$0.75 per share.
These rights are specific to these 516,877,269 shares and, subject to certain
exceptions, terminate automatically with respect to particular shares if the
Peralta Group transfers such shares to a third party.

                          B. RELATED PARTY TRANSACTIONS

GENERAL POLICY

     We adopted a policy on transactions with related parties in November 1993
in connection with the acquisition by Bell Atlantic of its initial holdings in
Iusacell. This policy provides that we will not, and will not permit any of our
subsidiaries to, enter into any contract or transaction with or for the benefit
of any of their affiliates (excluding transactions with, between or among wholly
owned subsidiaries), including the Peralta Group and Bell Atlantic, which is not
at a price and on other terms at least as favorable to us or the subsidiary as
those which could be obtained on an arm's-length basis from an unaffiliated
third party. This policy has been formalized in the New Iusacell Shareholders
Agreement.

THE BELL ATLANTIC FACILITY

     On July 25, 1997 Bell Atlantic agreed to provide Old Iusacell with a
subordinated convertible financing facility in an aggregate amount of U.S.$150.0
million (the "Bell Atlantic Facility"). The subordinated convertible debentures
(the "Debentures") issuable under the Bell Atlantic Facility were available for
issuance through June 30, 1999, were to mature on December 31, 1999, and were to
bear interest at an annual rate equal to six-month LIBOR plus 500 basis points,
payable semi-annually in cash or by issuance of additional Debentures, at the
option of Bell Atlantic, subject to the terms of a subordination agreement with
certain senior lenders. The principal amount of the Debentures was convertible
at any time prior to maturity into series A shares of Old Iusacell at a
conversion price of U.S.$0.70 per share.

     In August, September and December 1998, Old Iusacell effected borrowings
totaling U.S.$101.5 million under the Bell Atlantic Facility. The Debentures
issued upon such borrowings were immediately converted into an aggregate of
144,999,999 series A shares of Old Iusacell, 21,428,571 of which shares were
simultaneously sold to the Peralta Group. In March 1999, Old Iusacell borrowed
an additional U.S.$31.0 million under the Bell Atlantic Facility. The Debentures
issued upon such borrowing were immediately converted into an aggregate of
44,285,714 series A shares of Old Iusacell, 22,142,857 of which shares were
simultaneously sold to the Peralta Group. The availability of funds under the
Bell Atlantic Facility expired on June 30, 1999. Old Iusacell did not draw down
any of the remaining U.S.$17.5 million available.

CONSULTING AND SECONDMENT AGREEMENTS

     Old Iusacell and Bell Atlantic have entered into a series of consulting and
secondment agreements pursuant to which Bell Atlantic has agreed, for an
indefinite term, to provide Iusacell with management, technical, marketing,
legal and other consulting services and seconded employees. Seconded employees
generally agree to expatriate assignments of two to three years duration, with
such employees' compensation being paid by Bell Atlantic and reimbursed by
Iusacell. Bell Atlantic charges Iusacell for the provision of consulting
services at cost.

     With respect to consulting services and seconded employees provided in
1999, Old Iusacell has been invoiced by Bell Atlantic for a total of U.S.$3.5
million, which amount includes U.S.$2.1 million in reimbursement of the


                                       81
<PAGE>   85
actual cost of seconded employees. We expect to receive an additional invoice in
the amount of approximately U.S. $0.6 million in respect of consulting services
provided in the fourth quarter of 1999. At December 31, 1999, Old Iusacell owed
Bell Atlantic U.S.$13.1 million for consulting services and seconded employees
provided in 1997, 1998 and 1999.

REAL ESTATE LEASES

     Inmobiliaria Montes Urales 460, S.A. de C.V., a subsidiary of Iusacell,
leased office space to Servicios Corporativos IUSA, S.A. de C.V., a company
controlled by Carlos Peralta, until May 1999 pursuant to a lease which was
re-priced on January 1 of each year. Payments under the lease in 1999 equaled
U.S.$99,220 per month. In 1999, Servicios Corporativos IUSA paid Inmobiliaria
Montes Urales 460 U.S.$446,490 for such office space.

     The Peralta Group owns Fraccionadora y Constructora Mexicana, S.A. de C.V.,
known as Fracomex, a company engaged in real estate investment and management
that has entered into 13 lease agreements with some subsidiaries of Iusacell.
The total amount payable by Iusacell to Fracomex per month for all such leases
currently is U.S.$31,265. In 1999, these payments totaled approximately
U.S.$321,540.

     Two Peralta Group members lease land to Iusacell at the Peralta Group
industrial complex in Pasteje, Mexico, upon which Iusacell has built and
operates warehouses. Iusacell subleases some of this land to its Satelitron
satellite transmission subsidiary. These land leases expire in December 2015,
but can be terminated before then if either party gives the other one year's
prior written notice. Currently, Iusacell pays these two Peralta Group entities
U.S.$26,293 per month for these land leases. In 1999, payments for these leases
totaled U.S.$280,437.

     On July 21, 1999, Inmobiliaria Montes Urales, S.A. de C.V., a subsidiary of
Iusacell, entered into an agreement with Video Visa Publicaciones, a company
controlled by Jose Ramon Elizondo, a director of Iusacell, for the rental of
space in our former headquarters building. The total amount payable by Video
Visa to Inmobiliaria Montes Urales is approximately U.S.$8,942.25 per month.
However, between August 1, 1999 and January 31, 2000, Video Visa was to pay rent
in kind through publication of advertisements of Iusacell Digital products.

     Iusacell leases office space to Telecomunicaciones y Equipos, S.A. de C.V.
(TESA),a company formerly controlled by Carlos Peralta. TESA had owed Iusacell
rental payments for 1996 in the total amount of U.S.$76,920. In 1999, TESA's new
owners reached a settlement agreement with Iusacell in which Ps.514,314.98
(approximately U.S.$54,250) of the debt was forgiven. The balance of the debt
owed by TESA to Iusacell, for 1999 or otherwise, was paid.

OTHER SERVICES

     Our Satelitron subsidiary provides data transmission services, technical
services and facilities to Internet Directo, S.A. de C.V., a Peralta Group
member that provides transmission enhancement services to internet access
providers. In 1999, Iusacell billed Internet Directo U.S.$590,343, including
value-added taxes, for such services. As of December 31, 1999, Internet Directo
owed Satelitron approximately U.S.$88,000 of the billed amount.

     In 1996 and 1997, a subsidiary of Iusacell provided dedicated circuits to
Empresa Attis de Mexico, S.A. de C.V., a Mexican company in which, at that time,
the Peralta Group held a minority position. Since 1997, Empresa Attis has owed
Iusacell Ps.504,903 (U.S.$53,260) for such circuits. Empresa Attis was adjudged
bankrupt in 1997. This receivable has recently been determined to be
unrecoverable and has been charged against Iusacell's bad debt reserve in 1999.

INTERESTS OF DIRECTORS

     In 1999, Manufacturas Electronicas Pasteje, S.A. de C.V., a joint venture
between the Peralta Group and Mr. Marco Antonio de la Torre Barranco, an
alternate director of Iusacell, provided telephone and accessory repair services
to Iusacell in the amount of Ps.0.8 million (U.S.$920,000).

     In 1999, Telemercadeo Integral Panamericano, S.A. de C.V., a joint venture
between the Peralta Group and Mr. Marco Antonio de la Torre Barranco, provided
telemarketing services to Iusacell in the amount of Ps.0.8 million
(U.S.$87,100).

     Mr. Fernando de Ovando, a director of New Iusacell, Mr. Javier Martinez del
Campo, an alternate director of New Iusacell, and Mr. Ignacio Gomez Morin, an
alternate director of New Iusacell, are members of the law firm of


                                       82
<PAGE>   86
De Ovando y Martinez del Campo, S.C., which, in 1999, provided legal services to
Iusacell in the amount of approximately Ps.3.3 million (U.S.$352,700).

     As of November 1998, New Iusacell, Old Iusacell and Mr. Jose Ramon
Elizondo, a director of New Iusacell, entered into an agreement to participate
together in the microwave frequencies leasing, long distance, local telephony,
PCS and paging businesses. We have agreed with Mr. Elizondo that Iusacell will
own 94.9% of the economic interest and 49% of the voting shares of:

     -   Iusatel, S.A. de C.V., Iusacell's long distance concessionaire,

     -   Iusatelecomunicaciones, S.A. de C.V., Iusacell's fixed local wireless
         telephony operation,

     -   Punto-a-Punto Iusacell, S.A. de C.V., a microwave frequencies
         concessionaire, and

     -   Iusacell PCS, S.A. de C.V., which holds concessions for 1.9 GHz (PCS)
         frequencies in Region 1 and Region 4.

Mr. Elizondo will own 5.1% of the economic interest and 51% of the voting shares
of these companies.

     In addition, Mr. Elizondo agreed to purchase a 2% economic and voting
interest in Infotelecom, S.A. de C.V., a paging company, at cost from Old
Iusacell, which will continue to hold a 49% economic and voting interest in such
company. Mr. Elizondo completed this purchase in December 1998 for approximately
Ps.25,000 (approximately U.S.$2,625).

     In November 1998, Mr. Elizondo subscribed to 51% of the voting shares of
Iusatel, S.A. de C.V. and Iusatelcommunicaciones, S.A. de C.V. for approximately
Ps.23.6 million (U.S.$2.5 million) and Ps.8.1 million (U.S.$850,000),
respectively. Mr. Elizondo has not yet paid for these subscriptions to capital
and has until June 30, 2000 to do so.

     Old Iusacell and Mr. Elizondo organized Punto-a-Punto Iusacell, S.A. de
C.V. in July 1997 to participate in the operation of three concessions for
point-to-point short haul microwave frequencies acquired in the auctions
concluded in October 1997 and to participate in the auctions for long haul
microwave frequencies that commenced in March 1999 and concluded in July 1999
(and in which Punto-a-Punto Iusacell did not win any concessions). Old Iusacell
and Mr. Elizondo created a similar entity, Iusacell PCS, S.A. de C.V., in
October 1997 to operate the concessions for 1.9 GHz (PCS) frequencies in Region
1 and Region 4 acquired through the auctions completed in May 1998.

     We estimate that Mr. Elizondo's maximum investment in these five entities
will be U.S.$15 million. The shares acquired or to be acquired by Mr. Elizondo
will be or are illiquid. From and after June 30, 2002, Mr. Elizondo can put all,
but not less than all, shares in any one or more of these five joint venture
investments to New Iusacell for an amount equal to his investment in the
corresponding joint venture company or companies, his cost of money to finance
such investment or investments plus, for each year of his investment, 4% of the
corresponding investment amount, grossed up with respect to any applicable
Mexican income taxes. New Iusacell and Old Iusacell each will have the right, at
any time, to call Mr. Elizondo's interest in these companies at the same price
as if the put were exercised.

                       C. INTERESTS OF EXPERTS AND COUNSEL

     Mr. Fernando de Ovando, a director of New Iusacell, Mr. Javier Martinez del
Campo, an alternate director of New Iusacell, and Mr. Ignacio Gomez Morin, an
alternate director of New Iusacell, are members of the law firm of De Ovando y
Martinez del Campo, S.C., which, in 1999, provided legal services to Iusacell in
the amount of approximately Ps.3.3 million (U.S.$352,700).


                                       83
<PAGE>   87
                          ITEM 8. FINANCIAL INFORMATION

            A. CONSOLIDATED STATEMENTS AND OTHER FINANCIAL INFORMATION

FINANCIAL STATEMENTS

     See Item 19(a) for a list of financial statements filed under Item 18.

LEGAL PROCEEDINGS

     Although we are a party to some legal proceedings in the ordinary course of
our business, management believes that, except as described below, none of these
proceedings, individually or in the aggregate, are likely to have a material
adverse effect on Iusacell.

SUIT AGAINST TELMEX AND TELCEL

     A ruling by the Federal Competition Commission is still pending on the suit
filed by Iusacell in November 1995, against Telmex and Telcel, claiming that the
two companies have engaged in monopolistic practices in the Mexican
telecommunications market, including unlawful cross-subsidies by Telmex of
Telcel's cellular phone operations.

     As relief, we sought a declaration that Telmex and Telcel have violated
Mexican antitrust laws; the imposition of applicable sanctions; the termination
of the anticompetitive control that Telmex allegedly exercises over Telcel; the
modification of the interconnection contracts between Telmex and Iusacell to
eliminate anticompetitive provisions; the declaration of Telmex as a dominant
carrier in the cellular market; the regulation of interconnection in a manner
that promotes competition, including special regulation of Telmex as a dominant
carrier; the regulation of the terms under which users have access to the
different services that Telmex provides; the establishment of separate
accounting standards for Telmex; and the establishment of regulations for
unbundled and non-discriminating interaffiliate interconnection tariffs between
and among Telmex and our affiliates.

     Telmex and Telcel have filed various motions against the suit. In February
1997, the Federal Competition Commission imposed a fine of Ps.847,500
(approximately U.S.$106,000 at that time) on Telmex and Telcel for their refusal
to provide the expert appointed by Iusacell with the necessary information to
prepare his opinion on the cross-subsidies claim. Additional fines were to
accrue on a daily basis. Telmex and Telcel filed for an injunction (amparo)
against the Federal Competition Commission asserting that Mexican antitrust laws
do not apply to Telmex and Telcel and questioning the constitutionality of the
Federal Competition Commission. In October 1997, the Administrative Third Court
of Appeals for the First Circuit in Mexico denied granting Telmex and Telcel a
preliminary injunction. Telmex and Telcel appealed this denial to the Mexican
Supreme Court, which has yet to determine the matter. In November 1998, in order
to accelerate resolution of this matter, the Federal Competition Commission
issued a new discovery order against Telmex and Telcel to provide documentation
to Iusacell relating to the cross-subsidies claim, confirming that the per diem
fines accrued against Telmex and Telcel for their prior refusal to comply had
reached approximately Ps.8.5 million (approximately U.S.$900,000). Telmex and
Telcel filed an injunctive action (amparo) against this new discovery order and
the imposition of the fine. Telmex's amparo was recently denied, but Telmex has
petitioned for a review of the decision (recurso de revision). To continue to
push the process forward, the Federal Competition Commission, applying the
recently issued Competition Regulations, issued a third discovery order,
applicable not only to Telmex and Telcel, but also to Iusacell, seeking
information relating to cross-subsidies for its own review. We recently complied
with this discovery order and have been informed that neither Telmex nor Telcel
complied. In addition, neither Telmex nor Telcel filed an injunctive action
(amparo) or a petition for review (recurso de revision) against this third
discovery order.

SUIT BY MITSUBISHI

     Mitsubishi Electronics America, Inc. filed a complaint with the Circuit
Court of Cook County, Illinois, in the United States on July 18, 1996 against
Iusacell, Bell Atlantic Corporation and Bell Atlantic Latin American Holdings,
Inc. Mitsubishi's complaint alleges, among other things, that we breached a
purported contract for the purchase of 60,000 local wireless telephone terminals
at a cost of U.S.$510 each. Mitsubishi seeks judgment in an amount in excess of
U.S.$50,000 for each of three counts against Iusacell, plus punitive damages for
one of those counts. Mitsubishi has filed answers to interrogatories claiming
damages in an amount of U.S.$8,825,343.


                                       84
<PAGE>   88
Mitsubishi has recently field an amended complaint against Old Iusacell, adding
a fraud allegation against Iusacell which Iusacell intends to move to dismiss.

     Our motions to dismiss the complaint for lack of personal jurisdiction and
on substantive grounds were rejected, although the court reserved judgment on
Iusacell's motion to dismiss for forum non conveniens. The litigation is now in
the discovery stage; production of documents has largely been completed and
depositions of witnesses has begun. We believe the lawsuit has no basis and do
not anticipate that Mitsubishi will obtain a judgment in its favor for a
material amount of money damages because, in our view, the purported contract
was a non-binding letter of intent, and the purported reliance by Mitsubishi on
negotiations with us to order terminal components was unreasonable and
unwarranted. Nevertheless, in light of anticipated litigation expenses in 2000
and 2001, we are creating a contingency reserve of U.S.$3.0 million with respect
to the litigation.

SUIT BY PUBLICIDAD FERRER

     In February 1998, Publicidad Ferrer y Asociados, S.A. de C.V., our former
advertising agency, filed a complaint with the 39th Civil Superior Tribunal in
the Federal District of Mexico against us. Publicidad Ferrer's complaint alleged
that we improperly terminated its contract and sought approximately Ps.23.7
million (U.S.$2.5 million) in damages in respect of lost commissions. In
September 1998, the 39th Civil Superior Tribunal ruled in favor of Iusacell,
finding no breach of contract and no damages. Publicidad Ferrer appealed to the
Third Superior Tribunal in the Federal District of Mexico, which affirmed the
lower court's ruling. Publicidad Ferrer then appealed to the First Circuit
Collegial Tribunal of the Mexican Supreme Court. In June 1999, the First Circuit
Collegial Tribunal reversed the ruling of the Third Superior Tribunal, finding
us in breach of contract and finding further that Publicidad Ferrer suffered
Ps.23.7 million in damages. The First Circuit Collegial Tribunal remanded the
case to the Third Superior Tribunal for sentencing in accordance with the
guidelines set forth in its ruling. Upon remand, the Third Superior Tribunal
confirmed the finding that we were in breach of our contract, but also ruled
that the damages suffered by Publicidad Ferrer were only Ps.16.8 million
(U.S.$1.8 million). Both Iusacell and Publicidad Ferrer filed injunctive actions
(amparos) against this sentence. The First Circuit Collegial Tribunal denied
both injunctive actions. In February 2000, we settled this litigation for
Ps.14.5 million (U.S.$1.5 million).

NON-JUDICIAL DISPUTES

     In early 1999, the Mexican government enacted amendments to the Mexican
Income Tax Law (Ley del Impuesto Sobre la Renta) pursuant to which holding
companies, beginning January 1, 1999, were required to limit their tax
consolidation to 60% of all of their subsidiaries. Prior to January 1, 1999, we
prepared our tax returns on a fully consolidated basis (except for three
non-wholly owned subsidiaries which were 60% consolidated for tax purposes),
benefiting from the ability to offset loss incurred by some subsidiaries against
the gains of others within the consolidated group. In April 1999, we filed an
injunctive action (amparo) with the Second Court in Administrative Matters of
the Federal District of Mexico against these new income tax law amendments on
the grounds that they were unconstitutional. In late 1999, this court rejected
our injunctive action, and we have filed for a review (recurso de revision) with
the Second Circuit Collegial Tribunal in Administrative Matters. We do not
expect resolution of our motion for review until the fourth quarter of 2000.

     In May 1998, we discovered that our former corporate headquarters in Mexico
City, of which one of our subsidiaries is the owner, is encumbered by liens for
an amount in excess of the estimated fair market value of the property. The
potential loss that may result due to the liens would be the book value of the
building, which was Ps.84.3 million (U.S.$8.9 million) at December 31, 1999. We
are currently negotiating with the Mexican Treasury, the holder of the liens, to
unencumber the property. We cannot assure you, however, that we will be able to
remove the liens from such property and realize any value from such asset.

     In March 1994, Iusacell and Northern Telecom (CALA) Corporation ("Nortel")
entered into a five-year, U.S.$330.0 million agreement, which we refer to as the
Nortel Agreement, pursuant to which Nortel would supply network switching
equipment, switching center transmission equipment and radio base station
equipment, as well as associated software and technical services, for the
development of the 450 MHz local wireless network. Pursuant to a side letter
agreement entered into in December 1995, the Nortel Agreement would terminate
automatically if our technical and economic plans for the 450 MHz project had
not been approved by, or Iusacell did not receive a concession to provide local
wireless telephony in the 450 MHz frequency band from, the SCT on or before
December 31, 1997. Neither event having occurred on or prior to December 31,
1997, the Nortel Agreement has terminated. In 1994, as required under the Nortel
Agreement, we made advance payments of U.S.$15.0 million in


                                       85
<PAGE>   89
anticipation of 1995 and 1996 purchases which were never made. We seek a refund
of such advanced funds. Nortel, however, has asserted that such advances should
be credited against development costs.

     In 1995, we entered into a U.S.$82.0 million purchase agreement with Telrad
Telecommunications Electronics Industries, Ltd. for 450 MHz local wireless
terminals. We terminated this agreement in November 1996 based on the failure by
Telrad to meet delivery and government approval milestones and the failure to
meet quality standards.

     Although we believe that we have no further liability under the Telrad
contract and has no further liability under the Nortel Agreement, we cannot
assure you that Telrad or Nortel will not seek legal redress against Iusacell or
that Telrad or Nortel will not succeed in obtaining damages from Iusacell.
Although we believe that Nortel is legally obligated to refund the U.S.$15.0
million advance to Iusacell, we cannot assure you that we will succeed in
obtaining such refund.

     In 1996, Mexican tax authorities commenced tax audits on Old Iusacell and
two of its subsidiaries. These audits were completed in early 1999. In May 1999,
the Mexican tax authorities assessed us a Ps.21.4 million nominal peso penalty
(U.S.$2.2 million at the exchange rate then in effect) for purported incorrect
deductions of certain interest expense for income tax purposes. We paid this
assessment.

DIVIDEND POLICY

     Since becoming a public company in 1994, we have not paid any dividends. We
do not contemplate paying dividends in the foreseeable future.

     Each series A and V share has the same dividend rights. The declaration and
payment of such dividends will depend upon Iusacell's results of operations,
financial conditions, cash requirements, future prospects and other factors
deemed relevant by the shareholders. In addition, Mexican law provides that
Mexican companies may only pay dividends from retained earnings included in the
financial statements that have been approved by their shareholders. Dividends
may be paid only after all losses have been paid for, a legal reserve equal to
20% of paid-in capital has been achieved and shareholders have approved the
dividend payment. Some of Iusacell's subsidiaries, including Old Iusacell, have
outstanding debt obligations which limit the amount of dividends that can be
paid in any given year or prohibit dividends entirely. Iusacell and its
subsidiaries may agree to similar restrictions in the future as they incur
additional debt.

     In accordance with the New Iusacell Shareholders Agreement, each of Bell
Atlantic and the Peralta Group has the right to cause Iusacell to pay dividends
in each fiscal year in an amount of up to 25% of the consolidated net income for
the prior fiscal year, provided that such payment is not in violation of
applicable law and would not adversely affect the foreseeable cash flow or
capital requirements of Iusacell. Consolidated net income for these purposes
will be determined in accordance with Mexican GAAP. However, the New Iusacell
Shareholders Agreement provides that, if consolidated net income so determined
exceeds consolidated net income determined in accordance with U.S. GAAP by more
than 10%, consolidated net income will be determined in accordance with U.S.
GAAP.

     Any declaration and/or payment of dividends that would (i) in any fiscal
year exceed 25% of Iusacell's consolidated net income for the prior fiscal year
or (ii) be subject to Mexican withholding tax (except for dividends required by
the Peralta Group or Bell Atlantic, as discussed above) may be made only upon
the approval of holders of a majority of all outstanding shares, including
holders of a majority of the series A shares. Under Mexican law, shareholders
approve the declaration and payment of dividends generally, but not necessarily,
upon the recommendation of the Board of Directors.

     Holders of ADRs on the applicable record date are entitled to receive
dividends declared on the shares underlying series V ADSs. The depositary will
fix a record date for the holders of ADSs in respect of each dividend
distribution.

                              B. SIGNIFICANT CHANGES

         Not applicable.
<PAGE>   90

                          ITEM 9. THE OFFER AND LISTING

                          A. OFFER AND LISTING DETAILS

         New Iusacell's series A and V shares have been listed on the Mexican
Stock Exchange since August 4, 1999, with the series V shares listed under the
symbol CEL. ADSs representing ten New Iusacell series V shares have been listed
on the New York Stock Exchange since August 4, 1999 and trade under the symbol
CEL. The series V ADSs are evidenced by American depositary receipts issued
under a deposit agreement with The Bank of New York, as depositary. Each of the
New Iusacell series A and V shares are without stated par value and are in
registered form. With respect to limitations on the rights of series A and V
shares, see Item 5, "Operating and Financial Review and Prospects Liquidity and
Capital Resources - Liquidity" and Item 7, "Major Shareholders and Related Party
Transactions - Major Shareholders - Governance."

         Old Iusacell's series D and L shares were listed on the Mexican Stock
Exchange until February 29, 2000. ADSs representing ten Old Iusacell series D
shares were listed on the New York Stock Exchange from June 21, 1994 until
August 10, 1999 and traded under the symbol CEL.d. ADSs representing ten Old
Iusacell series L shares were listed on the New York Stock Exchange from June
21, 1994 until February 29, 2000 and traded under the symbol CEL until August 4,
1999 and thereafter under the symbol CEL.y.

         The following tables present, for the periods indicated, the high, low
and period end sales prices of (i) the Old Iusacell series D and series L shares
and the New Iusacell series V shares on the Mexican Stock Exchange, as reported
by the Mexican Stock Exchange, and (ii) the Old Iusacell series D and series L
ADS and the New Iusacell series V ADSs on the New York Stock Exchange, as
reported by the New York Stock Exchange. We present the average trading volume
of the shares and ADSs for the indicated periods in 1997, 1998, 1999 and 2000.
We do not have average trading volume information for 1995 and 1996.

                         MEXICAN STOCK EXCHANGE (IN Ps.)

<TABLE>
<CAPTION>
                                                              AVERAGE DAILY
                                                              TRADING VOLUME
PERIOD                          HIGH      LOW       CLOSE        (SHARES)
------                          ----      ---       -----        --------
<S>                             <C>       <C>       <C>      <C>
SERIES D
First Quarter 1995 .......      7.10      6.70      7.00             --
Second Quarter 1995 ......      7.50      5.94      6.06             --
Third Quarter 1995 .......      7.20      5.80      7.20             --
Fourth Quarter 1995(1) ...        --        --        --             --

First Quarter 1996 .......      7.20      6.88      6.88             --
Second Quarter 1996 ......      7.00      6.60      6.98             --
Third Quarter 1996(1) ....        --        --        --             --
Fourth Quarter 1996 ......      6.98      4.98      5.75             --

First Quarter 1997 .......      7.15      4.94      7.15          2,081
Second Quarter 1997 ......     11.08      7.17     11.08            770
Third Quarter 1997 .......      9.77      9.77      9.77          2,369
Fourth Quarter 1997 ......     12.75      9.07     12.75        157,365

First Quarter 1998 .......     12.89     12.73     12.73          1,823
Second Quarter 1998 ......      8.76      8.76      8.76            410
Third Quarter 1998 .......      8.52      4.00      4.00            631
Fourth Quarter 1998(1) ...        --        --        --              0

First Quarter 1999 .......      6.80      6.80      6.80            194
Second Quarter 1999 ......     11.10      7.50     11.10          1,806
</TABLE>


                                       87
<PAGE>   91

                         MEXICAN STOCK EXCHANGE (IN Ps.)

<TABLE>
<CAPTION>
                                                              AVERAGE DAILY
                                                              TRADING VOLUME
PERIOD                          HIGH      LOW       CLOSE        (SHARES)
------                          ----      ---       -----        --------
<S>                             <C>       <C>       <C>      <C>
Third Quarter 1999 .........   13.90     11.00     13.90         20,250
Fourth Quarter 1999(1)(3)...      --        --        --              0

SERIES L .................                                           --
First Quarter 1995 .........   10.00      5.40      6.80             --
Second Quarter 1995 ........    8.48      7.00      7.28             --
Third Quarter 1995 .........    9.18      7.08      8.98             --
Fourth Quarter 1995 ........    8.80      8.14      7.96             --

First Quarter 1996 .........    9.60      8.00      8.50             --
Second Quarter 1996 ........   10.10      8.32      8.34             --
Third Quarter 1996 .........    8.30      6.00      6.00             --
Fourth Quarter 1996 ........    7.20      5.25      5.75             --

First Quarter 1997 .........    9.34      6.79      8.46         14,105
Second Quarter 1997 ........   13.97      8.98     13.97          6,595
Third Quarter 1997 .........   14.77     13.47     13.97         32,505
Fourth Quarter 1997 ........   17.24     12.97     17.20         43,750

First Quarter 1998 .........   18.86     16.27     18.86          5,818
Second Quarter 1998 ........   16.47     16.17     16.17            880
Third Quarter 1998 .........   14.56      4.90      4.90         13,785
Fourth Quarter 1998 ........    8.50      4.50      8.10          1,935

First Quarter 1999 .........    8.60      8.10      8.50            532
Second Quarter 1999 ........   13.50      8.30     11.50          1,903
Third Quarter 1999(4) ......   13.80     12.38     13.38          4,680

SERIES V
Third Quarter 1999 .........   10.86      9.00      9.00     14,018,252(2)
Fourth Quarter 1999 ........   17.00      8.80     14.10        412,852

September 1999 .............   10.86      9.00      9.00         62,571
October 1999 ...............   11.28      8.80     11.20        195,059
November 1999 ..............   13.40     11.60     11.76        958,059
December 1999 ..............   17.00     11.80     14.10        331,000
January 2000 ...............   16.50     13.30     15.50        364,769
February 2000 ..............   22.90     16.00     19.64        363,095
</TABLE>


                                       88
<PAGE>   92

                       NEW YORK STOCK EXCHANGE (IN U.S.$)

<TABLE>
<CAPTION>
                                                                AVERAGE DAILY
                                                               TRADING VOLUME
PERIOD                       HIGH          LOW        CLOSE        (ADSs)
------                       ----          ---        -----        ------
<S>                         <C>          <C>        <C>        <C>
SERIES D
First Quarter 1995 ...      16.000        7.375       10.375            --
Second Quarter 1995 ..      13.125        9.000       10.500            --
Third Quarter 1995 ...      12.375        9.500       10.500            --
Fourth Quarter 1995 ..      10.375        8.000        8.000            --

First Quarter 1996 ...      11.125        8.000        8.875            --
Second Quarter 1996 ..      11.875        8.375        8.750            --
Third Quarter 1996 ...       8.875        6.750        6.750            --
Fourth Quarter 1996 ..       7.125        5.625        5.750            --

First Quarter 1997 ...       9.625        5.605        8.375         9,958
Second Quarter 1997 ..      15.125        8.375       14.750        10,238
Third Quarter 1997 ...      16.000       11.000       12.500         5,648
Fourth Quarter 1997 ..      15.875       12.000       15.250        13,277

First Quarter 1998 ...      16.500       13.625       14.000        10,853
Second Quarter 1998 ..      13.813        9.250        9.250        10,888
Third Quarter 1998 ...      12.188        3.875        4.656         6,211
Fourth Quarter 1998 ..       8.750        4.125        6.313         4,316

First Quarter 1999 ...       8.750        6.063        7.375         5,812
Second Quarter 1999 ..      13.750        7.000       12.750         7,747
Third Quarter 1999(3).      15.250       10.630       10.630        11,954

SERIES L
First Quarter 1995 ...      18.750        8.750       11.875            --
Second Quarter 1995 ..      15.875       10.875       12.000            --
Third Quarter 1995 ...      15.500       11.250       13.000            --
Fourth Quarter 1995 ..      13.375        9.250       10.125            --

First Quarter 1996 ...      13.375       10.000       10.875            --
Second Quarter 1996 ..      14.375        9.375       10.750            --
Third Quarter 1996 ...      10.875        7.375        7.500            --
Fourth Quarter 1996 ..       9.500        6.500        7.625            --

First Quarter 1997 ...      12.000        7.125       10.375        54,169
Second Quarter 1997 ..      18.875       10.750       18.375        44,148
Third Quarter 1997 ...      20.000       15.375       19.938        45,653
Fourth Quarter 1997 ..      22.438       17.125       21.688        38,135

First Quarter 1998 ...      22.813       19.063       20.625        31,575
Second Quarter 1998 ..      20.563       13.625       13.750        33,946
Third Quarter 1998 ...      16.500        4.563        4.938        47,167
Fourth Quarter 1998 ..       9.813        4.375        7.125        33,575

First Quarter 1999 ...       9.875        6.375        8.000        51,556
Second Quarter 1999 ..      14.500        7.500       13.000       132,798
Third Quarter 1999 ...      15.560        9.500       13.310        34,328
Fourth Quarter 1999 ..      16.125        7.250       14.688         5,440
</TABLE>


                                       89
<PAGE>   93

                       NEW YORK STOCK EXCHANGE (IN U.S.$)

<TABLE>
<CAPTION>
                                                                AVERAGE DAILY
                                                               TRADING VOLUME
PERIOD                       HIGH          LOW        CLOSE        (ADSs)
------                       ----          ---        -----        ------
<S>                         <C>          <C>        <C>        <C>
September 1999 .......      12.000       11.375       11.500         3,907
October 1999 .........      11.500       10.563       10.625         4,455
November 1999 ........      11.750        7.250       10.250         8,900
December 1999 ........      16.125       10.000       14.688         6,850
January 2000 .........      17.500       14.000       14.500         5,926
February 2000(4) .....      24.500       16.000       20.375         8,000

SERIES V
Third Quarter 1999 ...      11.870        9.500        9.500       173,550
Fourth Quarter 1999 ..      16.625        9.375       14.938       231,688

September 1999 .......      11.875        9.500        9.500        82,962
October 1999 .........      11.875        9.375       11.875       145,675
November 1999 ........      14.563       12.500       12.500       312,814
December 1999 ........      16.625       12.500       14.938       242,973
January 2000 .........      17.813       14.000       15.125       205,845
February 2000 ........      24.750       16.000       21.250       314,950
</TABLE>

(1)      There was no trading during this period.

(2)      Reflects effect of the August 4, 1999 exchange of shares over the
         Mexican Stock Exchange in connection with the Iusacell restructuring
         and recapitalization plan.

(3)      The series D shares and the series L shares were delisted from the
         Mexican Stock Exchange on February 29, 2000.

(4)      The series D ADSs were delisted from the New York Stock Exchange on
         August 10, 1999. The series L ADSs were delisted from the New York
         Stock Exchange on February 29, 2000.

Source:  Bloomberg L.P.

                             B. PLAN OF DISTRIBUTION

     Not applicable.

                                   C. MARKETS

TRADING ON THE NEW YORK STOCK EXCHANGE

     ADSs representing ten New Iusacell series V shares have been listed on the
New York Stock Exchange since August 4, 1999 and trade under the symbol CEL.

     ADSs representing ten Old Iusacell series D shares were listed on the New
York Stock Exchange from June 21, 1994 until August 10, 1999 and traded under
the symbol CEL.d. ADSs representing ten Old Iusacell series L shares were listed
on the New York Stock Exchange from June 21, 1994 until February 29, 2000 and
traded under the symbol CEL until August 4, 1999 and thereafter, until February
29, 2000, under the symbol CEL.y.

TRADING ON THE MEXICAN STOCK EXCHANGE

     The Mexican Stock Exchange, which was founded in 1894 and has operated
continuously since 1907, is located in Mexico City and is Mexico's only stock
exchange. The Mexican Stock Exchange is organized as a corporation,


                                       90
<PAGE>   94

and its shares are owned by Mexico's 33 operating brokerage firms. These firms
are exclusively authorized to trade on the floor of the Mexican Stock Exchange.

     Electronic trading on the Mexican Stock Exchange takes place between the
hours of 8:30 a.m. and 3:00 p.m., Mexico City time, on each weekday other than
public holidays. Lot sizes are of 1,000 shares. Brokerage firms are permitted to
buy odd lots for their own account. The Mexican Stock Exchange publishes an
official daily price list that includes price information for each listed
security.

     The Mexican Stock Exchange operates a system of automatic suspension of
trading in a number of shares as a means of controlling excessive price
volatility. Each day, a price band, with upper and lower limits, for such shares
is established. If, during the day, a bid or offer in respect of a listed share
is accepted at a price outside this band, trading in all series of shares issued
by New Iusacell is automatically suspended for one hour. The automatic
suspension system will not apply to equity securities such as New Iusacell's
series V shares, which will trade in the form of depositary shares on an
exchange, including automated quotation systems, other than the Mexican Stock
Exchange, unless otherwise authorized by the CNBV. In addition, the Mexican
Stock Exchange may also suspend trading of a security, including securities not
subject to the automatic suspension system, for up to five days if it determines
that disorderly trading is occurring with respect to such security, which may be
extended beyond five days if so approved by the CNBV.

     Settlement is effected two trading days after a share transaction is
completed on the Mexican Stock Exchange. Deferred settlements, even if by mutual
agreement, are not permitted without the approval of the CNBV. All securities
traded on the Mexican Stock Exchange are on deposit with Indeval, which
commenced operations in 1979. Pursuant to the Mexican Securities Market Law of
1975, the only persons authorized to be shareholders of Indeval are the Mexican
Central Bank, brokerage firms, securities specialists, stock exchanges, credit
institutions and insurance and bonding companies. Indeval acts as a clearing
house, depositary, custodian, settlement, transfer and registration institution
for Mexican Stock Exchange transactions, eliminating the need for physical
delivery of securities.

     The Mexican Stock Exchange is Latin America's second largest exchange in
terms of market capitalization, but it remains relatively small and illiquid
compared to major world markets. As of December 31, 1999, 186 Mexican companies
were listed on the Mexican Stock Exchange, excluding mutual funds. During 1999,
the ten most actively traded equity issues represented approximately 51.5% of
the total volume of the shares traded on the Mexican Stock Exchange, not
including public offerings. Although there is substantial participation by the
public in the trading of securities on the Mexican Stock Exchange, a major part
of such activity reflects transactions of institutional investors. There is no
formal over-the-counter market for securities in Mexico.

MARKET REGULATION AND REGISTRATION STANDARDS

     On April 28, 1995, the National Banking and Securities Commission Law (Ley
de la Comision Nacional Bancaria y de Valores) was enacted, which merged the
former Mexican National Securities Commission with the Mexican National Banking
Commission to create the CNBV, which now has supervisory jurisdiction over both
banking and securities activities. The CNBV regulates the public offering and
trading of securities and imposes sanctions on illegal use of privileged
information. The CNBV regulates the Mexican securities market, the Mexican Stock
Exchange and brokerage houses through a Board of Governors composed of 13
members, five of which are appointed by the Mexican Ministry of Finance and
Public Credit.

     In order to offer securities to the public in Mexico, an issuer must meet
qualitative and quantitative requirements, and only securities for which a
listing application has been approved by the Mexican National Securities
Commission may be listed on the Mexican Stock Exchange. CNBV approval does not
imply any kind of certification or assurance relating to the merits or the
quality of the securities or the solvency of New Iusacell. In 1993, the CNBV
published general rules to implement an intermediate securities market in
addition to the current market operated by the Mexican Stock Exchange in order
to permit less liquid issues and issuers with a lower capitalization to
participate in a public securities market. The general rules of the CNBV divide
the Securities Section of the National Registry of Securities and
Intermediaries, which we refer to as the RNVI, into two subsections, Subsection
A and Subsection B.


                                       91
<PAGE>   95

     In general, in order to become registered and maintain such registration in
Subsection A of the RNVI, an issuer is required to meet more stringent
qualitative and quantitative requirements than for Subsection B. To become
registered in Subsection A, an issuer is generally required to have:

     -    at least three years operating history unless the issuer is a holding
          company, in which case the issuer's principal subsidiaries must have
          an operating history of at least three years,

     -    stockholders' equity of at least 125,000,000 unidades de inversion,
          which we refer to as UDIs, and which are inflation-indexed currency
          units (equivalent to Ps.333.9 million or U.S.$35.2 million as of
          December 31, 1999),

     -    profits for the last three years of operation taken as a whole,

     -    a public float of at least 15% of the capital stock on a fully diluted
          basis, and

     -    as a result of its initial offering, at least 200 stock holders, with
          diversified individual participation with respect to the total amount
          of the offering.

     To maintain their registration in Subsection A, issuers are required to
have:

     -    stockholders' equity of at least 62,500,000 UDIs (equivalent to
          Ps.167.0 million or U.S.$17.6 million as of December 31, 1999),

     -    a public float of at least 12% of the capital stock on a fully diluted
          basis, and

     -    at least 100 stockholders, whose individual participation is
          diversified with respect to the total capitalization of the issuer, in
          accordance with the current market price for the securities.

     The CNBV has the authority to waive one or more of these requirements under
certain circumstances. The requirements for registration in Subsection B of the
RNVI are similar to those for registration in Subsection A, except that the
quantitative requirements are lower. The Mexican Stock Exchange carries out an
annual review of each Subsection A issuer to determine if it continues to meet
the eligibility requirements for registration in Subsection A. The registration
of an issuer's securities may be reclassified to Subsection B if the issuer's
stockholders' equity is less than 62,500,000 UDIs but more than 10,000,000 UDIs
or, if as a result of a spin-off, the issuer does not meet the requirement for
Subsection A but meets the requirements for Subsection B. In other instances,
where an issuer fails to comply with any of the requirements for either
Subsection, as appropriate, the Mexican Stock Exchange may request such issuer
to submit a correction program. If the program is not submitted or complied with
by the issuer, the registration and listing with the Mexican Stock Exchange may
be canceled by the CNBV. Securities which are offered outside Mexico are
required to be registered in the Special Section of the RNVI.

     Iusacell is registered in Subsection A of the RNVI.

     Pursuant to the Mexican Securities Market Law, the CNBV must be notified
before stockholders of a company listed on the Mexican Stock Exchange effect one
or more simultaneous or successive transactions involving 10% or more of such
company's capital stock, other than on the Mexican Stock Exchange. The holders
of the shares being transferred in such transactions are obligated to inform the
CNBV of the results of the transactions within three days of completion of the
last transaction, or that the transactions have not been completed. The CNBV
will notify the Mexican Stock Exchange of such transactions, without specifying
the names of the parties involved.


                                       92
<PAGE>   96

     Issuers of listed securities are required to file unaudited quarterly
financial statements and audited annual financial statements as well as various
periodic reports with the CNBV and the Mexican Stock Exchange.


                             D. SELLING SHAREHOLDERS

     Not applicable.


                                   E. DILUTION

     Not applicable.

                            F. EXPENSES OF THE ISSUE

     Not applicable.


                                       93
<PAGE>   97

                         ITEM 10. ADDITIONAL INFORMATION

                                A. SHARE CAPITAL

DESCRIPTION OF IUSACELL CAPITAL STOCK

     The outstanding capital stock of Iusacell consists of series A shares and
series V shares, no par value. The following table presents the number of shares
that are outstanding as of December 31, 1999 and February 29, 2000.



  DECEMBER 31, 1999
  -----------------

<TABLE>
<CAPTION>
                                             NUMBER OF             NUMBER           PERCENTAGE OF        PERCENTAGE OF
  SHARES                                 AUTHORIZED SHARES    OF ISSUED SHARES      CAPITAL STOCK         VOTING POWER
  ------                                 -----------------    ----------------      -------------         ------------
<S>                                      <C>                  <C>                   <C>                  <C>
 Series A..............................     736,830,745          736,830,745                 56.0%                56.0%
 Series V..............................     651,784,850          578,200,867                 44.0%                44.0%
                                          -------------        -------------               ------               ------
       Total...........................   1,388,615,595        1,315,031,612                100.0%               100.0%
                                          =============        =============                =====                =====
</TABLE>


 FEBRUARY 29, 1999
 -----------------

<TABLE>
<CAPTION>
                                            NUMBER OF               NUMBER          PERCENTAGE OF        PERCENTAGE OF
 SHARES                                 AUTHORIZED SHARES      OF ISSUED SHARES     CAPITAL STOCK         VOTING POWER
 ------                                 -----------------      ----------------     -------------         ------------
<S>                                     <C>                    <C>                  <C>                  <C>
Series A..............................      736,830,745            736,830,745            55.8%                55.8%
Series V..............................      651,784,850            583,838,158            44.2%                44.2%
                                          -------------          -------------           -----                -----
      Total...........................    1,388,615,595          1,320,668,903           100.0%               100.0%
                                          =============          =============           =====                =====
</TABLE>

     All authorized shares that are not issued within a defined period of time
are automatically canceled. We expect to cancel 66,738,002 authorized but
unissued series V shares in April 2000. All issued shares are fully paid.
Neither Iusacell nor any of its subsidiaries holds any shares issued by
Iusacell. Iusacell has no shares that do not represent capital.

     We have not issued any options to purchase our capital stock.


                                       94
<PAGE>   98


SHARE CAPITAL HISTORY


<TABLE>
<CAPTION>
                                               OLD IUSACELL'S SHARES                             NEW IUSACELL'S SHARES
                          ------------------------------------------------------------          -------------------------
                            SERIES A         SERIES B         SERIES D        SERIES L         SERIES A         SERIES V
                            --------         --------         --------        --------         --------         --------
<S>                       <C>              <C>              <C>              <C>              <C>             <C>
Balance as of 1/1/97       428,575,540      205,562,450      204,920,220     142,566,220

Share conversion upon
change of control(1)       266,769,760     (200,000,000)    (66,769,760)

Issuance of common
stock upon exercise of
preemptive rights                                                    256(2)

Issuance of common
stock for the Stock
Purchase Plan                                                                  7,642,398(3)

Issuance of common
stock through the
capitalization of debt      51,408,110(4)                     48,754,000(4)
                         ---------------- ---------------- --------------- ---------------- ---------------- ---------------

Balance as of 12/31/97     746,753,410        5,562,450      186,904,725     150,208,618

Issuance of common
stock upon exercise of
preemptive rights                                                                    40(5)

Issuance of common
stock for the Stock
Purchase Plan                                                                 1,117,496(6)

Issuance of common
stock through the
conversion of debt        144,999,999(7)

Incorporation of New
Iusacell                                                                                            8,750            8,750
                         ---------------- ---------------- --------------- ---------------- ---------------- ---------------
Balance as of 12/31/98     891,753,409        5,562,450      186,904,725     151,325,154            8,750            8,750

Issuance of common
stock for the Stock
Purchase Plan                                                                     70,004(8)

Issuance of common
stock through the
conversion of debt          44,285,714(9)

Exchange offer (10)       (936,039,123)      (5,562,450)    (186,844,813)   (144,565,453)     736,821,995      536,189,844

Rights offer                                                                                                    18,405,490(11)

Primary offering                                                                                                23,596,783(12)
                         ---------------- ---------------- --------------- ---------------- ---------------- ---------------
Balance as of
12/31/99(13)                         -                -           59,912       6,830,705      736,830,745      578,200,867
                         ================ ================ =============== ================ ================ ===============
</TABLE>

----------------------

(1)      In February 1997, in connection with the acquisition by Bell Atlantic
         of the management control of Old Iusacell, Bell Atlantic and the
         Peralta Group effected certain share conversions in order to give Bell
         Atlantic a majority of the Old Iusacell series A shares and control
         over the Old Iusacell Board of Directors. All conversions were effected
         on a share-for-share basis.

(2)      Preemptive rights exercised at the market price per share for series D
         shares on the date of exercise.

(3)      Stock Purchase Plan shares issued at prices ranging from Ps. 8.48 to
         Ps. 14.00 per share.

(4)      Debt capitalized at the peso equivalent on the capitalization date of
         U.S.$0.70 per share.

(5)      Preemptive rights exercised at the market price per share for series L
         shares on the date of exercise.


                                       95
<PAGE>   99

(6)      Stock Purchase Plan shares issued at prices ranging from Ps.5.16 to
         Ps.6.98 per share.

(7)      Debt converted into equity at the peso equivalent on the conversion
         date of U.S.$0.70 per share.

(8)      Stock Purchase Plan shares issued at Ps.9.20 per share.

(9)      Debt converted into equity at the peso equivalent on the conversion
         date of U.S.$0.70 per share.

(10)     In August 1999, in connection with the Iusacell restructuring and
         recapitalization plan, we exchanged our series A and V shares for Old
         Iusacell's series A, B, D and L shares on a one-for-one basis. See Item
         4, "Information on the Company -- History and Development of the
         Company."

(11)     Rights offer shares sold at U.S.$0.70 per share or its peso equivalent.

(12)     Primary offer shares sold at U.S.$1.05 per share or its peso
         equivalent.

(13)     Subsequent Event: On February 29, 2000, we completed a second exchange
         offer of our series V shares (in the form of ADSs) for Old Iusacell
         series D and L shares (in the form of ADSs) in which we exchanged
         5,670,360 of our series V shares for 33,070 Old Iusacell series D
         shares and 5,637,290 Old Iusacell series L shares.


                                       96

<PAGE>   100
                    B. MEMORANDUM AND ARTICLES OF ASSOCIATION

GENERAL

     New Iusacell was incorporated on August 6, 1998 as a variable capital
corporation (sociedad anonima de capital variable) established under the laws of
Mexico. New Iusacell was registered in the Public Registry of Commerce of the
Federal District of Mexico, under Commercial Number 242349 on November 3, 1998.
We were formed for the purpose of acquiring and holding the shares of Grupo
Iusacell Celular, S.A. de C.V.

     New Iusacell's corporate purposes are found under Article Two of its
by-laws. New Iusacell's primary purpose is to act as a holding company. The
duration of our existence under our by-laws is indefinite.

DIRECTORS

     Under Mexican law, any member of the Board of Directors who has a conflict
of interest with Iusacell in any transaction must disclose such fact to the
other members of the Board of Directors and abstain from voting on such matter
at the relevant meeting of the Board of Directors. Any member of the Board of
Directors who violates such provision may be liable for damages caused to us.
Additionally, members of the Board of Directors may not represent any
shareholders at any shareholders' meeting.

VOTING RIGHTS AND SHAREHOLDERS' MEETINGS

     Each series A and series V share entitles the holder to one vote at any
general meeting of the shareholders of Iusacell. Series A shareholders are
entitled to vote at a special meeting of the series A shareholders to elect
seven of the twelve members of our Board of Directors and the corresponding
alternate directors. Series V shareholders are entitled to vote at a special
meeting of the series V shareholders to elect five of the twelve members of our
Board of Directors and the corresponding alternate directors.

     Under Mexican law, the holders of shares of any series are also entitled to
vote at a special meeting of the holders of shares of such series on any action
that would prejudice the rights of such holders, and such a holder would be
entitled to judicial relief against any such action taken without the approval
of holders of the relevant series at such a meeting. Any determination that an
action does not require a vote at a special meeting would be subject to judicial
challenge by an affected shareholder, and the necessity for a vote at a special
meeting would ultimately be determined by a court. Mexican law does not provide
extensive guidance on the criteria to be applied in making such a determination.

     General shareholders' meetings may be ordinary or extraordinary meetings.
Extraordinary general meetings are meetings called to consider the matters
specified in Article 182 of the Ley General de Sociedades Mercantiles, which we
refer to as the Mexican Companies Law including, principally, changes in the
fixed share capital, any amendments to the by-laws, liquidation, issuance of
preferred stock, merger, transformation from one type of company to another,
change in nationality and change of corporate purpose.

     General meetings called to consider all other matters are ordinary
meetings. An ordinary general meeting of the shareholders of Iusacell must be
held at least annually during the four months following the end of each fiscal
year to consider matters specified in Article 181 of the Mexican Companies Law,
including, principally, the approval of the report of the Board of Directors
regarding the performance of Iusacell, the approval of the financial statements
of Iusacell for the preceding fiscal year, appointment of directors and
statutory auditors and determination of their compensation and the declaration
of dividends.

     Special meetings are meetings of the holders of a particular series of
shares called to consider matters relevant only to holders of such series of
shares or which would prejudice the rights of such holders. Special meetings of
the series A and the series V shareholders, respectively, are to be held at
least once a year if necessary to elect the members of the Board of Directors
(or any committee of the Board of Directors) representing such shareholders and
to address other matters relating to the relevant series.

     Under our by-laws, the quorum on a first call for an ordinary general
shareholders meeting of the series A and V shareholders is at least 51% of the
outstanding series A and V shares. If a quorum is not available on the first
call, a second meeting may be called. In order for a resolution of the ordinary
general meeting to be validly adopted as a result of a first or subsequent call,
attendance by and the favorable vote of the holders of a majority of the series
A shares is required.


                                       97
<PAGE>   101

     The quorum on a first call for an extraordinary general meeting is 75% of
the outstanding shares. The quorum on a first call for a special meeting is 75%
of the outstanding shares of the corresponding series. If a quorum is not
available on the first call, a second meeting may be called and convened,
provided that at least 51% of the outstanding shares or 51% of the outstanding
shares of the corresponding series, as the case may be, are present. Whether on
a first or second call, in order for a resolution of an extraordinary general
meeting to be validly adopted, the favorable vote of the holders of a majority
of the outstanding shares, including a majority of the outstanding series A
shares, is required. Whether on a first or second call for a special meeting to
take action, the favorable vote of a majority of the outstanding shares of the
corresponding series is required.

     The by-laws require the approval of holders of at least 95% of the
outstanding shares of Iusacell and the approval from the CNBV for the amendment
of the controlling shareholders' obligation specified in Article 28 of the
by-laws for the repurchase of shares in the event of delisting.

     Holders of ADRs are entitled to instruct the depositary as to the exercise
of the voting rights pertaining to the series V shares represented by the ADSs.

     Under Mexican law, holders of 33% of our outstanding capital stock may have
any shareholder action set aside by filing a complaint with a Mexican court of
competent jurisdiction within 15 days after the close of the meeting at which
such action was taken, by showing that the challenged action violates Mexican
law or our by-laws. Relief under these provisions is only available to holders:

     -    who were entitled to vote on, or whose rights as shareholders were
          adversely affected by, the challenged shareholder action,

     -    whose shares were not represented when the action was taken or, if
          represented, were voted against it, and

     -    whose complaint makes reference to the clause of the by-laws or the
          legal provision that was infringed.

     Shareholders' meetings may be called by the Board of Directors, the
statutory auditors or any Mexican court of competent jurisdiction. The Board of
Directors or the statutory auditors may be required to call a meeting of
shareholders by the holders of 33% of the outstanding capital stock. In
addition, the Board of Directors or the statutory auditors must call a
shareholders' meeting at the written request of any shareholder if no ordinary
general shareholders' meeting has been held for two consecutive years or if the
shareholders' meetings held during such period have not considered the items
mentioned in Article 181 of the Mexican Companies Law discussed above. Notice of
a meeting must be published in the Official Gazette of the Federation (Diario
Oficial de la Federacion) and in a newspaper of general circulation in Mexico
City at least 15 days prior to the meeting. In order to attend a shareholders'
meeting, a shareholder must request and obtain an admission card by furnishing,
at least 48 hours before the time set for holding the shareholders' meeting,
appropriate evidence of its ownership of shares or depositing such shares with
our corporate secretary or with an institution authorized to accept such
deposit. If so entitled to attend the meeting, a shareholder may be represented
by proxy signed before two witnesses.

     Under Mexican law, an action for civil liabilities against members of the
Board of Directors may be initiated by a shareholders' resolution. In the event
shareholders decide to bring such an action, the persons against whom such
action is brought will immediately cease to be members of the Board of
Directors. Additionally, shareholders representing not less that 33% of the
outstanding shares of New Iusacell may directly take such action against members
of the Board of Directors, provided that (i) such shareholders have not voted in
favor of a resolution approved at the relevant shareholders' meeting pursuant to
which it was resolved not to take any action against the directors who are to be
sued, and (ii) the claim in question covers damages alleged to have been caused
to Iusacell and not only to the individual plaintiffs' interests.

SHAREHOLDER CONFLICTS OF INTEREST

     Under Mexican law, any shareholder that has a conflict of interest in
connection with any transaction must abstain from voting at the relevant
shareholders' meeting. A shareholder that votes on a business transaction in
which our interest conflicts with that of Iusacell may be liable for damages if
the transaction would not have been approved without such shareholder's vote.


                                       98
<PAGE>   102

DIVIDEND RIGHTS

     At the annual ordinary general meeting of shareholders of Iusacell, the
Board of Directors will generally submit the financial statements of Iusacell
for the previous fiscal year, together with a report by the Board of Directors,
to the series A and V shareholders for their approval. The series A and V
shareholders, having approved the financial statements, will determine the
allocation of Iusacell's net profits for such fiscal year. At least 5% of such
net profits must be allocated to a legal reserve, which is not available for
distribution except as a stock dividend, until the amount of the legal reserve
equals 20% of New Iusacell's capital stock. Additional amounts may be allocated
to other reserve funds as the shareholders determine including a reserve to
repurchase shares. The remaining balance of net profits, if any, is available
for distribution as dividends but only after losses, if any, of previous years
have been paid for.

     All shares of each series outstanding at the time a dividend or other
distribution is declared are entitled to share pro rata in such dividend or
other distribution. Partially-paid shares participate in any distribution to the
extent that such shares have been paid at the time of the distribution.

LIQUIDATION

     In the event that we are liquidated, one or more liquidators must be
appointed at an extraordinary general shareholders' meeting to wind up our
affairs. All outstanding shares would be entitled to participate equally in any
distribution upon liquidation. Partially-paid shares participate in any
distribution to the extent that such shares have been paid at the time of the
distribution.

CHANGES IN SHARE CAPITAL AND RIGHTS OF SHAREHOLDERS

     An increase of capital stock may be effected through the issuance of new
shares for payment in cash or in kind, by capitalization of indebtedness or by
capitalization of certain items of shareholders' equity. No increase of capital
stock may be effected until all previously issued shares of capital stock have
been fully paid. A reduction of capital stock may be effected to absorb losses,
to redeem shares, or to release shareholders from payments not made. A reduction
of capital stock to absorb losses is effected by reducing the value of all
outstanding shares. A reduction of capital stock to redeem shares is effected by
redeeming shares pro rata or by lot.

     Shareholders may also approve the redemption of fully-paid shares with
retained earnings. Such a redemption would be effected by a repurchase of shares
listed on the Mexican Stock Exchange.

     The by-laws require that, unless a shareholders' meeting resolves
otherwise, any capital increase effected pursuant to a capital contribution be
represented by new series A and V shares in proportion to the number of shares
of each such series outstanding. Our by-laws provide that the series V shares
may not exceed 49% of our capital stock.

     The fixed portion of our capital stock may only be increased or decreased
by resolution of an extraordinary general meeting and an amendment to the
by-laws, whereas the variable portion of our capital stock may be increased or
decreased by resolution of an ordinary general meeting of shareholders.

     No resolution by the shareholders is required for decreases in capital
stock based on exercise of the right to withdraw variable shares and of the
purchase by Iusacell of our own shares or for increases based on offers by us of
shares we had previously purchased.

PREEMPTIVE RIGHTS

     In the event of a capital increase through the issuance of new shares for
payment in cash or in kind, a holder of existing shares of a given series has a
preferential right to subscribe for a sufficient number of new shares of the
same series to maintain the holder's existing proportionate holdings of shares
of that series. Preemptive rights must be exercised within the period and under
the conditions established for such purpose by the shareholders, and under
Mexican law and our by-laws in no case may such period be less than 15 days
following the publication of notice of the capital increase in the Official
Gazette of the Federation or following the date of the shareholders' meeting at
which the capital increase was approved if all shareholders were represented.
Otherwise, such rights will lapse.

     Under Mexican law, preemptive rights may not be waived in advance by a
shareholder, and cannot be represented by an instrument that is negotiable
separately from the corresponding share. Holders of ADRs that are


                                       99
<PAGE>   103

U.S. persons or are located in the United States may be restricted in their
ability to participate in the exercise of preemptive rights.

OTHER PROVISIONS

FIXED AND VARIABLE CAPITAL, WITHDRAWAL RIGHTS

     As a sociedad anonima de capital variable, we may issue shares constituting
fixed capital and shares constituting variable capital. The issuance of variable
capital shares, unlike the issuance of fixed capital shares, does not require an
amendment of our by-laws, although it does require approval at an ordinary
general meeting of shareholders.

     Under the by-laws and CNBV regulations, variable capital may not be greater
than ten times the minimum fixed portion of our capital stock specified in the
by-laws. No shares of Iusacell representing variable capital are currently
outstanding. Outstanding variable capital shares may be fully or partially
withdrawn by a resolution adopted by a shareholders' meeting calling for a
capital reduction. In contrast, the minimum fixed capital required by law cannot
be withdrawn. A holder of variable capital shares that wishes to effect a total
or partial withdrawal of such shares would be required to notify us in an
authenticated written notice to that effect. If we received that notice prior to
the last quarter of the fiscal year, the withdrawal would become effective at
the end of the fiscal year in which the notice was given. Otherwise, the
withdrawal would become effective at the end of the following fiscal year.

     Redemption of variable capital shares of New Iusacell would be made at the
lower of (i) 95% of the average share price quoted on the Mexican Stock Exchange
during the 30 business days prior to the date on which the withdrawal were to
become effective or (ii) the book value per variable capital share as calculated
from our financial statements for the fiscal year at the end of which the
withdrawal were to become effective, as approved by our shareholders at an
ordinary general meeting. Any such amount to be paid by Iusacell would become
due on the day following such ordinary general meeting. The covenants contained
in the New Iusacell Indenture limit New Iusacell's ability to issue variable
capital shares. The covenants contained in the Old Iusacell Indenture, the
Senior Credit Facility and the Eximbank Facilities limit Old Iusacell's ability
to issue variable capital shares.

FORFEITURE OF SHARES

     As required by Mexican law, the by-laws provide that "current or future
foreign shareholders of New Iusacell shall be deemed to have agreed with the
Ministry of Foreign Relations of Mexico to consider themselves as Mexican
nationals with respect to the shares of New Iusacell that they may acquire or of
which they may be owners, and therefore not to invoke the protection of their
governments with respect to such shares under penalty, should they do so, of
forfeiting for the benefit of the Nation the shares that they may have
acquired."

     In the opinion of De Ovando y Martinez del Campo, S.C., special Mexican
counsel to Old Iusacell and New Iusacell, under this provision a non-Mexican
shareholder is deemed to have agreed not to invoke the protection of his own
government by requesting such government to interpose a diplomatic claim against
the Mexican government with respect to its rights as a shareholder, but is not
deemed to have waived any other rights it may have with respect to its
investment in Iusacell, including any rights under U.S. securities laws (the
enforceability of which may be challenged in Mexico).

     If the shareholder should invoke such governmental protection in violation
of this agreement, its shares could be forfeited to the Mexican government.
Mexican law requires that such a provision be included in the by-laws of all
Mexican corporations unless such by-laws prohibit ownership of capital stock by
foreign investors.

PURCHASE OF OUR OWN SHARES

     We may repurchase our own shares on the Mexican Stock Exchange at any time
at the then-prevailing market price. Any such repurchase must be approved by the
Board of Directors. Our capital stock would be reduced automatically in an
amount equal to the nominal value of each repurchased share. The amount of such
reduction is determined by dividing the paid-in capital stock by the number of
shares outstanding immediately prior to such repurchase. In the event that the
purchase price of such shares exceeded the nominal value, the difference would
be paid for with amounts allocated from net earnings to a special reserve
created for the repurchase of shares. Amounts used for the repurchase of shares
may not exceed the aggregate amount of our retained earnings.


                                      100
<PAGE>   104

     We would hold repurchased shares as treasury stock, pending future sales
which may only be effected on the Mexican Stock Exchange. Our capital stock
would be automatically increased upon the resale of such shares in an amount
equal to their nominal value; any excess amount would be allocated to the
special reserve referred to above. The economic and voting rights corresponding
to such repurchased shares may not be exercised during the period in which such
shares are owned by us, and such shares would not be deemed to be outstanding
for purposes of calculating any quorum or vote at any shareholders' meeting
during such period.

REPURCHASE IN THE EVENT OF DELISTING

     In the event that the registration of our shares in the Securities Section
of the RNVI is canceled, whether upon our request or pursuant to a resolution
adopted by the CNBV, our by-laws and CNBV regulations require that our
controlling shareholders make a public offer to purchase the shares owned by
minority holders. The shares must be purchased by our controlling shareholders
at the higher of (i) the average quotation price of the shares for the 30
trading days prior to the date of the offer or (ii) the book value of the
shares, as reflected in the last quarterly report filed with the CNBV and the
Mexican Stock Exchange prior to the date of the offer.

APPRAISAL RIGHTS

     Whenever the shareholders approve a change of corporate purpose, change of
nationality or transformation from one type of corporate form to another, any
shareholder entitled to vote on such change or transformation who has voted
against it has the right to withdraw from Iusacell and receive an amount
generally equivalent to the book value of our shares (in accordance with our
last balance sheet approved by a shareholders' meeting), provided such
shareholder exercises its right to withdraw within 15 days following the
adjournment of the meeting at which the change or transformation was approved.

FOREIGN INVESTMENT LEGISLATION

     Foreign investment in capital stock of Mexican corporations in certain
economic sectors, including telephone and cellular services, is regulated by the
1993 Foreign Investment Law, as amended, and the regulations issued under that
law in 1998, which we refer to as the 1998 Regulations. Under the 1993 Foreign
Investment Law, foreign investment is defined in general as the participation of
foreign investors in the voting capital stock of Mexican corporations and in
activities which are regulated by the 1993 Foreign Investment Law. Foreign
investors are defined as non-Mexican individuals, non-Mexican legal entities and
foreign entities without legal personality.

     The Mexican Foreign Investment Commission and the Mexican National Registry
of Foreign Investment are responsible for the administration of the 1993 Foreign
Investment Law and the 1998 Regulations. In order to comply with foreign
investment restrictions, Mexican companies that are engaged in specified
restricted industries typically limit particular classes of their stock to
ownership by Mexican individuals and by Mexican corporations in which foreign
investment has a minority participation.

     As a general rule, the 1993 Foreign Investment Law allows foreign
investment in up to 100% in the capital stock of Mexican companies, except for
those engaged in specified restricted industries, such as basic telephone
service, where foreign investment is limited to 49% of the voting capital stock.
Foreign investment may, however, participate in a proportion in excess of 49% of
the voting capital stock of a Mexican corporation engaged in the cellular
telephone business with the advance approval of the Foreign Investment
Commission. New Iusacell has received such approval and, as a result, neither
our series A nor our series V shares are restricted to Mexican ownership.

     Foreign states and foreign governments are prohibited under the 1995
Telecommunications Law from holding a concession or permit to provide
telecommunications services, from receiving any such concession or permit as a
guarantee, or from being the beneficiary of any such guarantee or from directly
or indirectly owning shares of New Iusacell.

                              C. MATERIAL CONTRACTS

     In December 1997, Old Iusacell executed a minimum U.S.$188.0 million
agreement with subsidiaries of Lucent Technologies, Inc. pursuant to which Old
Iusacell agreed to replace its existing analog wireless cellular network with a
new Lucent Technologies analog and digital network and to continue to expand its
network with Lucent Technologies network equipment. Through December 31, 1999,
Old Iusacell has purchased approximately


                                      101
<PAGE>   105

U.S.$277.0 million of network equipment and services under this agreement. Old
Iusacell's network swap-out was completed in August 1999.

     In December 1999, Old Iusacell, as a first step toward minimizing its
involvement in real estate management and tower maintenance business, entered
into an agreement with a Mexican subsidiary of American Tower Corporation
pursuant to which American Tower's Mexican subsidiary could acquire the majority
of towers currently owned and/or operated by Old Iusacell. In return, Old
Iusacell would lease space on those towers. If this agreement were fully
implemented, Old Iusacell would receive in excess of U.S.$30.0 million in
proceeds from the sale of the towers.

     See also, Item 5, "Operating and Financial Review and Prospects - Liquidity
and Capital Resources - Liquidity," for a summary of Iusacell's material credit
agreements and indentures.

                              D. EXCHANGE CONTROLS

     Mexico abolished its exchange control system on November 11, 1991. Under
the previous Mexican exchange control system established in 1982, Mexican
residents and companies were entitled to purchase, and required to sell, foreign
currencies for certain purposes at a controlled rate of exchange (the
"Controlled Rate") that was established daily by Banco de Mexico. Transactions
to which the Controlled Rate applied included payments for virtually all
merchandise imports, revenues from virtually all merchandise exports, royalty
payments and payments of principal, interest and related expenses with respect
to indebtedness to foreign creditors registered with the Mexican government. For
all transactions to which the Controlled Rate did not apply, foreign currencies
could also be purchased, if they were available, at the then prevailing domestic
free market rate for the type of transaction (the "Free Market Rate").

     From November 11, 1991 to October 20, 1992, Banco de Mexico permitted the
Free Market Rate to fluctuate according to supply and demand within a moving
band. In late December 1994, the Mexican government responded to exchange rate
pressures first by increasing by 15% the upper limit of the peso/U.S. dollar
exchange rate band and then, two days later, allowing the peso to fluctuate
freely against the U.S. dollar. By December 31, 1994, the peso/U.S. dollar
exchange rate, which had been Ps.3.466 to U.S.$1.00 on December 19, 1994, was
Ps.5.000 to U.S.$1.00. At December 31, 1996, the peso/U.S. dollar exchange rate
was Ps.7.88 to U.S.$1.00.

     Fluctuations in the exchange rate between the peso and the U.S. dollar
affect the U.S. dollar equivalent of the peso price of securities traded on the
Mexican Stock Exchange, including our shares and, as a result, are likely to
affect the market price of our securities. The peso devaluation most likely had
a direct effect on the drop in the market price of the ADSs recorded after the
devaluation. See market prices in Item 9, - "The Offer and Listing - Offer and
Listing Details." Such fluctuations also would affect the dollar conversion by
the depositary of any cash dividends paid in pesos on shares represented by
ADSs. Fluctuations in the exchange rate can also affect Iusacell's operating
results depending on the terms of its contractual arrangements and the effect of
the fluctuation on the specific industries served by Iusacell. See Item 5,
"Operating and Financial Review and Prospects -- Devaluation and Inflation."

     Except for the period from September through December 1982 during the
Mexican liquidity crisis, Banco de Mexico consistently has made foreign currency
available to Mexican private sector entities (such as Iusacell) to meet their
foreign currency obligations. Nevertheless, in the event of renewed shortages of
foreign currency, we cannot assure you that Banco de Mexico would continue to
make foreign currency available to private sector companies or that foreign
currency we need to service foreign currency obligations could be purchased in
the open market without substantial additional cost.

     Pursuant to the provisions of NAFTA, Mexico remains free to impose foreign
exchange controls on investments made in Mexico, including those made by U.S.
and Canadian investors.

                                   E. TAXATION

GENERAL

     The following is a general summary of material U.S. and Mexican federal
income tax consequences of the acquisition, ownership and disposition of New
Iusacell ADSs. This summary does not constitute, and should not be construed as,
legal or tax advice to holders of New Iusacell ADSs. This summary does not
purport to consider all the possible U.S. or Mexican federal income tax
consequences of the purchase, ownership and disposition of the


                                      102
<PAGE>   106

New Iusacell ADSs and is not intended to reflect the individual tax position of
any beneficial owner thereof. The summary is based upon Mexican federal tax law
and the Internal Revenue Code of 1986, as amended (the "Code"), its legislative
history, existing and proposed U.S. Treasury regulations promulgated thereunder,
published rulings by the U.S. Internal Revenue Service ("IRS") and court
decisions, all in effect as of the date hereof, all of which authorities are
subject to change or differing interpretations, which changes or differing
interpretations could apply retroactively.

     This summary is limited to investors who hold the New Iusacell ADSs as
"capital assets" within the meaning of section 1221 of the Code (i.e.,
generally, property held for investment) and does not purport to deal with
investors in special tax situations, such as financial institutions, tax exempt
organizations, insurance companies, regulated investment companies, dealers in
securities or currencies, persons holding notes as a hedge against currency
risks or as a position in a "straddle," "conversion transaction," or
"constructive sale" transaction for tax purposes, or persons whose functional
currency (as defined in section 985 of the Code) is not the U.S. dollar. In
general, for U.S. federal income tax purposes, holders of New Iusacell ADSs will
be treated as the owners of the series V shares represented by those New
Iusacell ADSs.

     Prospective purchasers of the New Iusacell ADSs should consult their own
tax advisors concerning the application of Mexican and U.S. federal income tax
laws to their particular situations as well as any consequences of the purchase,
ownership and disposition of the New Iusacell ADSs arising under the laws of any
state, locality or foreign government or other taxing jurisdiction.

     As used herein, the term "U.S. Holder" means an individual who is a citizen
or resident of the United States, a corporation organized in or under the laws
of the United States or any of its states, an estate or trust that is subject to
United States federal income taxation without regard to the source of its
income, and a trust, if both (i) a court within the United States is able to
exercise primary supervision over the administration of the trust and (ii) one
or more United States persons have the authority to control all substantial
decisions of the trust. In the case of a holder of New Iusacell ADSs that is a
partnership for United States tax purposes, each partner will take into account
its allocable share of income or loss from the New Iusacell ADSs, and will take
such income or loss into account under the rules of taxation applicable to such
partner, taking into account the activities of the partnership and the partner.

     Mexico and the United States have signed and ratified a Convention for the
Avoidance of Double Taxation and the Prevention of Tax Evasion with Respect to
Taxes on Income and related Protocols (collectively, the "Tax Treaty"). The Tax
Treaty is currently in effect and provisions of the Tax Treaty that may affect
holders of New Iusacell ADSs are summarized below. Holders should consult with
their tax advisors as to their entitlement to the benefits afforded by the Tax
Treaty.

     The U.S. Treasury has expressed concerns that parties to whom ADSs are
released may be taking actions that are inconsistent with the claiming of
foreign tax credits for U.S. Holders of ADSs. Accordingly, the analysis of
creditability of Mexican taxes described below could be affected by future
actions that may be taken by the U.S.
Treasury.

TAXATION OF DISTRIBUTIONS

U.S. FEDERAL INCOME TAX CONSIDERATIONS

     Distributions paid out of New Iusacell's current or accumulated earnings
and profits (as determined for U.S. federal income tax purposes) with respect to
the series V shares represented by New Iusacell ADSs will be includible in the
gross income of a U.S. Holder as ordinary income when the distributions are
received by the depositary or by the U.S. Holder of a certificated ADS, and will
not be eligible for the dividends received deduction otherwise allowable to U.S.
Holders that are corporations. To the extent that a distribution exceeds
earnings and profits, it will be treated first as a return of the U.S. Holder's
tax basis to the extent of such tax basis, and then as gain from the sale or
disposition of a capital asset. A U.S. Holder must include in gross income as
ordinary income the gross amount of such dividends, including any Mexican tax
withheld therefrom, without regard to whether any portion of such tax may be
refunded to the U.S. Holder by the Mexican tax authorities. The amount of any
dividend paid in pesos will equal the U.S. dollar value of the pesos received,
calculated by reference to the exchange rate in effect on the date the
distribution is includible in income, regardless of whether the pesos are
converted into U.S. dollars. For U.S. Holders, that date would be the date the
depositary receives the dividend, regardless of whether the pesos are converted
into U.S. dollars. In addition, if dividends received in pesos are not converted
into U.S. dollars


                                      103
<PAGE>   107

on the day they are received, U.S. Holders may recognize foreign currency gain
or loss (generally treated as ordinary gain or loss) upon the disposition of
such pesos measured by the differences between such U.S. dollar value and the
amount realized on such disposition. Distributions generally will constitute
foreign source "passive income" (or, in the case of some holders, "financial
services income") for U.S. foreign tax credit purposes.

     Subject to certain conditions and limitations, the Mexican tax withheld
from dividend payments on New Iusacell ADSs (as described below under " --
Mexican Tax Considerations") will be treated as foreign income tax that may be
deducted from taxable income or credited against a U.S. Holder's U.S. federal
income tax liability. However, the Mexican tax may be deducted only if the U.S.
Holder does not claim a credit for any Mexican or other foreign taxes paid or
accrued in that year. The foreign tax credit provisions are complex, and U.S.
holders are urged to consult their own tax adviser as to the availability, if
any, of a tax credit or deduction to them.

     Distributions of additional series V shares, if any, to U.S. Holders of New
Iusacell ADSs that are made as part of a pro rata distribution to all
shareholders of New Iusacell generally will not be subject to U.S. federal
income tax.

MEXICAN TAX CONSIDERATIONS

     Apart from any liability that may result to New Iusacell from our paying of
dividends to our shareholders, dividends, either in cash or in any other form,
paid with respect to the series V shares represented by New Iusacell ADSs, will
be subject to 5% Mexican withholding tax based on the amount of the distributed
dividend, multiplied by a factor of 1.5385, which produces a net effect of
approximately 7.7%. Such Mexican withholding tax will be withheld from such
dividend payment to a shareholder so that the shareholder receives an amount net
of any Mexican withholding tax.

TAXATION OF CAPITAL GAINS

U.S. FEDERAL INCOME TAX CONSIDERATIONS

     In general, upon the sale or other disposition of New Iusacell ADSs, a U.S.
Holder generally will recognize gain or loss equal to the difference between the
amount realized on such sale or disposition (if the amount realized is
denominated in a foreign currency then its U.S. dollar equivalent, determined at
the spot rate on the date of disposition) and the U.S. Holder's adjusted tax
basis in the shares (in U.S. dollars). Such gain or loss will be treated as
capital gain or loss if the New Iusacell ADSs were held as a capital asset and
will be long-term capital gain or loss if the New Iusacell ADSs have been held
for more than one year on the date of such sale or other disposition. For this
purpose, a U.S. Holder's holding period for the New Iusacell ADSs will generally
include its holding period for the Old Iusacell ADSs. Gain or loss recognized by
a U.S. Holder on a sale or other disposition of New Iusacell ADSs generally will
be treated as U.S. source income for foreign tax credit purposes.

MEXICAN TAX CONSIDERATIONS

     The sale or other disposition of New Iusacell ADSs by holders who are
nonresidents of Mexico (as described below) will not be subject to Mexican tax.
Deposits of shares in exchange for New Iusacell ADSs and withdrawals of shares
in exchange for New Iusacell ADSs will not give rise to Mexican tax.

     Gains realized by a nonresident of Mexico on the sale or other disposition
of shares representing capital stock of a Mexican corporation (like New
Iusacell) through a recognized stock exchange, such as the Mexican Stock
Exchange, are exempt from Mexican income tax if the stock is on the list of
publicly-traded shares published by the Ministry of Finance and Public Credit
through general rules. The New Iusacell series V shares are expected to be
included on that list.

     If, although unexpected, the New Iusecell series V shares are not listed as
publicly traded shares by the Ministry of Finance and Public Credit, then under
current law, gains realized by a nonresident holder on the sale or disposition
of shares not conducted through a recognized stock exchange generally are
subject to a Mexican tax at a rate of 20% of the gross sales price. However, if
the holder is a resident of a country which is not considered to be a low tax
rate country (by reference to a list of low rate countries published by the
Mexican Ministry of Finance and Public Credit), the holder may elect to
designate a resident of Mexico as its representative, in which case taxes would
be payable at a 40% rate on the gain on such disposition. The United States is
not considered to be a low tax rate country.


                                      104
<PAGE>   108

     However, even if the sale is not conducted through a recognized stock
exchange, pursuant to the Tax Treaty gains realized by qualifying U.S. Holders
from the sale or other disposition of shares will not be subject to Mexican
income tax so long as:

     -    less than 50% of the assets of New Iusacell consist of real property
          situated in Mexico,

     -    such U.S. Holder did not own 25% or more of the shares representing
          capital stock of New Iusacell, directly or indirectly, during the
          12-month period preceding such disposition, or

     -    the gain is not attributable to a permanent establishment or fixed
          base of the U.S. Holder in Mexico.

     Brokerage commissions paid in connection with transactions on the Mexican
Stock Exchange are subject to a value added tax of 15%.

     For purposes of Mexican taxation, an individual is a resident of Mexico if
he or she has established his or her home in Mexico, unless he or she has
resided in another country for more than 183 days, whether consecutive or not,
during a calendar year and can demonstrate that he or she has become a resident
of that country for tax purposes. A legal entity is a resident of Mexico if it
(i) was established under Mexican law or (ii) has its main management in Mexico.
If a legal entity has a permanent establishment or fixed base in Mexico, such
permanent establishment or fixed base shall be required to pay taxes in Mexico
on income attributable to such permanent establishment or fixed base in
accordance with relevant tax provisions.

U.S. TAXATION OF NON-U.S. HOLDERS

     In general, subject to the discussion below of special rules that may apply
to certain Non-U.S. Holders and the discussion below of backup withholding:

     -   payments of dividends and sale proceeds by New Iusacell or any paying
         agent to a Non-U.S. Holder will not be subject to U.S. federal income
         or withholding tax,

     -   gain realized by a Non-U.S. Holder on the sale or other disposition of
         the New Iusacell ADSs will not be subject to U.S. federal income tax or
         withholding tax, and

     -   the New Iusacell ADSs will not be subject to U.S. federal estate tax,
         if beneficially owned by an individual who was a Non-U.S. Holder at the
         time of his death.

     Special rules may apply in the case of Non-U.S. Holders:

     -   that are engaged in a United States trade or business

     -   that are former citizens or long-term residents of the United States,
         "controlled foreign corporations," "foreign personal holding
         companies," corporations which accumulate earnings to avoid U.S.
         federal income tax, and certain foreign charitable organizations, each
         within the meaning of the Code, or

     -   certain non-resident alien individuals who are present in the U.S. for
         183 days or more during a taxable year and meet certain other
         conditions.

     Such Non-U.S. Holders are urged to consult their own tax advisors.

OTHER MEXICAN TAXES

     There are no inheritance or succession taxes applicable to the ownership,
transfer or disposition of New Iusacell ADSs or shares. There are no Mexican
stamp, registration or similar taxes or duties payable by holders of New
Iusacell ADSs or shares.

INFORMATION REPORTING AND BACKUP WITHHOLDING

     Each DTC participant or indirect participant holding New Iusacell ADSs on
behalf of a beneficial owner and each paying agent making payments in respect of
New Iusacell ADSs will generally be required to provide the IRS with
information, including the name, address and taxpayer identification number of
the beneficial owner of the New Iusacell ADSs, and the aggregate amount of
dividends and sale proceeds paid to such beneficial owner during


                                      105
<PAGE>   109

the calendar year. These reporting requirements, however, do not apply with
respect to certain beneficial owners, including Non-U.S. Holders (who file IRS
Form W-8BEN as discussed below), corporations, securities broker-dealers, other
financial institutions, tax-exempt organizations, qualified pension and profit
sharing trusts and individual retirement accounts.

     In the event that a beneficial owner of New Iusacell ADSs fails to
establish its exemption from such information reporting requirements or is
subject to the reporting requirements described above and fails to supply its
correct taxpayer identification number in the manner required by applicable law,
or underreports its tax liability, as the case may be, a holder may be subject
to backup withholding at the rate of 31% with respect to dividends and proceeds
from the sale or disposition of New Iusacell ADSs. This backup withholding tax
is not an additional tax and any amounts withheld from a payment to a holder of
New Iusacell ADSs will be refunded (or credited against such holder's U.S.
federal income tax liability, if any) provided that the required information is
furnished to the IRS.

     Non-U.S. Holders will generally be exempt from information reporting and
backup withholding upon filing a timely and properly completed IRS Form W-8BEN.

     The U.S. Treasury Department has issued final regulations (the
"Regulations") that unify current certification procedures and modify reliance
standards. The Regulations are generally effective for payments made on or after
January 1, 2001. Potential investors and holders of New Iusacell ADSs should
consult their own tax advisors concerning the adoption of the Regulations and
the potential effect on their acquisition, ownership and disposition of New
Iusacell ADSs.

                         F. DIVIDENDS AND PAYING AGENTS

     Not applicable, but see Item 5, "Operating and Financial Review and
Prospects -- Liquidity and Capital Resources -- Dividend Policy" and Item 8,
"Financial Information -- Consolidated Statements and Other Financial
Information --Dividend Policy."

                             G. STATEMENT BY EXPERTS

     Not applicable.

                             H. DOCUMENTS ON DISPLAY

     We file annual reports with and furnish other information to the SEC as may
be applicable from time to time. You may read and copy any documents filed or
furnished by Iusacell at the SEC's public reference rooms in Washington, D.C.,
New York and Chicago, Illinois. Please call the SEC at 1-800-SEC-0330 for
further information on the public reference rooms. In addition, because
Iusacell's American depositary shares are listed on the New York Stock Exchange,
reports and other information concerning Iusacell can also be inspected at the
office of the New York Stock Exchange, 20 Broad Street, New York, New York
10005.

                            I. SUBSIDIARY INFORMATION

     Not applicable.


                                      106
<PAGE>   110

     ITEM 11. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

INTEREST RATE RISKS

     Iusacell's earnings are affected by changes in interest rates as a result
of long-term borrowings. Old Iusacell's Eximbank Financing bears interest at a
variable rate of six-month LIBOR plus, depending on whether not the facility is
guaranteed by the Export-Import Bank of the United States, either 0.20% or
1.75%. The Senior Credit Facility bears interest at a variable rate equal to (at
Old Iusacell's option):

     -    one-, two-, three- or six-month LIBOR plus 1.75%, or

     -    an alternate base rate equal to the sum of (i) the highest of the
          prime rate of The Chase Manhattan Bank, the reserve adjusted secondary
          market rate for three-month certificates of deposit plus 1% per annum
          or the Federal Funds effective rate plus 0.5% per annum plus (ii)
          0.75% per annum.

     New Iusacell also has fixed rate debt under its 14-1/4% Senior Notes due
2006 which will be exchanged for fixed rate registered debt when they are
issued. Old Iusacell has fixed rate debt under its 10% Senior Notes.

     Under the terms of the Senior Credit Facility, Old Iusacell must maintain
45% of its debt portfolio at fixed rates or under appropriate floating rate
hedging mechanisms. We do not enter into derivative financial contracts for
trading or speculative purposes; however, we have managed the exposure to
interest rate risk through the use of interest rate collars. In July 1998, Old
Iusacell entered into an interest rate collar agreement on a notional amount of
U.S.$35.0 million until July 30, 2002. The collar agreement limits the maximum
effective LIBOR cost to 6.12% if six-month LIBOR is lower than 7.12% and 7.12%
if LIBOR equals or exceeds that level. On February 26, 1999, Old Iusacell
entered into a second interest rate collar agreement to limit the maximum
interest rate Old Iusacell must pay on U.S.$15.0 million of its floating rate
debt until July 2002. Under the terms of this second collar agreement, Old
Iusacell's maximum effective LIBOR cost is limited to 5.82% if six-month LIBOR
is lower than 6.82% and, if six-month LIBOR equals or goes above 6.82%, then Old
Iusacell's maximum effective LIBOR cost is limited to 6.82%. The following table
summarizes the maturity dates, carrying values and fair values of the debt
obligations and the interest rate collar agreements and forward rate contracts
as of December 31, 1999.

<TABLE>
<CAPTION>
                                 2000        2001        2002         2003         2004       AFTER         TOTAL    FAIR VALUE
                                 ----        ----        ----         ----         ----       -----         -----    ----------
                                                       (IN MILLIONS OF U.S. DOLLARS)
<S>                        <C>          <C>          <C>          <C>        <C>            <C>         <C>          <C>
NEW IUSACELL
14.25% Senior Notes ...           --           --           --           --           --    U.S.$350.0   U.S.$350.0  U.S.$362.3

OLD IUSACELL
10.0% Senior Notes ....           --           --           --           --   U.S.$150.0            --        150.0       142.5
Chase Credit Facility .    U.S.$35.2    U.S.$91.6    U.S.$98.2                                                225.0       224.9
Ex-Im Bank Tranche ....         14.5         14.5         14.5    U.S.$14.5          7.2            --         65.2        56.7
Commercial Bank Tranche           --         25.7           --           --           --            --         25.7        25.7
Handset Facilities ....         15.0          2.5           --           --           --            --         17.5        17.5
Interest Rate Collars .           --           --         50.0           --           --            --         50.0        50.6
Forward Rate Contracts          44.0         33.0           --           --           --            --         77.0        77.0
</TABLE>


FOREIGN CURRENCY RISK

     Iusacell's primary foreign currency exposure relates to our foreign
currency denominated debt. Iusacell's debt obligations are denominated in U.S.
dollars while it generates revenues in Mexican pesos. Therefore, Iusacell is
exposed to currency exchange rate risks that could significantly affect our
ability to meet our obligations. The exchange rate of pesos to the U.S. dollar
is a freely floating rate and the peso has experienced significant devaluations
in recent years. Any significant decrease in the value of the peso relative to
the U.S. dollar in the near term may have a material adverse effect on Iusacell
and on our ability to meet our long-term debt obligations. As of December 31,
1999, a hypothetical immediate 10% devaluation of the peso relative to the U.S.
dollar, as it relates to Iusacell's short-term foreign debt principal, would
have a Ps.61.9 million (U.S.$6.5 million) unfavorable impact over a one-year
period on both earnings and cash flows.

     In December 1999, Iusacell used forward-rate contracts to hedge its
exchange rate exposure for U.S. $77.0 million approximately 50% of the principal
and interest payments coming due over the period April 2000 to April


                                      107
<PAGE>   111

2001. Iusacell is also considering limited hedging alternatives for up to an
additional 50% of the remaining outstanding principal and interest obligations
coming due through April 2001.


                                      108
<PAGE>   112

         ITEM 12. DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES

DESCRIPTION OF IUSACELL ADSS

     ADRs are certificates that evidence Iusacell ADSs, just as a stock
certificate evidences a holding of shares. Each Iusacell ADS represents
ownership interests in ten series V shares (or the right to receive series V
shares) deposited with a custodian in Mexico (the "Custodian"). Each Iusacell
ADS also represents securities, cash or other property deposited with The Bank
of New York but not distributed to ADR holders. The Bank of New York's office is
located at 101 Barclay Street, New York, NY 10286.

     You may hold ADRs either directly or indirectly through your broker or
other financial institution. If you hold ADRs directly, you are an ADR holder
and The Bank of New York will deliver your Iusacell ADSs represented by ADRs to
you. This description assumes you hold your ADRs directly. If you hold ADRs
indirectly, you must rely on the procedures of your broker or other financial
institution to assert the rights of ADR holders described in this section. You
should consult with your broker or financial institution to find out what those
procedures are.

     Because The Bank of New York will actually be the legal owner of the series
V shares, you must rely on it to exercise the rights of a shareholder. The
obligations of The Bank of New York are set out in a deposit agreement among
Iusacell, The Bank of New York and you, as an ADR holder. The deposit agreement
and the ADRs are generally governed by New York law.

     The following is a summary of the material terms of the deposit agreement.
Because it is a summary, it does not contain all the information that may be
important to you.

SHARE DIVIDENDS AND OTHER DISTRIBUTIONS

     The Bank of New York has agreed to pay to you the cash dividends or other
distributions it or the custodian receives on series V shares or other deposited
securities, after deducting its fees and expenses. You will receive
distributions in proportion to the number of series V shares your ADRs
represent.

CASH

     The Bank of New York will convert any cash dividend or other cash
distribution Iusacell pays on the series V shares into U.S. dollars, if The Bank
of New York can do so on a reasonable basis and can transfer the U.S. dollars to
the United States. If that is not possible or if any approval from the Mexican
government is needed and cannot be obtained, the deposit agreement allows The
Bank of New York to distribute the dividend or distribution in pesos only to
those ADR holders to whom it is possible to do so. It will hold the pesos it
cannot convert for the account of the ADR holders who have not yet been paid. It
will not invest the pesos and it will not be liable for any interest.

     Before a distribution is made, any withholding taxes that must be paid
under Mexican law will be deducted. The Bank of New York will distribute only
whole U.S. dollars and cents and round fractional cents to the nearest whole
cent. If exchange rates fluctuate during a time when The Bank of New York cannot
convert the peso, you may lose some or all of the value of the distribution.

SHARES

     The Bank of New York may distribute new ADRs representing any shares
Iusacell may distribute as a dividend or free distribution, if Iusacell
furnishes it promptly with satisfactory evidence that it is legal to do so. The
Bank of New York will only distribute whole ADRs. It will sell shares which
would require it to issue a fractional ADR and distribute the net proceeds in
the same way as it distributes cash. If The Bank of New York does not distribute
additional ADRs, each ADR will also represent the new shares.

RIGHTS TO RECEIVE ADDITIONAL SHARES

     If we offer holders of our series V shares any rights to subscribe for
additional shares or any other rights, The Bank of New York may make these
rights available to you. Iusacell must first instruct The Bank of New York to do
so and furnish it with satisfactory evidence that it is legal to do so. If
Iusacell does not furnish this evidence and/or give these instructions, and The
Bank of New York decides it is legal and practical to sell the rights, The Bank
of New York will sell the rights and distribute the proceeds in the same way as
it distributes cash. The Bank of New York may allow rights that are not
distributed or sold to lapse. In that case, you will receive no value for them.


                                      109
<PAGE>   113

     If The Bank of New York makes rights available to you, it will exercise the
rights and purchase the shares on your behalf. The Bank of New York will then
deposit the shares and issue ADRs to you. It will only exercise rights if you
pay it the exercise price and any other charges the rights and the deposit
agreement require you to pay.

     U.S. securities laws may restrict the sale, deposit, cancellation, and
transfer of ADRs issued upon exercise of rights. For example, you may not be
able to trade freely in the United States ADRs that you acquire in a rights
offering. In this case, The Bank of New York may issue the ADRs under a separate
restricted deposit agreement which will contain the same conditions as the
deposit agreement, except for changes needed to put the restrictions in place.

OTHER DISTRIBUTIONS

     The Bank of New York will send to you anything else Iusacell distributes on
the deposited securities by any means it thinks is legal, fair and practical. If
it cannot make the distribution in that way, The Bank of New York has a choice.
It may decide to sell what Iusacell distributed and distribute the proceeds, in
the same way as it distributes cash. Or, it may decide to hold what Iusacell
distributed, in which case ADRs will also represent the newly distributed
property.

     The Bank of New York is not responsible if it decides that it is unlawful
or impractical to make a distribution available to any ADR holders. Iusacell has
no obligation to register under the Securities Act the Iusacell ADSs, shares,
rights or other securities that may be distributed to holders of series V shares
and ADSs. Iusacell also has no obligation to take any other action to permit the
distribution of ADRs, shares, rights or anything else to ADR holders. This means
that you may not receive distributions we make on our shares or any value for
them if it is illegal or impractical for Iusacell to make them available to you.

DEPOSIT, WITHDRAWAL AND CANCELLATION

     The Bank of New York will deliver ADRs if you or your broker deposit shares
or evidence of rights to receive series V shares with the custodian. Upon
payment of its fees and expenses and of any taxes or charges, such as stamp
taxes or stock transfer taxes or fees, The Bank of New York will register the
appropriate number of ADRs in the names you request and will deliver the ADRs at
its office to the persons you request.

     You may turn in your ADRs at The Bank of New York's office. Upon payment of
its fees and expenses and of any taxes or charges, such as stamp taxes or stock
transfer taxes or fees, The Bank of New York will deliver

     -    the underlying series V shares to an account designated by you, and

     -    any other deposited securities underlying the ADR at the office of the
          custodian.

     As an alternative, at your request, risk and expense, The Bank of New York
will deliver the deposited securities at its office.

VOTING RIGHTS

     You may instruct The Bank of New York to vote the series V shares
underlying your ADRs but only if Iusacell asks The Bank of New York to ask for
your instructions. Otherwise, you will not be able to exercise your right to
vote unless you withdraw the shares. However, you may not know about the meeting
enough in advance to withdraw the shares.

     If Iusacell asks for your instructions, The Bank of New York will notify
you of the upcoming vote and arrange to deliver Iusacell's voting materials to
you. The materials will

     -    describe the matters to be voted on, and

     -    explain how you, on a specified date, may instruct The Bank of New
          York to vote the shares or other deposited securities underlying your
          ADRs as you direct.

     For instructions to be valid, The Bank of New York must receive them on or
before the date specified. If you give valid instructions, U.S. will try, as far
as is practical, and in conformity with Mexican law and the provisions of
Iusacell's by-laws, to vote or to have its agents vote the shares or other
deposited securities as you instruct. The


                                      110
<PAGE>   114

Bank of New York will only vote or attempt to vote as you instruct. However, if
The Bank of New York does not receive your voting instructions, it will give a
proxy to vote your series V shares to a designated representative of Iusacell.

     Iusacell cannot assure you that you will receive the voting materials in
time to ensure that you can instruct The Bank of New York to vote your shares.
In addition, The Bank of New York and its agents are not responsible for failing
to carry out voting instructions or for the manner of carrying out voting
instructions. This means that you may not be able to exercise your right to vote
and there may be nothing you can do if your shares are not voted as you
requested.

FEES AND EXPENSES

<TABLE>
<CAPTION>
                   ADR holders must pay:                                               For:

<S>                                                               <C>
     -   $5.00 (or less) per 100 ADRs                             -   Each issuance of an ADR, including as a result
                                                                      of a distribution of shares or rights or other
                                                                      property

                                                                  -   Each cancellation of an ADR, including upon
                                                                      termination of  the deposit agreement

     -   $.02 (or less) per ADR                                   -   Distribution of proceeds of sales of
                                                                      securities or rights, but not for
                                                                      distributions of cash dividends

     -   Registration or transfer fees                            -   Transfer and registration of shares on the
                                                                      share register of Iusacell from your name to
                                                                      the name of The Bank of New York or its agent
                                                                      when you deposit or withdraw shares

     -   Expenses of The Bank of New York                         -   Conversion of pesos to U.S. dollars

                                                                  -   Certain cable, telex and facsimile
                                                                      transmission expenses as provided in the
                                                                      deposit agreement

     -   Taxes and other governmental charges The Bank of         -   As necessary
         New York or the custodian have to pay on any ADR or
         share underlying an ADR, for example, stock transfer
         taxes, stamp duty or withholding taxes
</TABLE>

PAYMENT OF TAXES

     The Bank of New York may deduct the amount of any taxes owed from any
payments to you. It may also sell deposited securities, by public or private
sale, to pay any taxes owed. You will remain liable if the proceeds of the sale
are not enough to pay the taxes. If The Bank of New York sells deposited
securities, it will, if appropriate, reduce the number of ADRs to reflect the
sale and pay to you any proceeds, or send to you any property, remaining after
it has paid the taxes.

RECLASSIFICATIONS, RECAPITALIZATIONS AND MERGERS

<TABLE>
<CAPTION>
                       If Iusacell:                                                   Then:

<S>                                                               <C>
     -   Changes the nominal or par value of its shares           -   The cash, shares or other securities received
                                                                      by The Bank of New York will become deposited
     -   Reclassifies, splits up or consolidates any of               securities.  Each ADR will automatically
         the deposited securities                                     represent its equal share of the new deposited
                                                                      securities.
</TABLE>


                                      111
<PAGE>   115

<TABLE>
<S>                                                               <C>
     -   Distributes securities on the shares that are not        -   The Bank of New York may, and will if Iusacell
         distributed to you                                           asks it to, distribute some or all of the
                                                                      cash, shares or other securities it received.
     -   Recapitalizes, reorganizes, mergers, liquidate,              It may also issue new ADRs or ask you to
         sells all or substantially all of its assets, or             surrender your outstanding ADRs in exchange
         takes any similar action                                     for new ADRs, identifying the new deposited
                                                                      securities
</TABLE>

AMENDMENT AND TERMINATION

     Iusacell may agree with The Bank of New York to amend the deposit agreement
and the ADRs without your consent for any reason. If the amendment adds or
increases fees or charges, except for taxes and other governmental charges or
certain expenses of The Bank of New York, or prejudices an important right of
ADR holders, it will only become effective 30 days after The Bank of New York
notifies you of the amendment. At the time an amendment becomes effective, you
are considered, by continuing to hold your ADR, to agree to the amendment and to
be bound by the ADRs and the deposit agreement as amended.

     The Bank of New York will terminate the deposit agreement if Iusacell asks
it to do so. The Bank of New York may also terminate the deposit agreement if
The Bank of New York has told Iusacell that it would like to resign and Iusacell
has not appointed a new depositary bank within 90 days. In both cases, The Bank
of New York must notify you at least 90 days before termination.

     After termination, The Bank of New York and its agents will be required to
do only the following under the deposit agreement: (i) advise you that the
deposit agreement is terminated and (ii) collect and deliver any distributions
on the deposited securities and other shares and deposited securities upon
cancellation of ADRs. At any time after the expiration of one year after
termination, The Bank of New York will, if practical, sell any remaining
deposited securities by public or private sale. After that, U.S. will hold the
money it received on the sale, as well as any other cash it is holding under the
deposit agreement for the pro rata benefit of the ADR holders that have not
surrendered their ADRs. It will not invest the money and will have no liability
for interest. The Bank of New York's only obligations will be to account for the
money and other property and with respect to indemnification. After termination,
our only obligations will be with respect to indemnification and to pay certain
amounts to The Bank of New York.

LIMITATION ON OBLIGATIONS AND LIABILITY TO ADR HOLDERS

     The deposit agreement expressly limits Iusacell's obligations and the
obligations of The Bank of New York. This limits Iusacell's liability and the
liability of The Bank of New York. Iusacell and The Bank of New York:

     -    are only obligated to take the actions specifically described in the
          deposit agreement without negligence or bad faith,

     -    are not liable if either is prevented or delayed by law or
          circumstances beyond their control from performing their obligations
          under the deposit agreement,

     -    are not liable if either exercises discretion permitted under the
          deposit agreement,

     -    have no obligations to become involved in a lawsuit or other
          proceeding related to the ADRs or the deposit agreement on your behalf
          or on behalf of any other party, and

     -    may rely upon any documents they believe in good faith to be genuine
          and to have been signed or presented by the proper party.


                                      112
<PAGE>   116

     In the deposit agreement, Iusacell and The Bank of New York agree to
indemnify each other under certain circumstances.

REQUIREMENTS FOR DEPOSITARY ACTIONS

     Before U.S. will issue or register the transfer of an ADR, make a
distribution on an ADR, or permit the withdrawal of series V shares, The Bank of
New York may require:

     -    payment of stock transfer or other taxes or other governmental charges
          and transfer or registration fees charged by third parties for the
          transfer of any shares or other deposited securities,

     -    production of satisfactory proof of the identity and genuineness of
          any signature or other information it deems necessary, and

     -    compliance with regulations it may establish, from time to time,
          consistent with the deposit agreement, including presentation of
          transfer documents.

     The Bank of New York may refuse to deliver, transfer, or register transfers
of ADRs generally when the transfer books of The Bank of New York or Iusacell
are closed or at any time if The Bank of New York or Iusacell think it advisable
to do so.

     You have the right to cancel your ADRs and withdraw the underlying series V
shares at any time except:

     -    when temporary delays arise because: (i) either The Bank of New York
          or Iusacell has closed its transfer books; (ii) the transfer of shares
          is blocked to permit voting at a shareholders' meeting; or (iii)
          Iusacell is paying a dividend on the shares,

     -    when you or other ADR holders seeking to withdraw shares owe money to
          pay fees, taxes and similar charges, or

     -    when it is necessary to prohibit withdrawals in order to comply with
          any laws or governmental regulations that apply to ADRs or to the
          withdrawal of shares or other deposited securities.

     This right of withdrawal may not be limited by any other provision of the
deposit agreement.

PRE-RELEASE OF ADRS

     In certain circumstances, subject to the provisions of the deposit
agreement, The Bank of New York may issue ADRs before deposit of the underlying
series V shares. This is called a pre-release of the ADRs. The Bank of New York
may also deliver shares upon cancellation of pre-released ADRs even if the ADRs
are cancelled before the pre-release transaction has been closed out. A
pre-release is closed out as soon as the underlying shares are delivered to The
Bank of New York. The Bank of New York may receive ADRs instead of shares to
close out a pre-release. The Bank of New York may pre-release ADRs only under
the following conditions:

     -    before or at the time of the pre-release, the person to whom the
          pre-release is being made must represent to The Bank of New York in
          writing that it or its customer beneficially owns the shares or ADRs
          to be deposited,

     -    the pre-release must be fully collateralized with cash or other
          collateral that The Bank of New York considers appropriate, and

     -    The Bank of New York must be able to close out the pre-release on not
          more than five business days' notice.

     In addition, The Bank of New York will limit the number of ADRs that may be
outstanding at any time as a result of pre-release, although The Bank of New
York may disregard the limit from time to time, if it thinks it is appropriate
to do so.


                                      113
<PAGE>   117

                                     PART II

            ITEM 13. DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES

     See Item 5, "Operating and Financial Review and Prospects -- Liquidity and
Capital Resources -- Liquidity -- Loan Covenant Waivers and Modifications."

                ITEM 14. MATERIAL MODIFICATIONS TO THE RIGHTS OF
                      SECURITY HOLDERS AND USE OF PROCEEDS

     Not applicable.

                                ITEM 15. RESERVED

     Not applicable.

                                ITEM 16. RESERVED

     Not applicable.


                                      114
<PAGE>   118

                                    PART III

                          ITEM 17. FINANCIAL STATEMENTS

     We have responded to Item 18 in lieu of responding to this Item.


                                      115
<PAGE>   119

                          ITEM 18. FINANCIAL STATEMENTS

     See Item 19(a) for a list of financial statements filed under Item 18.


                   ITEM 19. FINANCIAL STATEMENTS AND EXHIBITS


<TABLE>
<CAPTION>
                                                                                                                  PAGE
                                                                                                                  ----

<S>                                                                                                               <C>
         (a)     List of Financial Statements

         Nuevo Grupo Iusacell, S.A. de C.V.

         Report of Independent Accountants ...................................................................    F-1
         Consolidated Balance Sheets -- December 31, 1999 and 1998............................................    F-3
         Consolidated Income Statements -- Fiscal Years Ended December 31, 1999, 1998
            and 1997..........................................................................................    F-4
         Consolidated Statements of Changes in Stockholders' Equity -- Fiscal Years Ended
            December 31, 1999, 1998 and 1997..................................................................    F-5
         Consolidated Statements of Changes in Financial Position -- Fiscal Years Ended December 31,
            1999, 1998 and 1997...............................................................................    F-6
         Notes to Consolidated Financial Statements...........................................................    F-7

         Grupo Iusacell, S.A. de C.V.

         Report of Independent Accountants ..................................................................     F-51
         Consolidated Balance Sheets -- December 31, 1999 and 1998...........................................     F-52
         Consolidated Income Statements -- Fiscal Years Ended December 31, 1999, 1998
            and 1997.........................................................................................     F-53
         Consolidated Statements of Changes in Stockholders' Equity -- Fiscal Years Ended
            December 31, 1999, 1998 and 1997.................................................................     F-54
         Consolidated Statements of Changes in Financial Position -- Fiscal Years Ended December 31,
            1999, 1998 and 1997..............................................................................     F-55
         Notes to Consolidated Financial Statements..........................................................     F-56

         Financial Statement Schedules

         Report of Independent Accountants on Financial Statement Schedules..................................     S-I
         Schedule IX -- Valuation and Qualifying Accounts and Reserves.......................................     S-II

         (b)     List of Exhibits

         None.
</TABLE>

                                      116
<PAGE>   120

                                   SIGNATURES

         Pursuant to the requirements of Section 12 of the Securities Exchange
Act of 1934, the registrant certifies that it meets all requirements for filing
on Form 20-F and has duly caused this annual report to be signed on its behalf
by the undersigned, thereunto duly authorized.


                                         GRUPO IUSACELL, S.A. DE C.V.




                                         By: /s/ William S. Roberts
                                             --------------------------------
                                             William S. Roberts
                                             Executive Vice President,
                                             Finance and Audit, and
                                             Chief Financial Officer





                                         By: /s/ Ruben G. Perlmutter
                                             --------------------------------
                                             Ruben G. Perlmutter
                                             Vice President, Mergers and
                                             Acquisitions, and General Counsel


                             Date: March 22, 2000


                                      117
<PAGE>   121

                      GLOSSARY OF TELECOMMUNICATIONS TERMS

analog:                    A transmission method employing a continuous
                           electrical signal that varies in amplitude or
                           frequency in response to changes in sound, light,
                           position, etc., impressed on a transducer in the
                           sending device.

band:                      A range of frequencies between two defined limits.

cdma:                      Code Division Multiple Access, a standard of digital
                           cellular technology which provides more call carrying
                           capacity than analog or TDMA. CDMA increases capacity
                           by transmitting a large number of simultaneous
                           conversations over a single channel, assigning unique
                           codes that can be reassembled at the receiving end.

Cellular A-band:           The range of frequencies used to provide cellular
                           wireless service between 825-835 MHz and between
                           870-880 MHz of the radio spectrum.

Cellular B-band:           The range of frequencies used to provide cellular
                           wireless service between 835-845 MHz and between
                           880-890 MHz of the radio spectrum.

channel:                   A pathway for the transmission of information between
                           a sending point and a receiving point.

COFETEL:                   Comision Federal de Telecomunicaciones, the Mexican
                           Federal Telecommunications Commission.

Covered POPS:              The number of POPs in a defined area for whom a
                           cellular signal is accessible.

digital:                   A method of storing, processing and transmitting
                           information through the use of distinct electronic or
                           optical pulses that represent the binary digits 0 and
                           1. Digital transmission and switching technologies
                           employ a sequence of discrete, distinct pulses to
                           represent information, as opposed to the continuous
                           analog signal.

hertz:                     The unit measuring the frequency with which an
                           alternating electromagnetic signal cycles through the
                           zero-value state between lowest and highest states.
                           One hertz (abbreviated Hz) equals one cycle per
                           second; KHz (kilohertz) stands for thousands of
                           hertz; MHz (megahertz) stands for millions of hertz;
                           and GHz (gigahertz) stands for billions of hertz.

IMTS:                      Improved mobile telephone service; IMTS systems are
                           analog mobile telephone systems that employ a single
                           powerful radio base station to communicate with IMTS
                           mobile telephones that are within approximately a
                           25-mile radius.

LATA:                      Local Access and Transport Area; an area in which a
                           local exchange carrier is permitted to provide
                           service as designated by the 1982 United States
                           federal court decree resulting from antitrust
                           litigation brought by the United States Department of
                           Justice against AT&T Corporation.

PCS:                       Personal Communications Services. PCS has come to
                           represent two things: first, a digital wireless
                           communications service operating over the 1.9 GHz
                           band; and second, more generically, a wireless
                           communications service utilizing a digital network
                           that offers typical features such as voice, video and
                           data applications, short messaging, voicemail, caller
                           identification, call conferencing and call
                           forwarding. Generic PCS suppliers promote this
                           service on the ability of its features to be
                           customized, or "bundled," to the needs of the
                           individual customer.


                                      118
<PAGE>   122


PCS A-Band:                The range of frequencies used to provide PCS wireless
                           services between 1.850-1.865 GHz and between
                           1.930-1.945 GHz of the radio spectrum.

PCS B-Band:                The range of frequencies used to provide PCS wireless
                           services between 1.870-1.885 GHz and between
                           1.950-1.965 GHz of the radio spectrum.

PCS D-Band:                The range of frequencies used to provide PCS wireless
                           services between 1.865-1.870 GHz and between
                           1.945-1.950 GHz of the radio spectrum.

PCS E-Band:                The range of frequencies used to provide PCS wireless
                           services between 1.885-1.890 GHz and between
                           1.965-1.970 GHz of the radio spectrum.

Penetration rate:          A cellular operator's subscribers within a defined
                           area divided by total POPs within that area.

POPs:                      The population for a particular area based on the
                           1990 Mexican census. Population figures for 1995,
                           1996, 1997, 1998 and 1999 have been calculated by
                           applying the forecast annual population growth rate
                           for 1995, as published by the Instituto Nacional de
                           Estadistica, Geografia e Informatica (the National
                           Institute of Statistics, Geography and Information
                           Processing, "INEGI") to the official 1990 census
                           figures. Where the population information is set
                           forth without reference to a year, the information
                           given is as of December 31, 1999. The SCT divides
                           Mexico into nine geographic regions for the provision
                           of cellular service (individually a "Region" and
                           collectively the "Regions"). Information regarding
                           the numbers of POPs within a given region has been
                           calculated using the national population growth rate,
                           as published by INEGI. Information regarding the
                           number of POPs within a given city has been
                           calculated using the growth rate for that city, as
                           published by INEGI, which may not be the same as the
                           national growth rate published by INEGI. The number
                           of POPs in any region or other geographic area should
                           not be confused with the current number of users of
                           wireless services in that region or other geographic
                           area and is not indicative of the number of users of
                           wireless services in the future.

Region 1:                  Consists of the states of Baja California Norte and
                           Baja California Sur and the municipality of San Luis
                           Rio Colorado in northwestern Sonora. Major cities in
                           the region include Tijuana, Mexicali, Ensenada,
                           Tecate and La Paz.

Region 2:                  Consists of the states of Sonora and Sinaloa (except
                           for the municipality of San Luis Rio Colorado in
                           northwestern Sonora). Major cities in the region
                           include Hermosillo, Ciudad Obregon, Culiacan and
                           Mazatlan.

Region 3:                  Consists of the states of Chihuahua and Durango and
                           the municipalities of Torreon, Francisco I. Madero,
                           Matamoros, San Pedro and Viesca in the state of
                           Coahuila. Major cities in the region include Ciudad
                           Juarez, Chihuahua, Durango, Gomez Palacio and
                           Torreon.

Region 4:                  Consists of the states of Tamaulipas and Nuevo Leon
                           and, with the exception of the municipalities of
                           Torreon, Francisco I. Madero, Matamoros, San Pedro
                           and Viesca, the state of Coahuila. Major cities in
                           the region include Monterrey, Saltillo, Tampico,
                           Nuevo Laredo, Reynosa and Matamoros.

Region 5:                  Consists of the states of Colima, Jalisco (except for
                           twelve municipalities in northeastern Jalisco),
                           Michoacan and Nayarit. Major cities in the region
                           include Guadalajara (population 1.9 million),
                           Mexico's second largest city, Morelia, Tepic, Colima
                           and Manzanillo.


                                      119
<PAGE>   123

Region 6:                  Consists of the states of Aguascalientes, Guanajuato,
                           Queretaro, San Luis Potosi, Zacatecas and twelve
                           municipalities in northeastern Jalisco. Major cities
                           in the region include Leon, Queretaro,
                           Aguascalientes, San Luis Potosi and Zacatecas.

Region 7:                  Consists of the states of Guerrero, Oaxaca, Puebla,
                           Tlaxcala and Veracruz. Major cities in the region
                           include Puebla, Acapulco, Veracruz and Oaxaca.

Region 8:                  Consists of the states of Yucatan, Quintana Roo,
                           Campeche, Chiapas and Tabasco. Major cities in the
                           region include Merida, Cancun, Villahermosa, Campeche
                           and Tuxtla Gutierrez.

Region 9:                  Consists of the states of Mexico, Hidalgo and Morelos
                           and the Federal District. Major cities in the region
                           include Mexico City, one of the world's most populous
                           cities, Toluca, Cuernavaca and Pachuca.

roaming:                   A service offered by mobile communications providers
                           which allows a subscriber to use his or her telephone
                           while in the service area of another carrier.

SCT:                       Secretaria de Comunicaciones y Transportes, the
                           Mexican Telecommunications and Transportation
                           Ministry.

switch:                    A device that opens or closes circuits or selects the
                           paths or circuits to be used for transmission of
                           information. Switching is the process of
                           interconnecting circuits to form a transmission path
                           between users.

TDMA:                      Time Division Multiple Access, a standard of digital
                           cellular technology, which provides more call
                           carrying capacity than analog, but less than CDMA, by
                           interlacing conversations on a single channel through
                           time-sharing methods.


                                      120

<PAGE>   124
                       REPORT OF INDEPENDENT ACCOUNTANTS

The Board of Directors of

Nuevo Grupo Iusacell, S. A. de C. V.:

We have audited the accompanying consolidated balance sheets of  Nuevo Grupo
Iusacell, S. A. de C.V. (the "Company") and subsidiaries (successor to Grupo
Iusacell S.A. de C.V. and subsidiaries, see Note 1) as of December 31, 1999 and
1998, and the related consolidated statements of income, changes in
stockholders' equity, and changes in financial position for each of the three
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 generally accepted auditing
standards in Mexico which are substantially similar, in all material respects,
to United States generally accepted auditing standards. Those standards require
that we plan and perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement and are prepared in
accordance with generally accepted accounting principles. 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 consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of Nuevo
Grupo Iusacell, S. A. de C. V. and subsidiaries as of December 31, 1999 and
1998, and the consolidated results of its operations, changes in stockholders'
equity and changes in its consolidated financial position for the three years
ended December 31, 1999, in conformity with accounting principles generally
accepted in Mexico.

Accounting principles generally accepted in Mexico vary in certain respects from
accounting principles generally accepted in the United States. In our opinion,
based on our audits, application of accounting principles generally accepted in
the United States would have affected the determination of the amount shown as
net profit (loss) for the years ended December 31, 1999, 1998 and 1997 and the
total amount of stockholders' equity as of December 31, 1999 and 1998 to the
extent summarized in Note 20 to the consolidated financial statements.


PricewaterhouseCoopers


Juan Manuel Ferron Solis
Partner

Mexico City, Mexico
February 29, 2000 (except with
respect to the matters discussed
in Notes 20 and 21, for which
the date is March 16, 2000).


                                 F-1
<PAGE>   125

              NUEVO GRUPO IUSACELL, S.A. DE C.V. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                        AS OF DECEMBER 31, 1999 AND 1998
                             (NOTES 1, 2, 3 AND 4)
    (ADJUSTED FOR PRICE-LEVEL CHANGES AND EXPRESSED IN THOUSANDS OF CONSTANT
                     MEXICAN PESOS AS OF DECEMBER 31, 1999)

<TABLE>
<CAPTION>
                                                                  1999            1998
                                                              -------------   -------------
<S>                                                           <C>             <C>
                       ASSETS
                       ------
CURRENT:
  Cash and cash equivalents (Note 4.c)                        Ps. 1,151,961   Ps.   286,666
                                                              -------------   -------------
  Current portion of escrow account (Note 10)                       422,688              --
                                                              -------------   -------------
  Accounts receivable:
    Trade, net of Ps.149,278 and Ps.75,400 of allowance for
     doubtful accounts in 1999 and 1998, respectively (Note
     4.d)                                                           707,934         340,492
    Related parties (Note 5)                                          8,342          12,782
    Recoverable taxes and other                                     607,146         661,970
                                                              -------------   -------------
                                                                  1,323,422       1,015,244
                                                              -------------   -------------
  Inventories (Note 6)                                              184,328         207,812
                                                              -------------   -------------
        Total current assets                                      3,082,399       1,509,722
INVESTMENT IN ASSOCIATED COMPANIES (Note 7)                          25,237          17,425
PROPERTY AND EQUIPMENT, net (Note 8)                              6,771,108       5,961,927
LONG-TERM PORTION OF ESCROW ACCOUNT (Note 10)                       845,375              --
OTHER ASSETS, net (Note 9)                                        2,127,971       1,750,702
EXCESS OF COST OF INVESTMENTS IN SUBSIDIARIES OVER BOOK
  VALUE, net of accumulated amortization of Ps.487,245 in
  1999 and Ps.409,108 in 1998 (Note 4.i)                          1,982,280       1,911,574
                                                              -------------   -------------
        Total assets                                          Ps.14,834,370   Ps.11,151,350
                                                              =============   =============
                      LIABILITIES
                      -----------
CURRENT:
  Notes payable (Note 10)                                     Ps.    94,986   Ps.   833,799
  Current portion of long-term debt (Note 10)                       505,643              --
  Trade accounts payable (Note 11)                                  641,479         980,749
  Related parties (Note 5)                                          116,034         140,082
  Taxes and other payables                                          912,999         850,572
  Income tax (Note 12)                                                1,375          54,311
  Employee profit sharing (Note 12)                                     378               6
                                                              -------------   -------------
        Total current liabilities                                 2,272,894       2,859,519
LONG-TERM DEBT (Note 10)                                          7,315,745       4,168,322
TRADE ACCOUNTS PAYABLE, LONG-TERM (Note 11)                              --           2,370
COMMITMENTS AND CONTINGENCIES (Notes 4.k and 13)                      2,370           2,871
                                                              -------------   -------------
        Total liabilities                                         9,591,009       7,033,082
                                                              -------------   -------------
               STOCKHOLDERS' EQUITY
               --------------------
CONTRIBUTED CAPITAL (Notes 14, 15 and 16):
  Capital stock                                                   4,727,987       9,697,443
  Capital contributed                                               148,543          81,607
                                                              -------------   -------------
                                                                  4,876,530       9,779,050
                                                              -------------   -------------
EARNED CAPITAL (Note 16):
  Accumulated profits (losses):
    Legal reserve                                                        --           4,461
    For prior years                                                      --      (3,445,323)
    For the year                                                    333,762      (1,457,062)
                                                              -------------   -------------
                                                                    333,762      (4,897,924)
                                                              -------------   -------------
    Deficit from restatement                                             --        (763,769)
                                                              -------------   -------------
        Total majority stockholders' equity                       5,210,292       4,117,357
MINORITY INTEREST                                                    33,069             911
                                                              -------------   -------------
        Total stockholders' equity                                5,243,361       4,118,268
                                                              -------------   -------------
        Total liabilities and stockholders' equity            Ps.14,834,370   Ps.11,151,350
                                                              =============   =============
</TABLE>

    The accompany notes are an integral part of these consolidated financial
                                  statements.

                                      F-2
<PAGE>   126
             NUEVO GRUPO IUSACELL, S. A. DE C. V. AND SUBSIDIARIES

                         CONSOLIDATED INCOME STATEMENTS

              FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

                             (Notes 1, 2, 3 and 4)

    (Adjusted for price-level changes and expressed in thousands of constant

                     Mexican pesos as of December 31, 1999)

<TABLE>
<CAPTION>
                                                                           1999                    1998                1997
                                                              -----------------       -------------------     ---------------
<S>                                                           <C>                     <C>                    <C>
REVENUES:
       Services                                                   Ps.3,767,693               Ps.2,750,863     Ps.2,055,803
       Telephone equipment sales and other                             436,960                    421,534          422,788
                                                               ---------------         ------------------     ------------
                                                                     4,204,653                  3,172,397        2,478,591
                                                               ---------------         ------------------     ------------
COST OF SALES:
       Cost of services                                              1,074,191                    860,821          685,051
       Cost of telephone equipment sales and other                     269,491                    225,548          268,373
                                                               ---------------         ------------------     ------------
                                                                     1,343,682                  1,086,369          953,424
                                                               ---------------         ------------------     ------------
                    Gross profit                                     2,860,971                  2,086,028        1,525,167
                                                               ---------------         ------------------     ------------

OPERATING EXPENSES                                                   1,444,799                  1,210,540          990,880

DEPRECIATION AND AMORTIZATION                                        1,425,022                    892,850          775,258

450 PROJECT NON-CASH WRITEDOWN (Note 18)                                      -                 1,102,401                 -
                                                               ---------------         ------------------     ------------
                    Operating loss                            (          8,850)        (       1,119,763)    (     240,971)
                                                               ---------------         ------------------     ------------

OTHER EXPENSES (INCOME), net                                            23,054         (         149,046)                 -
                                                               ---------------         ------------------     ------------

PROVISION FOR EQUIPMENT IMPAIRMENT (Note 4.b)                                -                          -        1,236,307
                                                               ---------------         ------------------     ------------
INTEGRAL FINANCING (GAIN) COST:
       Interest expense, net                                           291,417                    250,873          330,659
       Foreign exchange (gain) loss, net                      (        159,074)                   939,474           64,565
       Gain from monetary position                            (        661,868)        (         762,581)    (     389,975)
                                                               ---------------         ------------------     ------------
                                                              (       529,525)                    427,766            5,249
                                                               ---------------         ------------------     ------------
EQUITY   PARTICIPATION   IN   NET   LOSS  (GAIN)   OF
       ASSOCIATED COMPANIES  AND  NET LOSS (GAIN)
       ON SALE OF EQUITY INVESTMENTS (Note 7)                          47,611          (          27,922)    (     210,076)
                                                               ---------------         ------------------     ------------
           Profit (loss) from continuing operations before
               assets tax, income tax, minority interest
               and extraordinary item                                 450,010          (       1,370,561)    (   1,272,451)
                                                               ---------------         ------------------     ------------
PROVISIONS FOR:
       Assets tax                                                     132,645                      72,127           60,397
       Income tax                                                     404,810                           -                 -
                                                               ---------------         ------------------     ------------
                    Loss from continuing operations
                    before minority interest and
                    extraordinary item                        (       87,445)          (       1,442,688)    (   1,332,848)

MINORITY INTEREST                                                     17,933                       6,342               276
                                                               ---------------         ------------------     ------------
                    Net loss from continuing operations
                    before extraordinary item                 (       69,512)         (       1, 436,346)    (   1,332,572)

EXTRAORDINARY ITEM:
       Amortization of tax loss carryforwards                        404,810                            -                 -
                                                               ---------------         ------------------     ------------
                    Net profit (loss) from continuing
                    operations                                       335,298          (        1,436,346)    (   1,332,572)
LOSS FROM DISCONTINUED OPERATIONS (net of Income tax)
                   (Note 19)                                           1,536                       20,716                 -
                                                               ---------------         ------------------     ------------
                    Net profit (loss) for the year             Ps.   333,762         (Ps.     1, 457,062)    (Ps.1,332,572)
                                                               ===============         ==================     ============
WEIGHTED AVERAGE NUMBER OF SHARES OF
       COMMON STOCK OUTSTANDING (thousands)                        1,286,844                    1,121,396        1,070,825
                                                               ===============         ==================     ============

LOSS PER SHARE BEFORE EXTRAORDINARY ITEM (pesos)              (Ps.      0.06)        (Ps.           1.30)    (Ps.     1.24)
                                                               ===============         ==================     ============

NET PROFIT (LOSS) PER SHARE (pesos)                            Ps.      0.26         (Ps.           1.30)    (Ps.     1.24)
                                                               ===============         ==================     ============
</TABLE>

                  The accompanying notes are an integral part
                  of these consolidated financial statements.

                                      F-3


<PAGE>   127

             NUEVO GRUPO IUSACELL, S. A. DE C. V. AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

              FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

                             (Notes 1, 2, 3 and 4)

    (Adjusted for price-level changes and expressed in thousands of constant

                     Mexican pesos as of December 31, 1999)

<TABLE>
<CAPTION>
                                                                                       Accumulated profits (losses)
                                           Capital                       ---------------------------------------------
                                            stock          Capital         Legal        Prior                  For the
                                         subscribed     contributions     reserve             years                   year
                                     ---------------    -------------    --------   ---------------    -------------------
<S>                                    <C>              <C>              <C>       <C>                 <C>
Balance at December 31, 1996             Ps.7,573,183       Ps.81,607     Ps.4,461   (Ps. 1,586,610)   (Ps.   526,141)

Application of 1996 net loss                                                         (      526,141)          526,141
Increase in capital stock from the
    capitalization of stockholders'
    debt                                      817,781
Increase in capital stock through
    the issuance of shares under the
    Executive  Stock Purchase Plan            112,783
Minority interest for the year
Net loss for the year                                                                                   (   1,332,572)
                                       --------------    ------------   ----------    --------------   ---------------

Balance at December 31, 1997                8,503,747          81,607        4,461   (     2,112,751)   (   1,332,572)

Application of 1997 net loss                                                         (     1,332,572)        1,332,572
Increase in capital stock from the
    capitalization  of stockholders'
    debt                                    1,185,634
Increase in capital stock through
    the issuance of shares under the
    Executive Stock Purchase Plan               8,062
Recognition of inflation effects
    on financial information
Minority interest for the year
Net loss for the year                                                                                   (   1,457,062)
                                       --------------    ------------   ----------    ---------------   --------------

Balance at December 31, 1998                9,697,443          81,607        4,461   (     3,445,323)   (   1,457,062)

Application of 1998 net loss                                                         (     1,457,062)        1,457,062
Increase in capital stock from the
    capitalization of stockholders'
    debt                                      392,781
Effect of reorganization               (   5,580,086) (       81,607) (     4,461)          4,902,385
Effect of rights and primary offerings        217,849         148,543
Minority interest for the year
Net profit for the year                                                                                        333,762
                                       --------------    ------------   ----------    ---------------   --------------

Balance at December 31, 1999             Ps.4,727,987      Ps.148,543 Ps.        -  Ps.             -   Ps.    333,762
                                       ==============    ============   ==========    ===============   ==============
</TABLE>






<TABLE>
<CAPTION>
                                                    Deficit                     Total
                                                       from      Minority        stockholders'
                                                 restatement     Interest               equity
                                                 ------------  ----------    -----------------
<S>                                            <C>             <C>            <C>
Balance at December 31, 1996                   (Ps.725,802)     Ps.  8,057        Ps.4,828,755

Application of 1996 net loss                                                                -
Increase in capital stock from the
    capitalization of stockholders'
    debt                                                                               817,781
Increase in capital stock through
    the issuance of shares under the
    Executive  Stock Purchase Plan                                                     112,783
Minority interest for the year                                       7,362               7,362
Net loss for the year                                                         (     1,332,572)
                                             --------------   ------------    ----------------

Balance at December 31, 1997                 (     725,802)         15,419           4,434,109

Application of 1997 net loss                                                                 -
Increase in capital stock from the
    capitalization of stockholders'
    debt                                                                             1,185,634
Increase in capital stock through
    the issuance of shares under the
    Executive Stock Purchase Plan                                                        8,062
Recognition of inflation effects
    on financial information                (       37,967)                   (        37,967)
Minority interest for the year                               (     14,508)    (        14,508)
Net loss for the year                                                         (     1,457,062)
                                             --------------   ------------    ----------------

Balance at December 31, 1998                 (     763,769)            911           4,118,268

Application of 1998 net loss                                                                 -
Increase in capital stock from the
    capitalization of stockholders'
    debt                                                                               392,781
Effect of reorganization                            763,769         21,317              21,317
Effect of rights and primary offerings                                                 366,392
Minority interest for the year                                      10,841              10,841
Net profit for the year                                                                333,762
                                             --------------   ------------    ----------------

Balance at December 31, 1999                Ps.           -      Ps.33,069        Ps.5,243,361
                                             ==============   ============    ================
</TABLE>



                  The accompanying notes are an integral part
                  of these consolidated financial statements.

                                      F-4


<PAGE>   128
\


             NUEVO GRUPO IUSACELL, S. A. DE C. V. AND SUBSIDIARIES

            CONSOLIDATED STATEMENTS OF CHANGES IN FINANCIAL POSITION

              FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

                             (Notes 1, 2, 3 and 4)

    (Adjusted for price-level changes and expressed in thousands of constant

                     Mexican pesos as of December 31, 1999)


<TABLE>
<CAPTION>
                                                                                     1999                1998                 1997
                                                                      -------------------  ------------------   ------------------
OPERATING ACTIVITIES:
<S>                                                                   <C>                  <C>                  <C>
  Loss from continuing operations before extraordinary item               (Ps.    69,512)      (Ps.1,436,346)       (Ps.1,332,572)
  Items not requiring the use of resources:
     Depreciation and amortization                                             1,425,022              892,850             775,258
     450 Project non cash writedown                                                     -           1,102,401                   -
     Provision for equipment impairment                                                 -     (             -           1,236,307
     Equity participation in net loss (gain) of associated compa-
      nies and net loss (gain) on sale of equity investments                       47,611     (       27,922)     (      210,076)
     Minority interest                                                   (        17,933)     (        6,342)     (          276)
                                                                         -----------------   ----------------      ---------------
                                                                               1,385,188              524,641             468,641

  Resources (used for) provided by operating activities
       Trade accounts receivable                                        (        367,442)     (       68,036)     (       69,164)
       Related parties                                                  (         19,608)              78,986     (      482,572)
       Recoverable taxes and other                                                 54,824     (      360,775)     (      176,629)
       Inventories                                                                 23,484             112,682     (      204,300)
       Trade accounts payable                                           (        341,640)              39,830             259,778
       Taxes and other payables                                                    62,427             416,544     (       98,679)
       Income tax                                                       (         52,936)              42,543               2,343
       Employee profit sharing                                                        372     (           99)     (           86)
       Other                                                            (            501)     (          192)                 143
                                                                       -----------------     ----------------    ----------------
        Resources provided by (used for)  operating activites
           before extraordinary item and discontinued operations                  744,168             786,124     (      300,525)

  Amortization of tax loss carryforwards                                          404,810                   -                  -
  Loss from discontinued operations                                     (          1,536)    (        20,716)                  -
                                                                       -----------------     ---------------      ---------------
        Resources provided by (used for) operating activities                   1,147,442            765,408      (      300,525)
                                                                        ----------------     ---------------      ---------------
FINANCING ACTIVITIES:
  Proceeds from long-term debt                                                 3,653,065           1,238,406            2,955,992
  Principal payments on long-term debt                                                 -     (       26,080)      (      956,338)
  (Decrease) increase in notes payable                                  (       738,813)             830,249      (    1,074,666)
  Effect of rights and primary offerings                                         366,392                   -                    -
  Increase in capital stock from the capitalization of stockholders'
     debt                                                                        392,781           1,185,634              817,781
  Increase in capital stock through the issuance of shares under
     the Executive Employee Stock Purchase Plan                                        -               8,062              112,783
                                                                        ----------------     ---------------      ----------------
        Resources provided by financing activities                             3,673,425           3,236,271            1,855,552
                                                                        ----------------     ---------------      ----------------
INVESTING ACTIVITIES:
  Purchase of property and equipment                                    (      1,502,280)    (     2,647,158)    (        941,899)
  (Purchase) sale of common stock of associated companies               (          5,332)              12,334              321,833
  Purchase of PCS frequencies                                                           -    (       553,873)                    -
  Increase in telephones to be amortized                                (        758,281)    (       620,798)    (        225,621)
  Increase in escrow account                                            (      1,268,063)                   -                    -
  Purchase of other assets                                              (        421,616)    (        62,051)    (        692,938)
                                                                        ----------------    ----------------     -----------------
        Resources used for investing activities                         (      3,955,572)    (     3,871,546)    (      1,538,625)
                                                                        ----------------    ----------------     ----------------

NET INCREASE IN CASH AND CASH EQUIVALENTS                                        865,295              130,133               16,402

CASH  AND  CASH  EQUIVALENTS AT THE BEGINNING OF
     THE YEAR                                                                    286,666              156,533              140,131
                                                                        ----------------   ------------------    ----------------
CASH AND  CASH  EQUIVALENTS  AT THE END OF THE YEAR                        Ps. 1,151,961        Ps.   286,666        Ps.   156,533
                                                                        ================   ==================    ================
</TABLE>


                  The accompanying notes are an integral part
                  of these consolidated financial statements.

                                      F-5



<PAGE>   129

             NUEVO GRUPO IUSACELL, S. A. DE C. V. AND SUBSIDIARIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                     AS OF DECEMBER 31, 1999, 1998 AND 1997

   (Except as otherwise noted, adjusted for price-level changes and expressed

         in thousands of constant Mexican pesos as of December 31, 1999

              Amounts expressed in U.S. Dollars are in thousands.)

1.  Entity and Nature of Business

          As a part of a recapitalization and restructuring plan, a new holding
             company, Nuevo Grupo Iusacell, S.A. de C.V. ("New Iusacell" or the
             "Company"), was incorporated on August 6, 1998 to acquire and hold
             all of the outstanding shares of Grupo Iusacell, S.A. de C.V.
             ("Old Iusacell"). In July 1999, New Iusacell initiated an offer to
             exchange its two series of common stock for the four series of
             common stock of Old Iusacell then outstanding on a one for one
             basis. As a result of the exchange, New Iusacell acquired 99.5% of
             Old Iusacell shares when the offer expired on August 10, 1999. A
             second offer expired on February 29, 2000 and as a result New
             Iusacell owns 99.9% of Old Iusacell shares. New Iusacell intends
             to make a repurchase offer for the remaining shares of Old Iusacell
             in the second quarter of 2000.

         Prior to the exchange offer, New Iusacell had nominal assets and
             liabilities and no operations. New Iusacell also did not have any
             contingent liabilities or commitments. For accounting purposes,
             New Iusacell is the successor business to Old Iusacell, and the
             figures presented in the financial statements and notes for dates
             prior to the exchange offer are the consolidated financial
             information of Old Iusacell and its subsidiaries. New Iusacell and
             its subsidiaries (Old Iusacell and its subsidiaries prior to the
             recapitalization) are referred to collectively herein as the
             "Group."

         Immediately after the exchange offer, New Iusacell completed both a
             rights offer of 18,405,490 shares of its series V common stock,
             raising U.S.$12,884 in proceeds, and a primary offer of 23,596,783
             shares of its series V common stock, raising U.S.$23,847 in net
             proceeds (after commissions). Total proceeds from the rights and
             primary offerings amounted to Ps.366,392 (U.S.$36,731). New
             Iusacell's principal shareholders sold an aggregate of
             101,403,217 shares of its series V common stock, resulting in a
             40.4% ownership interest for each such shareholder.

         Old Iusacell is a holding company incorporated on October 6, 1992. Its
             subsidiaries are primarily engaged in the wireless
             telecommunications business and hold concessions to operate
             cellular telephone systems in four contiguous market areas (each a
             "Region") in central Mexico. Old Iusacell holds the non-wireline
             cellular concesions for Region 5




                                      F-6


<PAGE>   130


             (Guadalajara), Region 6 (Leon), Region 7 (Puebla) and a cellular
             authorization for Region 9 (Mexico City).

          In October 1995, a subsidiary of New Iusacell received a concession
             from the Mexican government to operate as a long distance carrier
             and began offering long distance service in August 1996. During
             1996, Old Iusacell also signed a joint venture agreement for the
             operation of a business to provide nationwide and international
             paging services. The joint venture began to provide paging
             services in August 1996. In May 1998, a subsidiary of Old Iusacell
             acquired frequencies through auctions conducted by the Mexican
             government to provide wireless personal communication services
             ("PCS") in Regions 1 and 4 in northern Mexico.

         Carlos Peralta and companies and individuals controlled by or related
             to him (together, the "Peralta Group") and subsidiaries of Bell
             Atlantic Corporation ("Bell Atlantic") hold substantial ownership
             interests (direct or indirect) in New Iusacell.

          In February 1997, after execution of a definitive agreement between
             Old Iusacell's principal shareholders and approval by the Mexican
             government, Bell Atlantic assumed management control of Old
             Iusacell from the Peralta Group.

       Summary

           The subsidiaries of New Iusacell which are included in the
             consolidated financial statements are as follows:

<TABLE>
<CAPTION>
                                                                                            Economic interest
                                                                                            (direct or indirect)
                                                                                            as of
                                                                                            December 31
                                                                                           ----------------------
                         Subsidiary                                                         1999            1998
         ------------------------------------------                                         ----            ----
<S>                                                                                        <C>             <C>
         Old Iusacell                                                                        100%               -
         S.O.S. Telecomunicaciones, S.A. de C.V. (Region 9)                                  100%           100%
         Iusacell, S.A. de C.V.                                                              100%           100%
         Sistecel, S.A. de C.V.                                                              100%           100%
         Comunicaciones Celulares de Occidente,  S.A. de C.V. (Region 5)                     100%           100%
         Sistemas Telefonicos Portatiles Celulares, S.A. de C.V. (Region 6)                  100%           100%
         Telecomunicaciones del Golfo, S.A. de C.V.  (Region 7)                              100%           100%
         Inflight Phone de Mexico, S.A de C.V.                                               100%           100%
         Inmobiliaria Montes Urales 460, S.A. de  C.V.                                       100%           100%
         Mexican Cellular Investments, Inc.                                                  100%           100%
         Iusanet, S.A. de C.V.                                                               100%           100%
         Promotora Celular, S.A. de C.V.                                                     100%           100%
         Renta-Cell, S.A. de C.V.                                                               -           100%
         Iusatelecomunicaciones, S.A. de C.V.                                                 95%            95%
         Iusatel, S.A. de C.V.                                                                95%            95%
</TABLE>



                                      F-7


<PAGE>   131

<TABLE>
<S>                                                                                          <C>           <C>
         Grupo Iusacell Nicaragua, S.A.                                                      100%           100%
         Compania Colombiana de Telefonia Celular, S.A.                                         -            70%
         Cellular Solutions de Mexico, S.A. de C.V.                                          100%           100%
         Satelitron, S.A. de C.V.                                                             65%            65%
         Infotelecom, S.A. de C.V.                                                            49%            49%
         Punto a Punto Iusacell, S.A. de C.V.                                                 95%            95%
         Iusacell PCS, S.A. de C.V. (Regions 1 and 4)                                         95%            95%
</TABLE>

2.   Acquisitions,  Disposals and Group Structure

           In November 1997, in connection with the resolution of various
              matters, the Group increased its ownership in Renta-Cell, S.A. de
              C.V. ("Renta-Cell") from 70% to 100% by acquiring the remaining
              30% interest from the other Renta-Cell shareholders. The cost of
              this acquisition was Ps.24,647, all of which represented the
              excess of investment cost over book value. This amount was
              charged to operations during the year ended December 31, 1997.
              During 1999, Renta-Cell was merged into Promotora Celular, S.A.
              de C.V. The merger was recorded based on the financial statements
              of both subsidiary companies as of March 31, 1999.


                                      F-8


<PAGE>   132



           In December 1998, the Group increased its ownership in Cellular
              Solutions de Mexico, S.A. de C.V. ("Cellular Solutions") from 68%
              to 100% by acquiring the remaining 32% interest from the other
              shareholder, an alternate director of New Iusacell. This interest
              was acquired in anticipation of the discontinuance of Cellular
              Solutions (see Note 19). The cost of this acquisition was
              Ps.3,932, all of which represented the excess of investment cost
              over book value. The amount of such excess was included in
              Cellular Solutions' loss from discontinued operations for the
              year ended December 31, 1998.

           In November 1999, the Group liquidated its investment in Compania
              Colombiana de Telefonia Celular, S.A. ("Telecel") and recorded a
              loss of Ps.49,775.

       Group Structure

       Under the laws established by the Mexican government related to Bell
          Atlantic's assumption of management control, Old Iusacell may not own
          the majority of the voting stock of companies that hold concessions
          to provide telecommunications services other than cellular service.
          In November 1998, Old Iusacell and Jose Ramon Elizondo, a director of
          New Iusacell (herein referred to as the "Mexican National"), entered
          into a joint venture formation agreement ("the Agreement") pursuant
          to which they agreed to participate together in the microwave
          frequencies leasing, long distance, local telephony, PCS and paging
          businesses. Old Iusacell and the Mexican National agreed that Old
          Iusacell would own 94.9% of the economic interest and 49% of the
          voting shares of Iusatel, S.A. de C.V., the Group's long distance
          concessionaire ("Iusatel"), Iusatelecomunicaciones, S.A. de C.V., the
          Group's fixed wireless local telephony operation
          ("Iusatelecomunicaciones"), Punto-a-Punto Iusacell, S.A. de C.V., a
          microwave frequencies concessionaire ("Punto-a-Punto Iusacell") and
          Iusacell PCS, S.A. de C.V., which holds concessions for 1.9GHz (PCS)
          frequencies in Regions 1 and 4 ("Iusacell PCS"). The Mexican National
          would own 5.1% of the economic interest and 51% of the voting shares
          of these companies. In addition, the Mexican National agreed to
          purchase a 2% economic and voting interest in Infotelecom, S.A. de
          C.V., a paging company ("Infotelecom"), at cost, from the Group,
          which would continue to hold a 49% economic and voting interest in
          such company. The Mexican National completed this purchase in
          December 1998 for Ps.26.

       In December 1995, Old Iusacell signed a joint venture agreement with
          Infomin, S.A. de C.V. ("Infomin"), a Mexican company which holds a
          fifteen-year concession to provide nationwide and international
          paging services through July 2009. Pursuant to this agreement, in
          March 1996, Old Iusacell and Infomin established a joint venture
          company, Infotelecom. As of December 31, 1999, Infotelecom is owned
          49%, 49% and 2%, by Old Iusacell, Infomin and the Mexican National,
          respectively. Under the Infotelecom joint venture agreement, Old
          Iusacell committed to contribute up to U.S.$10,500. As of December
          31, 1999 and 1998, Old




                                      F-9


<PAGE>   133


          Iusacell had invested U.S.$10,000 and U.S.$9,032, respectively. This
          agreement establishes the individual and joint responsibilities of
          the partners. If a partner does not fulfill its responsibilities,
          sanctions could cause such partner to lose its investment and incur a
          penalty of up to U.S.$1,000.

       In October 1997, Old Iusacell and the Mexican National incorporated
          Punto a Punto Iusacell, a company which participates in government
          auctions for microwave frequencies and operates concessions acquired
          in those auctions. Punto a Punto Iusacell acquired three concessions
          in the short haul microwave frequencies auction concluded in October
          1997 and is negotiating to lease long haul microwave frequencies won
          at auction by a third party.


                                      F-10


<PAGE>   134


       In June 1998, Old Iusacell and the Mexican National incorporated
          Iusacell PCS, a company formed to participate in government auctions
          for frequencies in the 1.9 GHz band. Iusacell PCS acquired
          concessions in Regions 1 and 4 in such auctions, which were concluded
          in May 1998.

       In November 1998, pursuant to the Agreement, the Mexican National
          acquired 51% of the voting shares of each of Iusatel and
          Iusatelecomunicaciones for Ps. 25,130 and Ps. 8,597, respectively.
          The shares of Infotelecom, Punto a Punto Iusacell, Iusacell PCS,
          Iusatel and Iusatelecomunicaciones (each a "Non-Cellular Subsidiary"
          and together, the "Non-Cellular Subsidiaries") acquired by the
          Mexican National pursuant to the Agreement are or will be illiquid.
          As a result, Old Iusacell agreed to grant the Mexican National, from
          and after June 30, 2002 (or sooner under certain circumstances), the
          right to put all, but not less than all, shares in any one or more
          Non-Cellular Subsidiary to Old Iusacell for an amount equal to his
          investment in the corresponding Non-Cellular Subsidiary, his cost of
          money to finance such investment or investments plus, for each year
          of his investment, 4% of his investment amount, grossed up with
          respect to any applicable Mexican income taxes. In return, the
          Agreement also contains a call option which provides Old Iusacell the
          right at any time to call the Mexican National's interest in these
          companies at the same price as if the put were exercised, subject to
          any legal requirement to have another Mexican National purchase of
          the shares subject to the call option.

       The Mexican National does not have the unilateral right to approve
          actions at the shareholder or board level of these five companies.
          Under each company's by-laws, all shareholder or board action must
          also be approved by the majority of the shares held by Old Iusacell
          or a majority of the board members designated by Old Iusacell,
          respectively.

       The Agreement, together with each joint venture company's by-laws,
          enable Old Iusacell to have management control over the day-to-day
          operations and financial administration of the Non-Cellular
          Subsidiaries. The Mexican National cannot alone, among other things,
          select, terminate or determine the compensation of management or
          establish operating and capital decisions in the ordinary course of
          business.

       Consequently, the Group consolidates the Non-Cellular Subsidiaries in
          accordance with Bulletin B-8, "Consolidated and Combined Financial
          Statements and valuation of permanent investments" issued by the
          Mexican Institute of Public Accountants ("Bulletin B-8"), which
          provides that, in the event that majority ownership of a company's
          voting shares does not exist, control over the day-to-day operations
          and financial administration of that company may be achieved by other
          means. Since the Group has such other arrangements in place with the
          majority shareholder, the requirement for consolidation under
          generally accepted accounting principles in Mexico ("Mexican GAAP")
          is satisfied.

3.  Basis of presentation

       a) Basis of presentation




                                      F-11


<PAGE>   135

           The Group's consolidated financial statements have been prepared in
              conformity with Mexican GAAP. The consolidated financial
              statements have been presented in thousands of constant Mexican
              pesos as of December 31, 1999 as required by Bulletin B-10,
              "Recognition of the Effects of Inflation on Financial
              Information", as amended, issued by the Mexican Institute of
              Public Accountants ("Bulletin B-10").


                                      F-12


<PAGE>   136



       b) Consolidated financial
          statements

           Those companies in which the Group holds 50% or more of the capital
              stock and/or exercises control over operating and financing
              activities are included in the consolidated financial statements.
              In addition, while the Group owns less than 50% of the voting
              common stock of the Non-Cellular Subsidiaries, it consolidates
              them because it exercises management control over their
              day-to-day operations and financial administration by appointment
              of the shareholders and other arrangements (see Note 2). All
              significant inter-company balances and transactions have been
              eliminated in consolidation.

       c) Use of estimates

           The preparation of financial statements in conformity with generally
              accepted accounting principles requires management to make
              estimates and assumptions that affect the reported amounts of
              assets and liabilities and disclosure of contingent assets and
              liabilities at the dates of the financial statements and the
              reported amounts of revenues and expenses during the reporting
              periods. Actual results could differ from those estimates.

4.  Accounting Policies

       A summary of the Group's significant accounting policies is as follows:

       a) Monetary unit

           The financial statements are presented in Mexican pesos, the currency
              that, based on Mexican laws, must be used to prepare the
              accounting records of the Company and its Mexican subsidiaries.

       b) Effects of inflation on the
          financial statements

       -----------------------------------

           The consolidated financial statements of the Group have been
              prepared in accordance with Bulletin B-10. The Third Amendment to
              Bulletin B-10, effective for fiscal years beginning January 1,
              1990, requires the restatement of all comparative financial
              statements to constant Mexican pesos as of the date of the most
              recent balance sheet presented. Accordingly, the consolidated
              financial statements have been restated as follows:

              - The balance sheet amounts as of December 31,1998 presented in
                the consolidated financial statements have been restated to
                constant Mexican pesos as of December 31, 1999 based on the



                                      F-13


<PAGE>   137


                National Consumer Price Index ("NCPI") published by Banco de
                Mexico (the "Mexican Central Bank").

            -   Consolidated income statements for the current and prior years
                have been restated to constant Mexican pesos as of December 31,
                1999 using the NCPI from the periods in which the transactions
                (income and expenses) occurred.



                                      F-14


<PAGE>   138



            -   Bulletin B-12, "Statement of Changes in Financial Information",
                issued by the Mexican Institute of Public Accountants
                ("Bulletin B-12"), addresses the presentation of the statement
                of changes in financial position when financial statements have
                been restated to constant Mexican pesos as of the latest
                balance sheet date. Bulletin B-12 identifies the origin and
                application of resources representing differences between
                beginning and ending balance sheet amounts in constant Mexican
                pesos, excluding the effect of holding non-monetary assets.
                Bulletin B-12 also provides that monetary and foreign exchange
                gains and losses should not be eliminated from resources
                provided by operating or financing activities.

           The items that originate from the recognition of effects of
              inflation on financial information are as follows:

           Restatement of non-monetary assets:

           Inventories are valued at the average price of the purchases made
              during the period and are restated using the NCPI, without
              exceeding net realizable value.

           Based on the Fifth Amendment to Bulletin B-10, effective January 1,
              1997, property and equipment, net, and depreciation for the year
              are restated using the NCPI, without exceeding net realizable
              value.

           In October 1997, the Group recorded an impairment loss to reduce the
              value of its investment in its analog communications equipment to
              fair value. The valuation of the analog equipment was determined
              based on an appraisal performed by independent appraisers
              registered with the Comision Nacional Bancaria y de Valores in
              order to comply with Bulletin B-10, which requires non-monetary
              assets to be valued as closely as possible to, but not higher
              than, their fair market value.

           In December 1997, as further described in Note 13.d, Old Iusacell
              signed an agreement with subsidiaries of Lucent Technologies,
              Inc. ("Lucent") to purchase analog and digital communications
              equipment, primarily to address (i) customer requirements for
              better voice quality, (ii) the need to increase network capacity
              to handle rapidly growing subscriber levels, and (iii) the need
              to remain competitive, particularly in view of the government's
              auction of digital wireless concessions in the 1.9 GHz frequency
              band to other carriers.

           Property and equipment are depreciated using the straight-line
              method, based on the restated values. The average annual rates of
              depreciation used by the Group are as follows:

<TABLE>
<CAPTION>
                                                                                                  1999      1998
                                                                                                 -----      -----
<S>                                                                                              <C>         <C>
                            Buildings and facilities                                               4%         4%
</TABLE>




                                      F-15


<PAGE>   139

<TABLE>
<S>                                                                                              <C>         <C>
                            Communications equipment                                               9%         9%
                            Furniture and fixtures                                                 9%         9%
                            Transportation equipment                                              18%        18%
                            Computer equipment                                                    21%        21%
                            Cellular rental telephones                                            25%        25%
</TABLE>


           Investments in associated companies are accounted for using the
              equity method based on the associated company's equity and are
              adjusted for the effects of inflation in accordance with Bulletin
              B-10.


                                      F-16


<PAGE>   140



           Restatement of stockholders' equity:

           The contributed and earned capital accounts include the effect of
              restatement determined by applying the NCPI factor from the date
              capital was contributed or earned. The restatement represents the
              amount required to maintain the contributions and accumulated
              results in constant Mexican pesos as of December 31, 1999.

           The excess or deficit from restatement of capital account is an
              element of stockholders' equity that includes surplus or deficit
              from holding non-monetary assets, which represents the excess or
              deficit in specific values of net non-monetary assets in
              comparison with the increase attributable to general inflation as
              measured by the NCPI.

           Integral financing (gain) cost:

           Integral financing (gain) cost is comprised of net interest expense,
              foreign exchange gains and losses, and gains and losses from net
              monetary position.

           Foreign exchange gains and losses on transactions denominated in
              currencies other than Mexican pesos result from fluctuations in
              exchange rates between the date transactions are recorded and the
              date of settlement or period end.

           Gains and losses from net monetary position represent the effects of
              inflation, as measured by the NCPI, on the Group's monetary
              assets and liabilities at the beginning of each month. If
              monetary liabilities exceed monetary assets, there is a gain from
              monetary position. If monetary liabilities are less than monetary
              assets, there is a resulting loss from monetary position.

       c)  Cash and cash equivalents

           Cash and short-term investments consist primarily of short-term,
              fixed rate investments and bank deposits. The Group invests its
              excess cash in deposits with major banks. The investments are
              carried at cost plus accrued interest, approximating market
              value. These investments are highly liquid cash equivalents,
              having a maturity of ninety days or less when acquired.

       d)  Allowance for doubtful
           accounts


           The Group cancels service to customers with invoices that are 60
              days past due. The allowance for doubtful accounts represents the
              Group's estimate of the probable loss inherent in all accounts
              receivable due to general historical trends of customer
              performance and factors surrounding the specific customer's
              credit risk. The Group wrote off




                                     F-17


<PAGE>   141



              accounts receivable for Ps.18,889, Ps.59,506 and Ps.86,723 in
              1999, 1998 and 1997, respectively. The charge to income for the
              year in order to increase the allowance for doubtful accounts
              amounted to Ps.92,767, Ps.30,913 and Ps.48,524 in 1999, 1998 and
              1997, respectively.



                                      F-18


<PAGE>   142



       e)  Investment in associated
           companies

           The Group carries long-term investments in associated companies in
              which the Group owns between 20% and 50% of the Company's voting
              common stock and over which the Group can exercise significant
              influence. Such investments are accounted for using the equity
              method. As described in Note 2, the Company has consolidated the
              Non-Cellular Subsidiaries, in which Old Iusacell owns less than
              50% of the voting common stock, because it exercises management
              control over their day-to-day operations and financial
              administration. Under the equity method such investments are
              carried at cost adjusted for the Company's share of the net
              income or losses of these companies and the effects of
              restatement of non-monetary assets in the associated companies.
              The effects of transactions with such associated companies are
              eliminated before applying the equity method.

       f) Cellular Telephones

           The cost of cellular telephones given to customers under exclusive
              service contracts is amortized based on the nature and terms of
              the service contracts to match costs with the timing of revenues
              earned. The costs of such telephones are included in other
              assets, net of accumulated amortization, not to exceed market
              value.

           At the end of the contract term, the cellular telephone is given to
              the customer. In the event of an early termination of an
              exclusive service contract, the customer either (i) is required
              to return the phone to the Group or (ii) acquires the telephone
              at its book value on the date of termination.

           The cost of cellular telephones sold to customers is recorded as
              cost of sales based on the average cost of such telephones.
              Telephones leased to customers are included in fixed assets and
              are depreciated over the initial lease period, generally two
              years.

       g)  Concessions


           Costs related to the acquisition of concessions granted by the
              Mexican government to provide cellular telephone services have
              been capitalized and are included in other assets. Such costs are
              amortized on a straight-line basis over the initial term of the
              respective concession. The Mexican government requires the
              Group's compliance with the specific terms of each concession.
              Through December 31, 1999 the Group had complied substantially
              with such requirements, except for certain informational
              requirements of the Mexican authorities. The Group believes that
              such noncompliance



                                      F-19


<PAGE>   143


              does not expose it to any risk of concession forfeiture, or any
              other material liability.

       h) Advertising

           Advertising costs are expensed as incurred. The cost of prepaid
              media advertising (including television air time, magazine,
              directory and other print media) is deferred and recorded in
              other assets until the advertising airtime or space is used, at
              which time such cost is recognized as an operating expense.
              Advertising expense amounted to Ps.228,866, Ps.203,139 and
              Ps.143,106 for 1999, 1998 and 1997, respectively.



                                      F-20


<PAGE>   144


       i)  Excess of cost of investment
           in subsidiaries over book value

           The excess of cost over the book value of net assets of acquired
              subsidiaries is amortized on a straight-line basis over twenty
              years. Amortization expense was Ps.169,684, Ps.121,795 and
              Ps.124,366 in 1999, 1998 and 1997, respectively.

           The carrying amount of such excess cost applicable to each acquired
              subsidiary is reviewed if the facts and circumstances suggest
              that it might be impaired.

       j)  Income taxes and employee
           profit sharing

           Income Taxes are computed in accordance with the partial liability
              method, as required by Bulletin D-4, "Accounting Treatment for
              Income Tax and Employee Profit Sharing", issued by the Mexican
              Institute of Public Accountants ("Bulletin D-4"), under which
              deferred income tax provisions are recorded for identifiable,
              non-recurring temporary differences (i.e., those that are
              expected to reverse over a definite period of time) at rates in
              effect at the time such differences arise, and reversed at the
              rates in effect at the time such differences reverse (see Note
              4.o for the new accounting bulletin effective January 1, 2000).

           In accordance with Bulletin D-4, the Group did not record a
              provision for deferred taxes as of December 31, 1999 and 1998.

           Employee profit sharing is a statutory labor obligation payable to
              employees and determined for each subsidiary with employees, on
              its pretax income as adjusted in accordance with the provisions
              of Mexican labor and tax laws.

       k) Seniority premiums

           In accordance with Mexican labor law, the Group's employees are
              entitled to seniority premiums upon retirement after 15 years of
              service or upon dismissal, disability or death. The Group follows
              Bulletin D-3, "Labor Obligations", issued by the Mexican
              Institute of Public Accountants ("Bulletin D-3"). Under Bulletin
              D-3, the actuarially determined projected benefit obligation is
              computed using estimates of salaries that will be in effect at
              the time of payment.

           Personnel not yet eligible for seniority premiums are also included
              in the determination of the obligation with necessary adjustments
              made in accordance with the probability that these employees will
              reach the



                                      F-21


<PAGE>   145


              required seniority. At December 31, 1999, the average seniority
              of the eligible employees was less than 5 years. The Group's
              liability and related costs for seniority premiums are immaterial
              for all periods presented.

           In accordance with Mexican labor law, the Group is liable for
              severance payments to employees who are dismissed under certain
              circumstances. Such compensation is expensed when paid.

           The Group has no employee pension plans and does not provide for
              post-retirement benefits.



                                      F-22

<PAGE>   146




       l)  Earnings (loss) per share

           Effective January 1, 1997, Bulletin B-14, "Earnings per Share",
              issued by the Mexican Institute of Public Accountants ("Bulletin
              B-14"), requires disclosure in the income statement of the net
              earnings (loss) per share, and the per share effect of any
              extraordinary item affecting the net profit or loss for the year.
              Such per share amounts must be calculated based on the weighted
              average number of shares of common and/or preferred stock
              outstanding.

       m)  Revenue recognition

           Cellular air time is recorded as revenue as service is provided
              except for revenue from the sale of prepay cards which is
              recognized at the date of sale. The Group recognizes the revenue
              on the sale of prepay cards at the date of sale rather than on a
              deferred basis because the length of the average consumption
              period for such prepay cards is not significant, i.e.,
              approximately 1.2 months or less, and it is not material to
              results of operations for all periods presented. Sales of
              equipment and related services are recorded when goods are
              delivered and services are provided. Cellular access charges are
              billed in advance and recognized when the services are provided.
              Other revenues, mainly from paging and long distance services,
              are recognized when the related services are provided.

       n)  Foreign currency transactions

           Foreign currency transactions are recorded at the exchange rates in
              effect at the transaction date. Assets and liabilities
              denominated in foreign currencies are translated to Mexican pesos
              using the exchange rates in effect at the time of settlement or
              valuation at each balance sheet date, with the resulting exchange
              differences being recognized as exchange gains or losses.

       o)  New accounting bulletins

           As of January 1, 2000, the Group will adopt the provisions of
              revised Bulletin D-4. This revised Bulletin significantly
              modifies previous accounting treatment for the calculation of
              deferred taxes by the partial liability method to a method based
              on comprehensive assets and liabilities. The new method requires
              the recognition of future tax consequences based on the
              difference between the financial statements and tax bases of
              assets and liabilities.

           In accordance with revised Bulletin D-4, the accrued effect as of
              January 1, 2000 will be charged directly to stockholders' equity.
              The Group's




                                      F-23

<PAGE>   147


              management estimates that the implementation of revised Bulletin
              D-4 will require the recognition of a net asset for deferred
              income tax of approximately Ps.173,102 and a net credit to
              stockholders' equity for the same amount.


                                      F-24



<PAGE>   148



           The principal temporary differences giving rise to the deferred
              income tax asset at January 1, 2000 are as follows:

<TABLE>
<S>                                                                                 <C>
              Inventories                                                                      Ps. 184,328
              Property and equipment                                                               756,431
              Cellular telephones to be amortized                                                  538,959
              Concessions                                                                            9,031
              Allowance for doubtful accounts                                                (    149,278)
              Other allowances                                                               (     65,429)
              Net operating loss carryforwards and tax credits                               (  1,768,619)
                                                                                            --------------
                                                                                             (Ps. 494,577)

              Statutory tax rate                                                                       35%

                                                                                           ---------------
              Deferred tax asset                                                             (Ps. 173,102)
                                                                                           ===============
</TABLE>

5.  Related Parties

       The Peralta Group and Bell Atlantic hold substantial ownership interests
           in the Company. In addition, the Peralta Group holds ownership
           interests in various other entities, primarily Industrias Unidas,
           S.A. de C.V. ("IUSA") and related entities, which are customers of
           or suppliers to the Group.

       A summary of related party accounts and notes receivable, including
           interest, as of December 31, is as follows:

<TABLE>
<CAPTION>
                                                                                     1999               1998
                                                                                 ------------       ------------
<S>                                                                              <C>                <C>
                IUSA and related entities                                          Ps.  8,342          Ps.12,782

                                                                                 ------------       ------------
                          Total                                                    Ps.  8,342          Ps.12,782
                                                                                 ============       ============
</TABLE>

       Accounts receivable result from the financing of related parties'
           operations, the sale of cellular telephone services and operating
           lease contracts.

       Accounts and notes payable to related parties, including interest, as of
           December 31, are as follows:


<TABLE>
<CAPTION>
                                                                                     1999                1998
                                                                                -------------     --------------
<S>                                                                              <C>                <C>
                Bell Atlantic                                                      Ps.116,034         Ps.140,082
                                                                                -------------     --------------
                          Total                                                    Ps.116,034         Ps.140,082
                                                                                =============     ==============
</TABLE>


                                     F-25


<PAGE>   149


       Accounts payable result from the leasing of certain facilities and
           services received.

       During 1997, Old Iusacell had notes payable and interest due to Bell
           Atlantic of U.S.$57,900 (Ps.515,558), of which U.S.$25,000
           (Ps.222,607) was repaid and U.S.$32,900 (Ps.292,951) was converted
           to equity (see Note 14).

       The U.S.$25,000 of borrowings was repaid prior to the stated maturity
           date as part of a debt restructuring program made by Old Iusacell in
           1997. There was no gain (loss) recognized by Old Iusacell related to
           the early repayment.

       In July 1997, Bell Atlantic agreed to provide Old Iusacell with
           subordinated convertible debenture financing in an aggregate amount
           of U.S.$150,000. The principal amount of the debentures was
           convertible into Old Iusacell series A shares (see Note 10).

       Following is an analysis of the related party transactions described
           above for the years ended December 31:

<TABLE>
<CAPTION>
                                                                  1999                1998               1997
                                                             ------------        ------------        ------------
<S>                                                         <C>               <C>                  <C>
                  Service revenue                              Ps. 14,254           Ps.16,443           Ps.11,773
                  Lease income                                      4,211              12,473               2,690
                                                             ------------        ------------       -------------
                  Total income                                 Ps. 18,465           Ps.28,916           Ps.14,463
                                                             ============        ============       =============
                  Commission expenses                          Ps.      -           Ps.     -           Ps.   120
                  Technical expenses                                5,525              49,450              40,521
                  Lease expenses                                    5,623               2,842               4,777
                  Interest expense                                      -              12,620              29,675
                                                             ------------        ------------       -------------
                    Total expenses                             Ps. 11,148           Ps.64,912           Ps.75,093
                                                             ============        ============       =============
</TABLE>


6.  Inventories

       As of December 31, inventories consisted of the following:




                                      F-26


<PAGE>   150

<TABLE>
<S>                                                                           <C>               <C>
                                                                                      1999               1998
                                                                               -------------     --------------
                   Cellular telephones and accessories                             Ps.193,809         Ps.165,175
                   Less: Allowance for obsolete and
                     slow-moving inventories                                   (        7,842)     (      12,627)
                                                                                -------------      -------------
                          Net                                                         185,967            152,548
                   Advances to suppliers                                       (       1,639)             55,264
                                                                                -------------      -------------
                          Total inventories                                        Ps.184,328         Ps.207,812
                                                                                =============      =============
</TABLE>

7.  Investment in Associated
       Companies

        On September 30, 1997, the Group sold its direct and indirect interests
           in Ecuadorian cellular and paging companies, Consorcio Ecuatoriano
           de Telecomunicaciones, S. A. ("CONECEL") and Corptilor, S.A. In
           1997, the Group received U.S.$29,400 in cash consideration for its
           direct interests in CONECEL, resulting in a gain of Ps.208,959. At
           December 31, 1997, the gain on sale of Old Iusacell's indirect
           interest in CONECEL by its Colombian subsidiary was deferred as a
           result of an uncertainty as to the timing and, given some of the
           capital markets legislation emerging from Colombia at that time,
           even the possibility of repatriation of the proceeds from Colombia.
           Therefore, the Company believed that sale recognition was not
           appropriate.

       The Group received U.S.$2,000, net of taxes, in respect to its indirect
           interests during 1998, resulting in a gain of Ps.18,189.



                                      F-27


<PAGE>   151



       As of December 31, the Group's investment in associated companies is as
           follows:

<TABLE>
<CAPTION>
                                                         1999                                1998
                                               --------------------------        -------------------------------
                     Entity                    Ownership       Investment        Ownership            Investment
             ------------------------          ---------       ----------        ---------            ----------
<S>                                            <C>         <C>                   <C>               <C>
             Editorial Celular,  S.A.
                de C.V.                          40.00%       Ps. 10,466           40.00%            Ps.   7,523
             AMCEL                                    -           13,300                                   8,431
             Other                                                 1,471                                   1,471
                                                           -------------                            ------------
                                                              Ps. 25,237                              Ps. 17,425
                                                           =============                            ============
</TABLE>

       Summarized financial information for these associated companies
           accounted for by the equity method as of December 31, 1999, 1998 and
           1997 and for the years ended December 31, 1999, 1998 and 1997, is as
           follows:

<TABLE>
<CAPTION>
                                                                     1999            1998              1997
                                                              -----------   -------------    --------------
<S>                                                           <C>           <C>              <C>
             Total assets                                      Ps. 19,322     Ps.  13,811     Ps.    60,205
             Total liabilities                                      3,922           2,837            53,687
             Revenues                                              38,867          38,717            36,160
             Gross profit                                          18,858          19,617            17,209
             Net income                                             5,160           7,298             2,794
             Group's share of net earnings                          2,164           2,919             1,117
             (Loss) gain on sale of equity investments         (   49,775)         25,003           208,959
</TABLE>

8.  Property and Equipment, Net

       a) At December 31, property and equipment, net consisted of:

<TABLE>
<CAPTION>
                                                                                     1999                    1998
                                                                         ----------------         ---------------
<S>                                                                      <C>                      <C>
                   Buildings and facilities                                  Ps.1,398,529           Ps.1,398,500
                   Communications equipment                                     6,028,236              3,636,564
                   Furniture and fixtures                                         153,488                146,365
                   Transportation equipment                                        53,682                 53,695
                   Computer equipment                                             488,675                319,930
                   Cellular rental telephones                                       1,230                  2,468
                                                                          ---------------         ---------------
                                                                                8,123,840              5,557,522
                   Accumulated depreciation                                 (   2,657,205)          (  3,464,783)
                                                                          ---------------         ---------------
                                                                                5,466,635              2,092,739
                   Land                                                            51,144                 50,773
                   Construction in progress                                     1,074,220              3,711,691
                   Advances to suppliers                                          179,109                106,724
                                                                          ---------------         ---------------
                                                                             Ps.6,771,108           Ps.5,961,927
                                                                          ===============         ===============
</TABLE>




                                      F-28


<PAGE>   152



       b)  Depreciation expense was Ps.693,099, Ps.380,104 and Ps.440,926 for
           1999, 1998 and 1997, respectively. In addition, as described in Note
           18, the Ps.321,339 charge for the write-down of the Project 450
           fixed assets is included in the caption titled Project 450 non-cash
           write-down in the accompanying income statement.


                                      F-29


<PAGE>   153



9.  Other Assets

            a) At December 31, other assets consisted of the following:

<TABLE>
<CAPTION>
                                                                                       1999                  1998
                                                                           -----------------      ----------------
<S>                                                                        <C>                    <C>
               Concessions                                                     Ps.   820,834         Ps.  830,982
               Cellular telephones to be amortized                                   538,959              342,258
               Prepaid expenses                                                      198,146              171,222
               Advance payments                                                      280,294              276,287
               Pre-operating expenses                                                112,754               49,112
               Other                                                                 176,984               80,841
                                                                           -----------------      ---------------
                                                                                Ps.2,127,971         Ps.1,750,702
                                                                           =================      ===============
</TABLE>


      b)   Concessions and cellular telephone amortization expense was
           Ps.562,239, Ps.390,951 and Ps.209,966 in 1999, 1998 and 1997,
           respectively. In addition, in 1998 the Ps.781,062 charge for the
           write-down of Project 450 pre-operating expenses and capitalized
           interest, as described in Note 18, is included in the caption titled
           Project 450 non-cash write-down in the accompanying income
           statement.

10.   Notes Payable and Long-Term Debt

       As of December 31, 1999 and 1998, the long-term debt of the Group
           consisted of the following:

<TABLE>
<CAPTION>
                                                                                               Mexican pesos
                                                                                      ----------------------
                                                             U.S.Dollars               1999                1998
                                                           -------------     --------------    ----------------
<S>                                                       <C>              <C>                 <C>
             Unsecured senior notes due 2004                U.S.$150,000       Ps.1,424,790       Ps. 1,667,329
             Long-term bank loan                                 125,000          1,187,325           1,389,441
             Revolving credit facility                           100,000            949,860           1,111,552
             Eximbank financing                                   65,175            619,074                   -
             Commerzbank financing                                25,750            244,589                   -
             BBV Handset facilities                                7,500             71,243                   -
             Unsecured senior notes due 2006                     350,000          3,324,507                   -
                                                        ----------------   ----------------      ---------------
                                                            U.S.$823,425       Ps.7,821,388       Ps. 4,168,322
             Current portion of long-term debt                    53,233            505,643                   -
                                                        ----------------   ----------------      ---------------
                                                            U.S.$770,192       Ps.7,315,745        Ps.4,168,322
                                                        ================   ================      ===============
</TABLE>




                                      F-30


<PAGE>   154

       a)   Unsecured senior notes due 2004

        On July 25, 1997 Old Iusacell completed an offering of long- term,
           unsecured senior notes due July 15, 2004 for U.S.$150,000, bearing
           interest at a fixed rate of 10%, payable semi-annually starting
           January 15, 1998 (the "Notes Due 2004"). The Notes Due 2004 are
           redeemable at the option of Old Iusacell, in whole or in part, at
           any time on or after July 15, 2001 starting at a redemption price of
           105.0% of principal amount plus accrued interest, if any, declining
           to 102.5% after July 15, 2002, and finally to 100.0% after July 15,
           2003.

        In addition, at any time prior to July 15, 2000 Old Iusacell may redeem
           in the aggregate up to 35% of the original aggregate principal
           amount of the Notes Due 2004 with proceeds of a public equity
           offering by Old Iusacell at a redemption price of 110.0% of
           principal amount plus accrued interest, if any. The Notes Due 2004
           may also be redeemed at a price equal to 100.0% of principal amount
           plus accrued interest, if any, in the case of legal changes
           adversely affecting the treatment of the withholding taxes on
           payments to holders of the Notes Due 2004.

       b)  Long-term bank loan and revolving credit facility

       The long-term bank loan and revolving credit facility bear interest at a
           variable rate equal to the lower of (i) LIBOR plus 1.75% or (ii) the
           higher of the loan agent's prime rate, the reserve adjusted
           secondary market rate for certificates of deposit plus 1% or the
           Federal Funds effective rate plus 0.5% or (iii) 0.75% per annum.
           Interest is payable quarterly.

  c)   Eximbank financing

       On July 15,1999, Old Iusacell consummated a financing to acquire
  cellular infrastructure equipment manufactured in the U.S.A. The financing
  consists of (i) a five-year senior secured term facility provided by UBS AG
  in the principal amount of approximately U.S.$72,500, and guaranteed by the
  Export-Import Bank of the United States and (ii) a two-year senior secured
  term facility provided by UBS AG and Commerzbank AG in the principal amount
  of approximately U.S.$25,750, but not guaranteed by the Export-Import Bank of
  the United States. During 1999, U.S.$98,250 of this facility had been drawn
  down , of which U.S.$75,000 had been used to refinance a short-term bridge
  facility which expired on July 15, 1999. An initial amortization payment of
  U.S.$7,242




                                      F-31


<PAGE>   155

  dollars was made in November 1999. Banque Nationale de Paris purchased UBS's
  interest in this loan in December 1999.

       Loans outstanding under the Eximbank facilities bear interest at a rate
  per annum equal to 0.20% per annum above six-month LIBOR, in case of the
  guaranteed facility and 1.75% per annum above six-month LIBOR, in the case of
  the unguaranteed facility.

  d)   BBV Handset Facilities

       In September 1999, Old Iusacell obtained a handset financing facility
  from Banco Bilbao Vizcaya ("BBV") which consists of an 18-month senior
  unsecured credit facility in the principal amount of U.S.$4,000 to be used
  solely to acquire cellular handsets. Loans outstanding under this facility
  bear interest at an annual rate equal to 2.50% above LIBOR for the related
  interest period, which can have a duration of 30, 60, 90, 180 or 360 days,
  with respect to each disbursement. Old Iusacell drew down the entire
  U.S.$4,000 available under this facility in September 1999. Payments are due
  in equal installments every six months.

       In November 1999, in connection with a program to migrate its analog
  contract customers to digital service, Old Iusacell agreed to guarantee up to
  U.S.$6,600 in future loans to be granted by BBV to the Company's customers
  for the purchase of digital handsets.

       In December 1999, Old Iusacell entered into a second 18-month senior
  unsecured credit facility with BBV in the principal amount of U.S.$4,000 to
  be used solely to purchase handsets. As with the September 1999 facility,
  loans outstanding under this facility will bear interest at annual rate equal
  to 2.50% above 180-day LIBOR. Payments are due in equal installments every
  six months. Old Iusacell drew down U.S.$3,500 under this facility on December
  8, 1999.



                                      F-32


<PAGE>   156



  e)    Unsecured senior notes due 2006

        On December 9, 1999 New Iusacell completed an offering of long-term,
           unsecured senior notes due December 1, 2006 for U.S.$350,000,
           bearing interest at a fixed rate of 14.25%, payable semi-annually
           starting June 1, 2000 (the "Notes Due 2006"). New Iusacell invested
           in securities approximately U.S.$133,600 of the net proceeds of the
           offering. Investment is held by a security agent in an escrow
           account to secure payment in full of the interest on the notes due
           2006. This investment is restricted as to withdrawal and may only be
           utilized to meet the Company's interest commitment on the notes due
           2006.

        At any time prior to December 1, 2002, the Notes Due 2006 can be
           redeemed in the aggregate of up to 35% of the original aggregate
           principal amount with the proceeds of one or more public equity
           offerings by New Iusacell at a redemption price of 114.25% of
           principal amount plus accrued interest, if any. The Notes Due 2006
           may also be redeemed at a price equal to 100.0% of principal amount
           plus accrued interest, if any, in the case of legal changes
           adversely affecting the treatment of the withholding taxes on
           payments to holders of the Notes Due 2006.

       f)  Covenants and Collateral

       The long-term bank loan, the revolving credit facility, the Notes Due
           2004 and the Notes Due 2006, contain certain restrictive covenants,
           including the maintenance of certain financial ratios, restrictions
           on incurring additional debt, limitations on capital expenditures
           and restrictions on the sale or lease of Old Iusacell's assets. As
           of December 31, 1999, Old Iusacell had complied with such covenants
           except that in October 1999, Old Iusacell exceeded the capital
           expenditure limitation for 1999 under the long-term bank loan, the
           revolving credit facility and the two U.S. Eximbank loan facilities.
           Old Iusacell also had not registered the mortgage of a single parcel
           of real property in Leon, Guanajuato (Region 6) to secure the
           long-term bank loan and the revolving credit facility. These
           defaults triggered cross-defaults, all of which were cured by a
           modification or waiver of the restrictive covenant under the
           long-term bank loan, revolving credit facility and the two U.S.
           Eximbank loan facilities to enable Old Iusacell to make capital
           expenditures in excess of the maximum amount permitted for 1999, to
           increase the maximum amount of capital expenditures permitted for
           2000 and to not comply with the Leon mortgage registration.

       Old Iusacell's obligations under the long-term bank loan and the
           revolving credit facility are unconditionally guaranteed, jointly
           and severally, by the principal operating and concession-holding
           subsidiaries of Old Iusacell and are secured by the pledge of
           substantially all capital stock and equity interests held by Old
           Iusacell and by all cellular concessions, and by a first lien on
           substantially all assets used in connection with or related to




                                      F-33


<PAGE>   157


           such concessions, except for a second lien on the assets over which
           the Eximbank lenders have a first lien.

        Old Iusacell's obligations under the Eximbank facilities are
           unconditionally guaranteed, jointly and severally, by the principal
           operating and concession-holding subsidiaries of Old Iusacell and
           are secured by a first lien on certain Lucent analog and CDMA
           equipment and a second lien on certain other analog and CDMA
           equipment.

        In connection with the Eximbank facilities, Old Iusacell was required,
           under the terms of its indenture relating to the Notes due 2004, to
           equally and ratably secured the holders of the Notes due 2004 by a
           second priority pledge of the cellular concessions and a second
           priority lien on certain equipment.


                                      F-34


<PAGE>   158



       At December 31, 1999, the Group's long-term debt matures as follows:

<TABLE>
<CAPTION>
           Years ended December 31,                                U.S. Dollars       Mexican pesos
           -----------------------                                 -------------      -------------
<S>                                                              <C>               <C>
           2000                                                    U.S.   53,233     Ps.    505,643
           2001                                                          134,983          1,282,150
           2002                                                          113,483          1,077,930
           2003                                                           14,483            137,568
           2004                                                          157,243          1,493,590
           2005 and thereafter                                           350,000          3,324,507
                                                                  --------------    ---------------
                  Total                                             U.S. 823,425      Ps. 7,821,388
                                                                  ==============    ===============
</TABLE>

       g) Bell Atlantic subordinated convertible debt facility

       In July 1997, Bell Atlantic committed to provide Old Iusacell with
          subordinated convertible financing in an aggregate amount of
          U.S.$150,000, bearing interest at an annual rate of LIBOR plus 5.0%.
          At the option of Bell Atlantic, borrowings under the facility were
          convertible into series A shares at a conversion price of U.S.$0.70
          per share. During the year ended December 31, 1999, U.S. $31,000 was
          borrowed under the facility and immediately converted to series A
          shares (see Note 10). During 1998, $101,500 U.S. Dollars were
          borrowed and converted to series A shares. The facility expired on
          June 30,1999 with $17,500 U.S. Dollars unutilized.

  h)   Notes payable

       As of December 31, notes payable consisted of the following:

<TABLE>
<CAPTION>
                                                                         U.S. Dollars         Mexican pesos
                                                                                        ----------------------
                                                                             1999         1999            1998
                                                                          ----------    ---------    ---------
<S>                                                                     <C>            <C>           <C>
             Handset facility bearing interest at a
             fixed rate of 6.81%, maturing
             on April 21, 2000                                          U.S.$10,000    Ps. 94,986    Ps.     -

             Bridge loan facility bearing interest
             at a variable rate of LIBOR plus 1.0% with
             maturity date of December 1998, extended
             to July 1999                                                         -             -      833,667

              Other                                                               -             -          132
                                                                        -----------    ----------   ----------
                Total                                                   U.S.$10,000    Ps. 94,986   Ps.833,799
                                                                        ===========    ==========   ==========
</TABLE>



                                      F-35


<PAGE>   159


        In January 1999, Old Iusacell obtained a handset facility from UBS AG,
           which consists of a 360-day senior unsecured credit facility in the
           principal amount of U.S.$10,000. Loans outstanding under this
           facility bear interest at an annual rate of 6.81%. Old Iusacell drew
           down the entire U.S.$10,000 available under this facility in April
           1999. Banque Nationale de Paris purchased UBS's interest in this
           loan in December 1999.



                                      F-36








<PAGE>   160



        i)  Interest rate collar and Foreign Exchange Hedging

        In July 1998, Old Iusacell entered into an interest rate collar
           agreement on a notional amount of U.S.$35,000 until July 30, 2002.
           The collar agreement limits the maximum effective LIBOR cost to
           6.12% if six-month LIBOR is lower than 7.12% and 7.12% if LIBOR
           equals or exceeds 7.12%. Old Iusacell can participate in a decline
           in LIBOR to 5.30%.

        On February 26, 1999, Old Iusacell entered into an interest rate collar
           agreement to limit the maximum interest rate which must be paid on
           U.S.$15,000 of its floating rate debt until July 2002. This collar
           agreement limits the maximum effective LIBOR cost to 5.82% if
           six-month LIBOR is lower than 6.82% and 6.82% if LIBOR equals or
           exceeds 6.82%. Old Iusacell can participate in a decline in LIBOR to
           4.75%.

        On December 30, 1999 Old Iusacell entered into a foreign currency hedge
           utilizing forward-rate contracts, hedging its exchange rate exposure
           for up to U.S.$77,000 or approximately 50% of the principal and
           interest payments coming due over the period April 2000 to April
           2001. If the Mexican peso to U.S. Dollar exchange rate remains at
           the December 31, 1999 level through April 30, 2001, then the
           estimated cost to Old Iusacell of this hedging program will be
           approximately Ps.91,296 (U.S.$9,622).

11.  Trade Accounts Payable

       As of December 31, trade accounts payable consisted of the following:

<TABLE>
<CAPTION>
                                                                                    1999                     1998
                                                                            -------------            -------------
<S>                                                                         <C>                      <C>
                   Current accounts                                            Ps.630,909               Ps.849,745
                   Short-term notes payable                                        10,570                  131,004

                                                                            -------------            -------------
                            Total                                              Ps.641,479               Ps.980,749
                                                                            =============            =============
                   Long-term notes payable                                     Ps.      -               Ps.  2,370
                                                                            =============            =============
</TABLE>


        On August 14, 1997, Old Iusacell and Telmex entered into a settlement
           agreement with respect to fees Telmex charged to Iusacell through
           May 31, 1997 for interconnection services, switched long distance
           services and certain other services billed by Telmex as of the date
           of the settlement agreement. The Company paid Telmex Ps.226,479, of
           which Ps.29,575 constituted value-added tax and Ps.38,101 was
           accounted for as interest expense.

        In September 1997, Old Iusacell and Telmex amended the interconnection
           agreement, requiring Old Iusacell to pay Telmex an interim
           interconnection rate of 31 centavos per minute retroactive to June
           1,



                                      F-37


<PAGE>   161

           1997 and that Telmex extend to Old Iusacell a 38% discount available
           to other large business consumers for use of its long distance
           network.

        In December 1998, the Comision Federal de Telecomunicaciones
           ("COFETEL") reached an agreement on various outstanding
           interconnection issues, including a reduction in the rate charged
           for calls terminated by Telmex from 31 centavos per minute to
           approximately 26 centavos per minute, effective October 1, 1998
           (such rate being subject to inflation adjustments).



                                      F-38



<PAGE>   162



12. Income Tax, Net Assets Tax and
     Employee Profit Sharing

       Old Iusacell has filed annual consolidated income tax returns since the
           tax year beginning January 1, 1994. New Iusacell does not
           consolidate its income tax return with Old Iusacell.

       The income tax rate in Mexico is 35% (34% for 1998 and 1997). The
           provision for income tax differs from the statutory income tax rate
           due to temporary and permanent differences in the determination of
           income for tax reporting and financial reporting purposes. The most
           significant temporary differences are the tax deduction for
           inventory purchases and certain liability accruals which are
           deductible only when paid for tax purposes. The most significant
           permanent differences are the differences between book and tax
           depreciation, goodwill amortization and non-deductible expenses. In
           accordance with Mexican accounting principles, no deferred taxes
           have been provided for temporary differences since such differences
           are of a recurring nature and their realization does not occur over
           a defined time period. For the year ended December 31, 1999, the
           Group generated a tax profit of Ps.1,156,600 which was totally
           offset by the application of tax loss carryforwards.

       At  December 31, 1999, the Group had the following net operating losses
           for income tax purposes that may be carried forward and applied
           against future taxable earnings:

<TABLE>
<CAPTION>
                  Year of                             Amount                   Expiration
                   loss                              of loss                       year
                 ---------                        ----------                  -----------
<S>                                               <C>                         <C>
                  1994                             189,015                         2004
                  1995                             692,132                         2005
                  1996                              14,653                         2006
                  1997                             467,398                         2007
                  1998                             405,421                         2008
</TABLE>

       These losses are indexed for inflation from the year incurred to the
           sixth month of the year utilized. Accordingly, these amounts include
           inflation up to June 1999. Due to a tax law change in 1999, the
           Company did not include additional tax losses for Ps.950,000,
           relating to one of its subsidiaries, Iusatelecomunicaciones, and may
           not be able to apply its losses against its other subsidiaries'
           profits in 2000 and beyond. Old Iusacell has filed an amparo against
           such change of law. Losses include Ps.228,386 and Ps.343,740 of
           capital stock issuance costs expensed for tax purposes in 1994 and
           1993, respectively. Such amounts were charged against stockholders'
           equity in the financial statements.

       The 1.8% net assets tax is calculated on the average value of
           substantially all assets less certain liabilities. This tax is
           required to be paid if this computation exceeds the amount of income
           tax. The 1.8% net assets tax paid may be utilized as a credit
           against future income tax in the years





                                      F-39




<PAGE>   163


           in which the Group generates an income tax in excess of the assets
           tax. The assets tax is available as a carry forward for up to ten
           years and is subject to restatement based on the NCPI when used. As
           of December 31, 1999, the net assets tax available as carry forward
           was Ps.262,055.

       Employee profit sharing, generally 10%, is computed on taxable income,
           with adjustments to exclude inflationary effects and the restatement
           of depreciation expense. In the years ended December 31, 1999 and
           1998, the provision for profit sharing was of Ps.382 and Ps.530,
           respectively.




                                      F-40



<PAGE>   164



       The effective rate reconciliation as of December 31, is as follows:

<TABLE>
<CAPTION>
                                                                    1999             1998                 1997
                                                              --------------    -------------      ---------------
<S>                                                           <C>               <C>                <C>
             Income tax expense (benefit) at statutory rate       Ps. 173,630    (Ps. 465,991)       (Ps.432,632)
                Add (deduct):
                   Inventory purchases less cost of  sales             38,685         252,531        (   101,624)
                   Depreciation and amortization              (      293,477)    (    183,203)       (   261,824)
                   Provision for equipment impairment                      -                -            420,342
                   Project 450 non-cash write-down                         -          374,818                  -
                   Differences between interest and
                     inflationary gains or losses                    136,010      (   126,150)           140,767
                   Net assets tax                                    132,645           72,127             60,397
                   Income tax loss carryforwards              (      404,810)          75,928            180,283
                   Provision for doubtful accounts                    25,857      (   116,005)            11,456
                   Telephones to be amortized                        196,784          132,923             71,388
                   Goodwill amortized                                 59,389           41,409             42,285
                   Other                                              67,932           13,740        (    70,441)
                                                              --------------    -------------      -------------
             Effective income tax expense at
                effective rate                                    Ps.132,645       Ps. 72,127        Ps.  60,397
                                                              ==============    =============      =============
</TABLE>


13.  Commitments and Contingencies

     As of December 31, 1999, the Group had the following commitments and
        contingent liabilities:

        a) The Group has entered into operating lease agreements for
           administrative offices, sales branches and service facilities. These
           lease agreements expire at various dates through 2007, and some
           agreements contain options for renewal. Rental expense was
           Ps.114,241, Ps.110,607 and Ps.82,819 for the years ended December
           31, 1999, 1998 and 1997, respectively.

           Future annual minimum rental payments under existing leases with
           terms in excess of one year as of December 31, 1999 are as follows:

<TABLE>
<S>                                                                                          <C>
                             2000                                                              Ps. 109,783
                             2001                                                                   89,890
                             2002                                                                   73,900
                             2003                                                                   52,989
                             Thereafter                                                             42,649
                                                                                             -------------
                                                                                                Ps.369,211
                                                                                             =============
</TABLE>

           b) The Group may have contingent liabilities for taxes and penalties
              that the tax authorities may assess based on audits of prior
              years' tax



                                      F-41




<PAGE>   165

              returns. During 1997, the Mexican tax authorities completed an
              audit of three companies of the Group (Old Iusacell, Iusacell,
              S.A. de C.V. and SOS Telecomunicaciones, S.A. de C.V.), resulting
              in claims of Ps.8,174, including penalties and surcharges. These
              differences were paid in 1997 and are classified as a part of the
              provision for taxes in the income statement for that year. As a
              result of those investigations, Old Iusacell was assessed a
              Ps.21,881 penalty in 1999 by the tax authorities under the claim
              that it had incorrectly deducted for income tax purposes certain
              interest expense. Old Iusacell paid this penalty.




                                      F-42




<PAGE>   166



           c) Mitsubishi Electronics America Inc. ("MELA") filed a complaint in
              the United States on July 18, 1996 against Old Iusacell, Bell
              Atlantic Corporation and Bell Atlantic Latin American Holdings
              Inc., an affiliate of Bell Atlantic. Essentially, MELA alleges
              that it had a contract with Old Iusacell for the sale of
              telephone terminals and that Old Iusacell breached the contract
              or defrauded MELA by not purchasing the terminals. MELA alleges
              the contract was for the sale of 60,000 units at a unit cost of
              U.S.$0.510. MELA has filed an amended complaint against Old
              Iusacell with fraud in addition to the other existing
              allegations. Old Iusacell intends to move to dismiss the fraud
              charges, as it has previously done. The lawsuit is currently in
              the discovery stage. Management believes the lawsuit has no basis
              since no contract was ever signed and that, at trial, no material
              damages will result in favor of MELA. Based on external counsel's
              opinion it is too early to evaluate the extent of Old Iusacell's
              exposure to loss by judgment at trial.

         d)  In December 1997, Old Iusacell signed an agreement with Lucent
         Technologies to purchase CDMA-based wireless equipment for
         U.S.$188,000 and install its digital cellular network. In connection
         with this contract, Lucent issued trade-in credits for approximately
         U.S.$93,000, representing the net replacement cost of the analog
         network equipment being replaced. The trade-in credits are deducted
         from each purchase invoice proportionally to the cost of the total
         equipment purchased.

         e)  In February 1998, Old Iusacell's former advertising agency sued
         Old Iusacell for Ps.23,000, alleging improper termination of its
         contract. Old Iusacell won the lawsuit in trial court during 1998
         without any damages in favor of such former advertising agency and
         also won a first appeal. The advertising agency filed a second and
         final appeal and, in June 1999, the Mexican Supreme Court found Old
         Iusacell in breach of its contract with the advertising agency and
         found further that the advertising agency suffered Ps.23,000 in
         damages. Subsequently, another tribunal confirmed the breach of
         contract finding, but assessed damages of only Ps.16,000. Old Iusacell
         has filed an injunctive action (amparo) with the Mexican Supreme Court
         against this sentence on the basis that this tribunal and the Mexican
         Supreme Court exceeded the scope of their review and also incorrectly
         assessed damages. In December 1999, the suit was settled for
         Ps.14,500.

         f)  In April 1998, Old Iusacell learned that the Montes Urales
         property was subject to two liens. Such liens were not identified when
         Inmobiliaria Montes Urales was acquired in 1994, nor was Old Iusacell
         notified of such liens subsequent to acquisition. To date, the liens
         have not been removed and it is uncertain as to when the removal will
         take place.

         g) Old Iusacell has certain commitments derived from its joint venture
         agreement with Infomin. (see Note 2).

         h)  In 1994, Old Iusacell and Northern Telecom (CALA) Corporation
         ("Nortel") entered into an agreement pursuant to which Nortel would
         supply network switching equipment for the development of the 450 MHz
         local wireless




                                      F-43




<PAGE>   167


         network. The agreement would terminate automatically if Old Iusacell
         did not receive a concession to provide local wireless telephony in
         the 450 MHz frequency band from the SCT on or before December 31,
         1997. Neither event having occurred prior to December 31, 1997, the
         agreement was terminated. In 1994, as required under the agreement,
         Old Iusacell made advance payments of U.S.$15,000. Old Iusacell now
         seeks a refund of such advanced funds. Nortel, however, has asserted
         that such advances should be credited against development costs. Legal
         counsel believes that Nortel is legally obligated to refund the
         U.S.$15,000 advance to Old Iusacell.




                                      F-44



<PAGE>   168



       i)  During 2000, the SCT and COFETEL may determine how much, through
       what means and over how much time long distance concessionaires,
       including a subsidiary of Old Iusacell, Iusatel, will pay for the
       special projects implemented by Telmex prior to January 1997 to permit
       competition in long distance telephony. There can be no certainty that
       Old Iusacell will be able to reach a negotiated settlement with Telmex
       or, if it can reach such a settlement, on what terms.

       14.  Contributed Capital

            During the years ended December 31, 1999, 1998 and 1997, the
             following transactions took place:

             On February 18, 1997, in connection with the 1997 recapitalization
             of Old Iusacell, the Peralta Group converted 100,000,000 series A
             shares into series D shares and Bell Atlantic converted
             200,000,000 series B shares and 166,769,760 series D shares into
             series A shares.

             On February 28, 1997 Old Iusacell's Board of Directors ratified a
             capital increase of Ps.817,781. The shares were offered for
             subscription and payment in the following way:

       a)   Bell Atlantic subscribed for 47,017,491 series A shares through the
       conversion of certain debt (Note 5).

       b)   FIUSA Pasteje, S.A. de C.V. subscribed for 4,390,619 series A
       shares and 48,754,000 series D shares through the capitalization of
       certain liabilities.

       c)   Preemptive stockholder rights were exercised for the amount of 265
       series D shares and 92,564 series L shares.

           Additionally, 7,812,500 of the 15,625,000 series L shares authorized
              during 1996 were kept in Old Iusacell's treasury available for
              the Executive Employee Stock Purchase Plan (the "Stock Purchase
              Plan"), and the balance of 7,719,916 series L shares was
              cancelled. During 1997, 7,549,834 of these shares were subscribed
              by employees, as follows:

           On April, 17, 1997, the technical committee of the trust
           administrating the Stock Purchase Plan ("Technical Committee")
           approved the subscription of 4,719,560  series  L  shares  for  the
           Stock Purchase Plan. The subscription price for those shares was
           Ps.57,804.

           On June 6, 1997, the Technical Committee approved the subscription
           of 1,272,200 series L shares for the Stock Purchase Plan. The
           subscription price for those shares was Ps.24,943.

           On September 30, 1997, the Technical Committee approved the
           subscription of 1,558,074 series L shares for the Stock Purchase
           Plan. The subscription price for those shares was Ps.30,036.

        On April 17, 1998, 262,666 series L shares of Old Iusacell which had
           not been subscribed for under the Stock Purchase Plan as of December
           31, 1998, were automatically canceled.




                                      F-45




<PAGE>   169


        At the June 1998 shareholders' meeting, the total authorized fixed
           portion of capital stock of Old Iusacell was increased by Ps. 34,231
           through the issuance of up to 2,000,000 series L shares of Old
           Iusacell under the Stock Purchase Plan.

       From June 30 to July 14, 1998, preemptive stockholder rights related to
           the new authorization of series L shares of Old Iusacell for the
           Stock Purchase Plan were exercised for 40 series L shares of Old
           Iusacell in the amount of Ps.0.61.




                                      F-46




<PAGE>   170



       During June 1998, 1,187,500 of the 2,000,000 previously authorized
           series L shares of Old Iusacell were added to Old Iusacell's
           treasury available for the Stock Purchase Plan. The balance of
           812,460 series L shares of Old Iusacell was canceled. During 1998,
           1,117,496 of these new shares of Old Iusacell made available under
           the Stock Purchase Plan were subscribed by employees, as follows:

           On September 2, 1998, the Technical Committee approved the
           subscription of 582,456 series L shares of Old Iusacell for the
           Stock Purchase Plan. The subscription price for those shares was
           Ps.4,829.

           On October 2, 1998, the Technical Committee approved the
           subscription of 535,040 series L shares of Old Iusacell for the
           Stock Purchase Plan. The subscription price for those shares was
           Ps.3,233.

        As of December 31, 1998, 70,004 series L shares of Old Iusacell
           remained available in Old Iusacell's treasury for issuance under the
           Stock Purchase Plan.

        In August 8, 1998 New Iusacell was incorporated. The initial capital
           stock was Ps.61, and 8,750 series A Shares and 8,750 series V Shares
           were issued.

        On November 17, 1998 Old Iusacell's Board of Directors ratified a
           capital stock increase of Ps.855,875 by the issuance of 102,142,857
           series A shares of Old Iusacell which were subscribed through the
           conversion of debentures issued by Old Iusacell under the Bell
           Atlantic subordinated convertible debt facility (see Note 10). The
           convertible debentures were issued and converted as follows:

           On August 19, 1998, Old Iusacell issued debentures in a principal
           amount of Ps.300,103 (U.S. $25,200), which were converted into
           36,000,000 series A shares of Old Iusacell on the same date.

           On September 29, 1998, Old Iusacell issued debentures in a principal
           amount of Ps.555,772 (U.S.$46,300), which were converted into
           66,142,857 series A shares of Old Iusacell on the same date.

        On December 21, 1998 the Board of Directors of Old Iusacell ratified a
           capital increase of Ps.329,759 by the issuance of 42,857,142 series
           A shares of Old Iusacell. The increase was subscribed through the
           conversion of debentures issued by Old Iusacell under the Bell
           Atlantic subordinated convertible debt facility, in an aggregate
           principal amount of U.S.$30,000. The 42,857,142 series A shares of
           Old Iusacell were initially subscribed by Bell Atlantic, of which
           50%, or 21,428,571, of such shares, was then sold to the Peralta
           Group. There was no gain or loss recognized from the sale.

        On February 10, 1999 the technical committee approved the subscription
           of 70,004 series L Shares of Old Iusacell for the Stock Purchase
           Plan.




                                      F-47




<PAGE>   171

        On March 3, 1999 Old Iusacell converted an amount of Ps.392,781
           (U.S.$31,000) into 44,285,714 series A shares of Old Iusacell. The
           44,285,714 series A shares of Old Iusacell were initially subscribed
           by Bell Atlantic, of which 50%, or 22,142,857, of such shares, was
           then sold to Carlos Peralta. There was no gain or loss recognized
           from the sale.

        At August 10, 1999 the Group concluded a corporate reorganization. The
           Group corporate reorganization included the following transactions:

        a)  An exchange offer by New Iusacell of its series A and V ADSs and
        shares, for Old Iusacell's series A, B, D and L ADSs and shares on a
        one-for-one basis. At the end of the exchange offer approximately
        6,890,617 series D and L shares were not tendered.



                                      F-48



<PAGE>   172



           b)  A rights offer in which the shareholders of Old Iusacell who
           participated in the exchange were also offered the option to
           purchase an aggregate of 22,419,716 series V shares of New Iusacell,
           in the form of ADSs or shares. A total of 18,405,490 series V shares
           were subscribed. Total proceeds amounted to Ps.128,518 (U.S.$12,884)

           c)  Primary and secondary offerings under which New Iusacell sold
           23,596,783 series V shares, and Bell Atlantic and the Peralta Group
           sold 101,403,217 series V shares of New Iusacell. Total proceeds on
           the primary offering amounted to Ps.237,874 (U.S.$23,847).

               The changes in the number of shares of common stock for the
                 period January 1, 1998 through December 31, 1999 are analyzed
                 as follows:

<TABLE>
<CAPTION>
                                                 Old Iusacell's shares                           New Iusacell's shares
                                                 ---------------------                           ---------------------
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
                                  series A       series B        series D       series L        series A      series V
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
<S>                               <C>            <C>             <C>            <C>             <C>           <C>
         Balance as of 1/1/97       428,575,540     205,562,450    204,920,220     142,566,220
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
         Share conversion upon
         exchange of control        266,769,760   (200,000,000)   (66,769,760)
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
         Issuance of common
         stock upon exercise of
         preemptive rights                                                 265
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
         Issuance of common
         stock for the Stock
         Purchase Plan                                                               7,642,398
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
         Issuance of common
         stock through the
         capitalization of debt      51,408,110                     48,754,000
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------

         Balance as of 12/31/97     746,753,410       5,562,450    186,904,725     150,208,618       -             -
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
         Issuance of common
         stock upon exercise of
         preemptive rights                                                                  40
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
         Issuance of common
         stock for the Stock
         Purchase Plan                                                               1,117,496
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
         Issuance of common
         stock through the
         capitalization of debt     144,999,999
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
         Incorporation of New
         Iusacell                                                                                      8,750        8,750
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
         Balance as of 12/31/98     891,753,409       5,562,450    186,904,725     151,326,154         8,750        8,750
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
         Issuance of common
         stock for the Stock
         Purchase Plan                                                                  70,004
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
</TABLE>




                                      F-49




<PAGE>   173

<TABLE>
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
<S>                               <C>            <C>             <C>            <C>             <C>           <C>
         Issuance of common
         stock through the
         capitalization of debt      44,285,714
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
         Exchange offer           (936,039,123)     (5,562,450)  (186,844,813)   (144,565,453)   736,821,995  536,189,844
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
         Rights offer                                                                                          18,405,490
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
         Primary offering                                                                                      23,596,783
        ------------------------- -------------- --------------- -------------- --------------- ------------- ------------
         Balance as of 12/31/99         -              -                59,912       6,830,705   736,830,745  578,200,867
        ========================= ============== =============== ============== =============== ============= ============
</TABLE>




                                      F-50




<PAGE>   174


       Each series A and series V share entitles the holder to one vote at any
           general meeting of the shareholders of New Iusacell. Series A
           shareholders are entitled to vote at a special meeting of the series
           A shareholders to elect seven of the twelve members of the Board of
           Directors and the corresponding alternate directors. Series V
           shareholders are entitled to vote at a special meeting of the series
           V shareholders to elect five of the twelve members of the Board of
           Directors and the corresponding alternate directors.

       New Iusacell's bylaws require that, unless a shareholders' meeting
           resolves otherwise, any capital increase effected pursuant to a
           capital contribution be represented by new series A and V shares in
           proportion to the number of shares of each such series outstanding.
           The bylaws provide that the series V shares may not exceed 49% of
           New Iusacell's capital stock.

15.  Executive Employee Stock
       Purchase Plan

       In  March 1997, Old Iusacell adopted the Stock Purchase Plan. The Stock
           Purchase Plan is administered by a management trust with the
           assistance of the trust division of a Mexican bank. Under the Stock
           Purchase Plan, a committee which is composed of certain executive
           officers of the Company (the "Technical Committee"), determines to
           which executive employees series V shares of New Iusacell will be
           offered for purchase (prior to the exchange offer the shares subject
           to the Stock Purchase Plan were series L shares of Old Iusacell,
           which were exchanged for series V shares). The Technical Committee
           also determines the number of series V shares to be offered for
           purchase to such executive employees, the purchase price per share
           for such purchase rights, the vesting schedule for such purchase
           rights, the payment terms and all other terms and conditions
           therefor.

       The number of series V shares that may be subject to purchase rights
           granted under the Stock Purchase Plan cannot exceed 4.9% of the
           aggregate number of issued and outstanding New Iusacell shares.

       During 1997, the Technical Committee granted purchase rights with
           respect to a total of 7,549,834 series L shares, exchanged on August
           1999 for series V shares. All such purchase rights vest either in
           three equal annual installments commencing on either April 17, 1998,
           June 6, 1998 or September 30, 1998 or in their entirety on either
           April 17, 1999 or June 6, 1999.

       During 1998, the Technical Committee granted purchase rights with
           respect to a total of 2,199,600 series L shares through the issuance
           of 1,117,516 series L shares and the reassignment of 1,082,084
           series L shares (all series L shares were exchanged on August 1999
           for series V shares). All such purchase rights vest in three equal
           annual installments commencing on either September 1, 1999 or
           October 1, 1999 or in their entirety on either September 1, 2000 or
           October 1, 2000.



                                      F-51




<PAGE>   175

       During 1999, the Technical Committee granted purchase rights with
           respect to a total of 1,603,000 series L shares through the issuance
           of 70,004 series L shares and the reassignment of 1,532,996 series L
           shares (as mentioned above, all series L shares were exchanged on
           August 1999 for series V shares). All such purchase rights vest in
           three equal annual installments commencing on either February 10,
           2000 or May 26, 2000 or in their entirety on either February 10,
           2001 or May 26, 2001.

16.  Earned Capital

       Under Mexican law, a legal reserve must be created and increased
           annually by 5% of the annual net earnings until it reaches 20% of
           the nominal amount of a corporation's capital stock. This reserve is
           not available for dividends, but may be used to reduce a deficit or
           be transferred to capital.

       Under the Federal income tax law, a tax on dividends is calculated based
           on the paid dividends which exceed taxable net income. The
           accumulated taxable net income of New Iusacell as of December 31,
           1999 is approximately Ps.116,772. New Iusacell cannot pay dividends
           under the covenants for the Notes Due 2006.

       The contributed capital and earned capital accounts consist of the
           following:

<TABLE>
<CAPTION>
                                                                              December 31, 1999
                                                        ----------------------------------------------------------
                                                                                   Accumulated
                                                               Historical      adjustments for
                                                                    value            inflation              Total
                                                        -----------------      ---------------    ----------------
<S>                                                     <C>                    <C>                <C>
             Capital stock                                  Ps.4,601,200          Ps. 126,787       Ps.4,727,987
             Capital contributions                               145,184                3,359            148,543
             Net  profit for  the year                    (      307,559)             641,321            333,762
                                                        ----------------       ----------------   ----------------
             Total                                          Ps.4,438,825          Ps. 771,467       Ps.5,210,292
                                                        ================       ================   ================
</TABLE>


                                      F-52



<PAGE>   176
<TABLE>
<CAPTION>
                                                                              December 31, 1998
                                                        ----------------------------------------------------------
                                                                                   Accumulated
                                                               Historical      adjustments for
                                                                    value            inflation              Total
                                                        -----------------      ---------------    ----------------
<S>                                                     <C>                    <C>                <C>
             Capital stock                                  Ps.3,998,608           Ps.5,698,835      Ps.9,697,443
             Capital contributions                                18,655                 62,952            81,607
             Legal reserve                                         1,499                  2,962             4,461
             Accumulated losses from prior
                years                                     (    1,839,161)       (     1,606,162)   (    3,445,323)
             Net loss for the year                        (    1,464,050)                 6,988    (    1,457,062)
             Deficit from restatement                                  -        (       763,769)   (      763,769)
                                                        ----------------       ----------------   ----------------
             Total                                          Ps.  715,551           Ps.3,401,806      Ps.4,117,357
                                                        ================       ================   ================
</TABLE>

17.  Foreign Currency Position

       The balance sheet as of December 31 includes assets and liabilities
            denominated in U.S. Dollars, as follows:
<TABLE>
<CAPTION>
                                                                                 1999                        1998
                                                                   -------------------         -------------------
<S>                                                                <C>                         <C>
                Monetary assets                                        U.S.$   278,208            U.S.$     46,331
                Monetary liabilities                                           948,803                     574,489
                                                                   -------------------         -------------------
                Net monetary liability position

                   in U.S. Dollars                                     U.S.$   670,595             U.S.$   528,158
                                                                   ===================         ===================
                Equivalent in nominal
                   Mexican pesos                                      Ps.    6,369,714           Ps.     5,226,810
                                                                   ===================         ===================
</TABLE>

       As  of December 31, 1999 and 1998, most of the communications equipment
           and inventories of cellular telephones and accessories are of
           foreign origin (see Notes 6 and 8).

       During 1999, 1998 and 1997, interest income and interest expense on
           assets and liabilities denominated in U.S. Dollars were as follows:


                                      F-53






<PAGE>   177
<TABLE>
<CAPTION>
                                                               1999                  1998                   1997
                                                -------------------    ------------------     ------------------
<S>                                             <C>                    <C>                    <C>
             Interest income                           U.S.$    769       U.S.$       494          U.S.$     386
             Interest expense                                36,130                16,419                 15,994
                                                -------------------    ------------------     ------------------
                Net interest expense                   U.S.$ 35,361       U.S.$    15,925          U.S.$  15,608
                                                ===================    ==================     ==================
             Equivalent in nominal Mexican
                pesos                                  Ps.  335,880       Ps.     157,599          Ps.   125,927
                                                ===================    ==================     ==================
</TABLE>

       Operating results for the years ended December 31, 1999 and 1998,
           include depreciation and amortization expenses, related to fixed
           assets and inventories of foreign origin.

       The exchange rate as of December 31, 1999 and 1998 was Ps.9.4986 and
           Ps.9.8963, per U.S. Dollar, respectively. At the issuance date of
           these financial statements, February 29, 2000, the exchange rate in
           effect was Ps. 9.4395 per U.S. Dollar.

18.  Project 450

       During 1994, Old Iusacell created a subsidiary to provide fixed wireless
           local telephony services using the 450 MHz frequency band ("Project
           450"). At December 31, Old Iusacell's investment in Project 450
           consisted of the following assets:

<TABLE>
<CAPTION>
                                                                                     1999                  1998
                                                                             ------------        ---------------
<S>                                                                          <C>                 <C>
                   Fixed assets                                                 Ps.36,404           Ps.   45,668
                   Inventory of handsets                                                2                 20,429
                                                                             ------------        ---------------
                              Total                                             Ps.36,406           Ps.   66,097
                                                                             ============        ===============
</TABLE>


       On  June 10, 1997, the Mexican Telecommunications and Transportation
           Ministry ("SCT") and Old Iusacell reached an agreement on a process
           whereby Old Iusacell could obtain concessions issued by the SCT to
           provide local wireless service in the 450 MHz frequency band. While
           awaiting the Mexican government's resolution on coverage, spectrum
           clearing and other requirements which may cause management to
           reconsider the feasibility of fully deploying the 450 MHz
           technology, the Group began its overlay of CDMA digital technology
           in the 800 MHz frequency band.

       Given the capabilities of CDMA technology and the success the Group has
           had thus far with its deployment, the Group is exploring
           alternatives for providing local telephony service, including fixed
           or limited zone wireless




                                      F-54



<PAGE>   178


           service in the 800 MHz and 1.9 GHz bands. The Group has not made a
           decision as to whether it will pursue its right of first refusal to
           acquire the above-mentioned 450 MHz concessions, or whether it will
           pursue an alternative means to provide local telephony services.


                                      F-55



<PAGE>   179




       During September 1998, the Group made the decision to write-down the
           carrying value of the assets supporting its Project 450 assets as
           the Group believes there has been an impairment of its investment in
           this technology. During 1998, an impairment charge for Ps.1,102,401
           was recorded, representing 100% of the pre-operating expenses and
           90% of the fixed assets deployed in this project.

19.  Discontinued Operations

       In  December 1998, Old Iusacell decided to discontinue the operations of
           Cellular Solutions, a subsidiary entity dedicated to the sale of
           accessories for cellular handsets. Cellular Solutions transferred
           all its existing inventories as of December 31, 1998 to another
           subsidiary of Old Iusacell and terminated all of Cellular Solutions'
           employees during January and February 1999.

       Financial information regarding Cellular Solutions as of and for the
           year ended December 31, was as follows:

<TABLE>
<CAPTION>
                                                             1999            1998                 1997
                                                         ----------    ------------          -----------
<S>                                                      <C>           <C>                   <C>
   Current assets                                          Ps.1,543      Ps.   4,008          Ps.  9,162
   Total assets                                               1,543            5,531              10,640
   Total liabilities                                         33,248           40,906               9,770
   Revenues                                                       -           20,031              24,403
   Gross Profit                                                   -            4,402               6,985
   Loss from operations before income taxes                       -           (8,822)             (7,345)
   Provision for income taxes                                     -              101                 188
   Loss on disposal, including provision in 1998
      of Ps. 1,066 for operating losses during
      phase-out period (no applicable taxes)                      -          (11,794)                  -
                                                        -----------     ------------        ------------
   Net loss                                               Ps.     -      (Ps.20,717)          (Ps.7,533)
                                                        ===========     ============        ============
</TABLE>


20.   Differences between Mexican and United States
      Generally Accepted Accounting Principles

      The Company's consolidated financial statements are prepared based on
           Mexican GAAP, which differ in certain significant respects from
           United States generally accepted accounting principles ("U.S.
           GAAP").




                                      F-56



<PAGE>   180

       The following reconciliation to U.S. GAAP does not include the reversal
           of the adjustments to the financial statements for the effects of
           inflation required under Mexican Bulletin B-10. The application of
           Bulletin B-10 represents a comprehensive measure of the effects of
           price-level changes in the financial statements based on historical
           cost for Mexican and U.S. accounting purposes. The principal
           differences, other than inflation accounting, between Mexican and
           U.S. GAAP are listed below together with an explanation, where
           appropriate, of the adjustments that affect consolidated net income
           and stockholders' equity for each of the years ended December 31,
           1999, 1998 and 1997.



                                      F-57


<PAGE>   181



       a)  Deferred income taxes and
           employee profit sharing

       Under Mexican GAAP, deferred income taxes are provided for identifiable,
           non-recurring timing differences (those expected to reverse over a
           definite period of time) at rates in effect at the time such
           differences originate. Benefits from loss carryforwards are not
           allowed to be recognized before the period in which the carryforward
           is utilized. For purposes of this reconciliation to U.S. GAAP, the
           Company has applied Statement of Financial Accounting Standards
           ("SFAS") No. 109, "Accounting for Income Taxes" ("SFAS 109"), for
           all periods presented.

      SFAS 109 requires an asset and liability method of accounting whereby
           deferred taxes are recognized for the tax consequences of all
           temporary differences between the financial statement carrying
           amounts and the related tax bases of assets and liabilities. Under
           U.S. GAAP, the effect on deferred taxes of a change in tax rate is
           recognized in income in the period that includes the enactment date.

      SFAS 109 requires deferred tax assets to be reduced by a valuation
           allowance if, based on the weight of available evidence, including
           cumulative losses in recent years, it is more likely than not that
           some portion or all of the deferred tax assets will not be realized.

       As  described in Note 12, Mexican tax law requires payment of a 1.8% tax
           on the Group's net assets which may be used to offset future income
           tax obligations. Under Mexican GAAP, the net asset tax is charged to
           the provision for income taxes. Under SFAS 109, such amounts are
           treated as a deferred tax benefit and offset by a valuation
           allowance, if required.

       Employee profit sharing expense, which is based on each subsidiary's
           taxable income after certain statutory adjustments, is included in
           the income tax provision under Mexican GAAP. The provision for
           employee profit sharing is charged to operations for U.S. GAAP
           purposes.

       b) Preoperating costs

       Under Mexican GAAP, the Group capitalized certain pre-operating costs,
           primarily related to Project 450. Under US GAAP, pre-operating costs
           are expensed as incurred. During 1998, Old Iusacell recorded a
           write-down related to its investment in Project 450 for Mexican GAAP
           purposes and consequently, wrote-off all capitalized pre-operating
           costs as of that date.

       c)  Derivative Financial Instruments

       Effective July 30, 1998, in connection with the U.S.$225,000 credit
           agreement (see Note 10), Old Iusacell entered into an interest rate
           collar



                                      F-58







<PAGE>   182

           agreement designated as a hedge of a portion of Old Iusacell's
           floating rate debt. The interest rate collar limits Old Iusacell's
           exposure to fluctuations in short-term interest rates by locking in
           a range of interest rates on U.S.$35,000 of its floating rate debt.
           The cap rates range from 6.12% to 7.12% for six-month LIBOR with the
           floor rate ranging down to 5.30% for six-month LIBOR. The interest
           rate collar matures on July 30, 2002.




                                      F-59




<PAGE>   183


       Additionally, on February 26, 1999, Old Iusacell entered into a second
           interest rate collar agreement to limit the maximum interest rate
           which must be paid on U.S.$15,000 of its floating rate debt until
           July 2002. Under the terms of this collar agreement, the maximum
           effective LIBOR cost is limited to 5.82% if six-month LIBOR is lower
           than 6.82% and to 6.82% if LIBOR equals or exceeds that level. The
           floor level for six-month libor is 4.75%.

       Under Mexican GAAP, the interest rate collar agreements are recorded on
           a cash basis. Under U.S. GAAP, the differential to be paid or
           received as interest rates change is accrued and recognized as an
           adjustment of interest expense at the balance sheet date.
           Additionally, the related amount payable or receivable from
           counter-parties is included in accrued other expenses at the balance
           sheet date.

       The U.S.$50,000 aggregate notional amount of the interest rate collar
           agreements does not quantify risk or represent assets or liabilities
           of the Company, but is used in the determination of cash settlements
           under the agreements. The Company is exposed to credit loss from
           counterparty nonperformance, but does not anticipate any such loss
           from the interest rate collar agreements, which are with a major
           financial institution.

       The fair value of the interest rate collar agreements was Ps.5,262
           (U.S.$554) and Ps.12,059 (U.S.$1,085), as of December 31, 1999 and
           1998, respectively, and was estimated based on current market
           settlement prices of comparable contracts obtained from dealer
           quotes. The Company does not hold or issue derivative financial
           instruments for trading purposes.

       As  described in Note 10, on December 30, 1999, Old Iusacell entered
           into a foreign currency hedge utilizing forward rate contracts,
           hedging its exchange rate exposure for up to U.S.$77,000 or
           approximately 50% of the principal and interest payments coming due
           over the period April 2000 to April 2001. Under Mexican GAAP, the
           contracts are recorded on a cash basis. Under US GAAP, the contracts
           are recorded at fair value based on spot rates. The premium on such
           contracts is recorded upon inception of the contract and amortized
           over its related term. The contracts have terms from four to sixteen
           months and forward rates ranging from U.S.$ 9.9577 to U.S.$.11.4066.

       d)  Minority interest

       Under Mexican GAAP, the minority interest in consolidated subsidiaries
           is presented as a separate component within the stockholders' equity
           section of the consolidated balance sheet. For U.S. GAAP purposes,
           minority interest is not included in stockholders' equity and
           accordingly is deducted accordingly as a reconciling item to arrive
           at U.S. GAAP equity.


                                      F-60
<PAGE>   184



       e) Basic and fully diluted loss per share

       As  of January 1, 1997, Mexican GAAP required the disclosure of earnings
           (loss) per share for public companies. Under U.S. GAAP, disclosure
           of basic earnings (loss) per share and diluted earnings (loss) per
           share is required for public companies in accordance with SFAS No.
           128, "Earnings Per Share". Basic earnings (loss) per share is
           computed by dividing income (loss) available to common shareholders
           by the weighted average number of common shares outstanding for the
           year. The computation of diluted earnings (loss) per share is
           similar to basic earnings (loss) per share, except that the
           denominator is increased to include the number of additional common
           shares that would have been outstanding if the potentially dilutive
           common shares had been issued. Diluted earnings (loss) per share is
           equal to basic earnings (loss) per share for the years ended
           December 31, 1998 and 1997 as the drawdowns and conversions under
           the subordinated convertible facility with Bell Atlantic (see Note
           10) and the shares subject to rights under the Stock Purchase Plan
           (see Note 15) are excluded from the computation of diluted earnings
           (loss) per share because to do so would have been anti-dilutive for
           the periods presented.

       For the year ended December 31, 1998, the number of potentially dilutive
           shares that were excluded from the computation of diluted earnings
           (loss) per share for the drawdowns and conversions under the Bell
           Atlantic subordinated convertible debt facility were 69,285,714
           shares, and for the shares subject to rights under the Stock
           Purchase Plan 332,650 shares. Diluted earnings (loss) per share is
           equal to basic earnings (loss) per share for the year ended December
           31, 1999 as the Company did not have any potentially dilutive
           securities.

       f) Comprehensive income

       On  January 1, 1998, the Company adopted SFAS No. 130, "Reporting
           Comprehensive Income". SFAS No. 130 establishes guidelines for the
           reporting and display of comprehensive income and its components
           (revenues, expenses, gains and losses) in a full set of general
           purpose financial statements. SFAS No. 130 requires that all items
           that are required to be recognized under accounting standards as
           components of comprehensive income be reported in a financial
           statement that is displayed with the same prominence as other
           financial statements. The statement, however, does not address
           recognition or measurement issues. The adoption of SFAS No. 130 had
           no impact on net loss or shareholders' equity. The Company has
           presented comprehensive loss and accumulated comprehensive loss
           under U.S. GAAP for each of the three years ended December 31, 1999
           in Note 20 i) below.

       g) Gain from the exchange of non-monetary assets




                                      F-61
<PAGE>   185
        In December, 1998, Old Iusacell entered into a fiber optic cable swap
             agreement with Bestel to exchange certain long-distance fiber
             optic cables for Ps.215,081. Under Mexican GAAP, the Company
             recorded the transaction as both an acquisition and sale of fixed
             assets based on the contract amount, resulting in a gain on the
             sale of Ps.187,301 which was recorded as other income. Under U.S.
             GAAP, because the assets exchanged are similar productive assets
             and, on a net basis, no cash was exchanged, the transaction does
             not result in the recognition of earnings. Consequently, under
             U.S. GAAP the acquisition and sale would not have been recorded.




                                      F-62




<PAGE>   186


       h)  Effect of inflation accounting
           on U.S. GAAP adjustments


       In order to determine the net effect on the financial statements of
           recognizing certain of the adjustments described above, it is
           necessary to recognize the effects of applying the Mexican GAAP
           inflation accounting principles (see Note 4) to such adjustments.

       i)  Net income (loss) and stockholders'
           equity under U.S. GAAP

       The following is a summary of net profit (loss) and stockholders' equity
           adjusted to take into account certain material differences between
           Mexican GAAP and U.S. GAAP:
<TABLE>
<CAPTION>
                                                                                                   Years ended December 31,
                                                                     ------------------------------------------------------
                                                                                  1999              1998              1997
                                                                     ----------------    ---------------     --------------
<S>                                                                   <C>                <C>                <C>
                Net profit (loss) as reported under Mexican GAAP          Ps.   333,762     (Ps.1,457,062)    (Ps.1,332,572)
                Deferred income taxes                                   (       17,656)             56,591           493,311
                Pre-operating costs                                     (       69,028)            178,385   (       85,533)
                Interest rate collar                                              6,797     (      12,059)                -
                Gain from the exchange of non-monetary assets                         -     (     187,301)                -
                Effect of inflation accounting on US GAAP adjustments   (       19,643)     (      26,080)            20,171
                                                                     ------------------     --------------   ----------------
                Net profit (loss) under U.S. GAAP                         Ps.   234,232     (   1,447,526)   (      904,623)
                                                                     ==================     ==============   ================
                Weighted average number of shares outstanding
                    (thousands)                                               1,286,844          1,070,825         1,070,825
                                                                     ==================     ==============   ================
                Basic and diluted net profit (loss) per share (pesos)    Ps.       0.18     (Ps.     1.35)   (Ps.      0.84)
                                                                     ==================     ==============   ================

             Comprehensive income:
</TABLE>



                                      F-63








<PAGE>   187

<TABLE>
<CAPTION>
                                                                                                   Years ended December 31,
                                                                     ------------------------------------------------------
                                                                                  1999              1998              1997
                                                                     ----------------    ---------------     --------------
<S>                                                                   <C>                <C>                <C>
                Net profit (loss) under U.S. GAAP                       Ps.   234,232    (Ps. 1,447,526)     (Ps.  904,623)
                Inflation effects for the period                               19,643    (       11,887)     (      20,171)
                                                                     ----------------    ---------------     --------------
                Comprehensive income (loss)                             Ps.   253,875    (    1,459,413)     (     924,794)
                                                                     ================    ===============     ==============
                Accumulated comprehensive loss                         (Ps.6,211,143)    ( Ps.6,465,018)     (Ps.5,005,605)
                                                                     ================    ===============     ==============

<CAPTION>
                                                                                 Years ended December 31,
                                                                         --------------------------------
                                                                                  1999               1998
                                                                         -------------      -------------
<S>                                                                      <C>                <C>
                Stockholders' equity under  Mexican GAAP                   Ps.5,243,361      Ps.4,118,268
                Minority interest                                        (      33,069)     (        911)
                Deferred income taxes                                          167,652            185,308
                Pre-operating costs                                      (      69,028)                 -
                Interest rate collar                                     (       5,262)     (     12,059)
                Gain from the exchange of non-monetary assets            (     187,301)     (    187,301)
                Provision for consolidation of facilities                       17,354             17,354
                                                                        --------------    ---------------
                Stockholders' equity as reported under U.S. GAAP          Ps.5,133,707       Ps.4,120,659
                                                                        ==============    ===============
</TABLE>


       The following is the Statement of Stockholders' Equity under US GAAP for
           each of the two years ended December 31, 1999:

<TABLE>
<CAPTION>

                                             Contributed        Accumulated          Loss for
                                             Capital            Losses               the year             Total
                                             ---------------    -----------------    -----------------    ----------------
<S>                                          <C>                <C>                  <C>                  <C>
           Balances as of 12/31/97             Ps.8,585,354      (Ps. 3,294,355)       (Ps.  904,623)        Ps.4,386,376
           Application of 1997 net loss                          (      904,623)              904,623                   -
           Increase in capital stock              1,193,696                                                     1,193,696
           Effects of inflation                                  (       11,887)                           (      11,887)
           Net loss for the year                                                       (   1,447,526)      (   1,447,526)
                                             ---------------    -----------------    -----------------    ----------------
           Balances as of 12/31/98             Ps.9,779,050      (Ps. 4,210,865)       (Ps.1,447,526)        Ps.4,120,659
           Application of 1998 net loss                          (    1,447,526)            1,447,526                  -
           Increase in capital stock                392,781                                                       392,781
           Effect of reorganization           (  5,661,693)            5,661,693                                       -
           Effect of rights and primary
           offerings                                366,392                                                       366,392
           Effects of inflation                                           19,643                                   19,643
           Net profit for the year                                                            234,232             234,232
                                             ---------------    -----------------    -----------------    ----------------
           Balances as of 12/31/99             Ps.4,876,530      Ps.      22,945          Ps. 234,232        Ps.5,133,707
                                             ===============    =================    =================    ================
</TABLE>


                                              F-64
<PAGE>   188
       j) Provision for impairment of analog equipment

       As  mentioned in Note 4.b, during the year ended December 31, 1997,
           changes in circumstances indicated that the carrying amount of the
           Group's analog telecommunications network might not be recoverable.
           These circumstances included: (i) customer and marketing
           requirements for better voice quality, more and improved value-added
           services and reduction of wireless fraud, all of which were more
           viable with a digital platform, factors accelerating the adoption of
           digital technology in the Mexican wireless market; (ii) the view of
           Bell Atlantic, which assumed management control of Old Iusacell in
           February 1997, that Old Iusacell would need to adopt digital
           technology in order to remain competitive and that CDMA was the best
           technology available to Old Iusacell; (iii) the plans, developed in
           1997 by other wireless carriers, to launch digital technology in
           Mexico in 1998; (iv) Old Iusacell's decision to participate in the
           digital PCS auctions that were announced in November 1997; and (v)
           an increase in the Company's subscriber base during 1997, resulting
           in the analog network operating at close to full capacity by
           November 1997 (a CDMA digital network has the potential to increase
           capacity by a six to ten times compared with analog equipment).
           Consequently, under U.S. GAAP, Old Iusacell evaluated the analog
           equipment for impairment using the criteria of SFAS 121, "Accounting
           for the Impairment of Long-Lived Assets and for Long-Lived Assets to
           Be Disposed Of."

       In December 1997, the future estimated cashflows (undiscounted and
           without interest) of the analog equipment, considering the
           disposition of the equipment under the terms of the agreement with
           Lucent Technologies (see Note 13), were less than the book value.
           Consequently, Old Iusacell recorded an impairment charge of
           Ps.1,236,307 to adjust the carrying amount of the analog equipment
           to its fair value, amounting to Ps.3,243,881, based on an
           independent appraisal performed by Consultores y Valuadores de
           Empresas, S.C.

       Under U.S. GAAP, this impairment charge is reflected as a component of
           operating loss for the year ended December 31, 1997.



                                      F-65

<PAGE>   189



       k) Employee severance

       The Group is required to pay certain severance benefits to employees
           that are dismissed without proper cause. Since during the normal
           course of operations, it is impracticable to estimate the number of
           employees that will be dismissed in the future, under U.S. GAAP,
           severance payments made to employees during the normal course of
           operations are expensed when paid. As of December 31, 1999 and 1998
           severance accruals recorded were immaterial.

       l) Supplementary U.S. GAAP disclosures

          1) Cash flow information

             SFAS No.95, "Statement of Cash Flows", does not provide any
                  specific guidance with respect to inflation adjusted
                  financial statements. For U.S. GAAP purposes, the following
                  cash flow statement is presented, using U.S. GAAP balance
                  sheets restated for inflation. Monetary gains and losses and
                  unrealized foreign exchange gains and losses have been
                  included as operating cash flow reconciling items. Other
                  items have been included based on their cash flows, adjusted
                  by inflation.

<TABLE>
<CAPTION>
                                                                                            Years ended December 31,
                                                               ----------------------------------------------------
                                                                        1999                1998               1997
                                                                -------------    ---------------     --------------
<S>                                                             <C>                <C>               <C>
             Operating activities:
                Net profit (loss) under U.S. GAAP               Ps.   234,232      (Ps.1,447,526)     (Ps. 904,623)
                 Adjustments to reconcile net loss to cash
                  (used in) provided by operating activities:
                  Depreciation                                        693,099            380,104           440,926
                  Amortization                                        731,923            512,746           334,332
                  450 Project non-cash write-down                           -            924,016                 -
                  Equity in loss (earnings) of associated
                   companies                                    (       2,164)     (       2,919)     (      1,117)
                  Gain on sale of equity investments                   49,775      (      25,003)     (    208,959)
                  Increase in allowance for doubtful accounts          92,767              30,913           48,524
                  (Decrease) / Increase in allowance for
                  obsolete and slow-moving inventories          (       4,785)                  -           20,653
                  Fixed assets impairment charge                             -                  -        1,236,307
                  Minority interest                             (      17,933)     (       6,342)     (       276)
                  Deferred income taxes and employee
</TABLE>






                                             F-66


<PAGE>   190

<TABLE>
<S>                                                             <C>               <C>                 <C>
                   profit sharing                                     150,301              15,536     (    432,914)
                  Gain on net monetary position and
                   foreign exchange losses                      (     801,299)            202,971     (    435,450)
             Changes in operating assets and liabilities:
                  Accounts receivable                           (     567,624)     (     582,815)     (    145,457)
                  Inventories                                          28,269             112,681     (    224,951)
                  Trade accounts payable and related parties          129,646           1,314,001          696,031
                  Taxes and other payable                             194,792             516,868     (    322,167)
                  Income tax                                    (     185,209)     (      29,682)            3,465
                  Other                                         (         501)               189)              462
                                                              ---------------     ---------------   --------------
             Net cash provided by operating activities                725,289           1,915,360          104,786
                                                              ===============     ===============   ==============
</TABLE>


                                             F-67


<PAGE>   191

<TABLE>
<CAPTION>
                                                                               Years ended December 31,
                                                        ------------------------------------------------------------
                                                                   1999                  1998                  1997
                                                        ---------------     -----------------      ----------------
<S>                                                            <C>               <C>               <C>
             Investing activities:
                Purchase of property and equipment, net         (Ps.1,502,280)     (Ps.2,459,857)   ( Ps.  903,054)
                Proceeds from sales of investments in asso-
                  ciated companies                             (        5,332)             12,333           329,472
                Increase in escrow account                     (    1,268,063)                  -                 -
                Purchase of other assets                       (    1,110,869)    (    1,236,722)  (       789,646)
                                                              ---------------    ---------------  ----------------
             Net cash used in investing activities             (    3,886,544)    (    3,684,246)   (    1,363,228)
                                                              ---------------    ---------------     --------------

             Financing activities:
                Proceeds from notes payable and long-term debt       4,354,157         1,917,039         3,192,705
                Payments of notes payable and long-term debt   (      693,999)   (        26,081)    (   2,030,643)
                Increase of capital stock                                   -              8,062           112,783
                Effect of rights and primary offerings                366,392                  -                -
                                                               --------------      -------------   ---------------
             Net cash provided by  financing activities             4,026,550          1,899,020        1,274,845
                                                               --------------      -------------   ---------------
             Net increase in  cash and cash equivalents         Ps.   865,295       Ps.  130,134     Ps.    16,403
             Cash and cash equivalents at beginning of year           286,666            156,532           140,129
                                                             ----------------    ---------------   ---------------
             Cash and cash equivalents at the end of year       Ps. 1,151,961       Ps.  286,666     Ps.   156,532
                                                             ================    ===============   ===============
                Interest expense paid                           Ps.   343,184       Ps.  345,589     Ps.   247,007
                                                             ================    ===============   ===============
                Income tax paid                                 Ps.    90,120       Ps.   36,818     Ps.    43,432
                                                             ================    ===============   ===============
</TABLE>




                                          F-68


<PAGE>   192
Supplemental disclosures of non-cash activities:



<TABLE>
<CAPTION>
                                                                                                Years ended December 31,
                                                                ---------------------------------------------------------
                                                                          1999                 1998                 1997
                                                                --------------        --------------      ---------------
<S>                                                             <C>                   <C>                 <C>
Conversion of debt to equity                                      Ps.  392,781         Ps.1,185,634           Ps. 817,781
</TABLE>



2) The provision for income taxes for the years ended December 31,
   1999, 1998 and 1997 was as follows:


<TABLE>
<CAPTION>
                                                                                          Years ended December 31,
                                                                --------------------------------------------------
<S>                                                             <C>              <C>                <C>
                   Asset tax not offset by current
                   taxes                                          Ps.  132,645      Ps.    72,127     Ps.   60,397
                   Deferred tax                                         17,656     (      56,591)    (     493,311)
                                                               --------------    ---------------    --------------
                   Tax charge (benefit)                            Ps. 150,301      Ps.    15,536    (Ps.  432,914)
                                                               ==============    ===============    ==============
</TABLE>


           3) Deferred income taxes

           For Mexican tax purposes, inventories are expensed when purchased
              and consequently, result in the recognition of a deferred tax
              liability.


                                     F-69
<PAGE>   193


           Significant components of deferred income taxes under U.S. GAAP are
         as follows:

<TABLE>
<CAPTION>
                                                                                       December 31, 1999
                                                                       -----------------------------------------------
                                                                             SFAS 109          SFAS 109
                                                                           applied to        applied to
                                                                         Mexican GAAP         U.S. GAAP
                                                                             balances       adjustments         Total
                                                                       --------------       -----------  -------------
<S>                                                                <C>                 <C>              <C>
                Deferred liabilities:
                  Inventories                                          Ps.    64,515    Ps.         -    Ps.  64,515
                  Property and equipment                                     264,751                -        264,751
                  Cellular telephones to be   amortized                      188,636                -        188,636
                  Concessions                                                  3,160                -          3,160
                                                                   -----------------    -------------  ---------------
                Deferred tax liabilities                               Ps.   521,062    Ps.         -    Ps. 521,062
                                                                   -----------------    -------------  ---------------
                Deferred assets:
                  Allowance for doubtful accounts                      Ps.    52,247    Ps.         -    Ps.  52,247
                  Net operating loss carryforwards and tax credits           881,072               -         881,072
                  Reorganization reserve                                      22,900               -          22,900
                  Interest rate collar                                             -            6,062          6,062
                  Gain from the exchange of non-monetary assets                    -           63,682         63,682
                  Pre-operating expenses                                           -           22,275         22,275
                  Valuation allowance                                 (      262,055)      (   92,019)  (    354,074)
                                                                    ----------------    -------------  --------------
                Deferred tax assets                                          694,164               -         694,164
                                                                    ----------------    -------------  --------------
                Net deferred tax assets                               (Ps.   173,102)   Ps.        -    (Ps. 173,102)
                                                                    ================    =============  ==============
</TABLE>



                                              F-70
<PAGE>   194

<TABLE>
<CAPTION>
                                                                                       December 31, 1998
                                                                       -----------------------------------------------
                                                                             SFAS 109          SFAS 109
                                                                           applied to        applied to
                                                                         Mexican GAAP         U.S. GAAP
                                                                             balances       adjustments         Total
                                                                       --------------       -----------  -------------
<S>                                                                <C>                 <C>              <C>
                Deferred liabilities:
                  Inventories                                          Ps.    70,656    Ps.         -    Ps.   70,656
                  Property and equipment                                     259,397                -         259,397
                  Cellular telephones to be   amortized                      116,368                -         116,368
                  Concessions                                                  2,982                -           2,982
                                                                   -----------------    ------------- ----------------
                Deferred tax liabilities                               Ps.   449,403    Ps.         -    Ps.  449,403
                                                                   -----------------    ------------- ----------------
                Deferred assets:

                  Allowance for doubtful accounts                      Ps.    25,671    Ps.        -     Ps.   25,671
                  Net operating loss carryforwards and tax credits         1,250,410               -        1,250,410
                  Reorganization reserve                                      22,761               -           22,761
                  Interest rate collar                                             -            4,100           4,100
                  Gain from the exchange of non-monetary assets                    -           63,682          63,682
                  Valuation allowance                                 (      664,131)  (       67,782)  (     731,913)
                                                                    ----------------    ------------- ---------------
                Deferred tax assets                                          634,711                -         634,711
                                                                    ----------------    ------------- ---------------
                Net deferred tax assets                               (Ps.   185,308)   Ps.         -   (Ps.  185,308)
                                                                    ================    ============= ===============
</TABLE>


                                           F-71
<PAGE>   195



          Under U.S.GAAP, the effect of the restatement of non-monetary assets
              is recorded directly to stockholders' equity. Accordingly, the
              deferred taxes related to such assets would be reflected directly
              in equity under U.S. GAAP. Deferred taxes recorded directly to
              stockholders' equity relating to the restatement of non-monetary
              assets were Ps.392,554 for the year ended December 31, 1996 (not
              applicable thereafter).

           The Company has recorded a deferred tax asset of Ps.881,072
              reflecting the benefit of tax loss carryforwards, which expire in
              varying amounts between 2004 and 2008. Realization is dependent
              on generating sufficient taxable income prior to expiration of
              the loss carryforwards. Although realization is not assured,
              management believes it is more likely than not that all of the
              net deferred tax asset at December 31, 1999 will be realized
              based on the following:

  (i)      the net deferred tax asset amounting to Ps.173,102 represents only
  the tax loss carryforwards (which are subject to indexation) of 1998 which
  has expiration periods of 10 years, and

  (ii)     although the Group generated operating losses for five years through
  1998, it believes that it is more likely than not that the net deferred tax
  asset will be realized based on the Group's business plan estimate of future
  taxable income over the next five years in an amount sufficient to utilize
  the net deferred tax losses recorded as of December 31, 1999.

           The Group's estimate of future taxable income is based primarily on
              and supported by (i) management's expectations of Old Iusacell's
              growth and profitability over the next 5 years, and (ii) the
              significant improvement in operating performance from February
              1997 through December 1999, as evidenced by the success of the
              implementation of the Bell Atlantic wireless business model. This
              model has produced strong subscriber growth in excess of 75% year
              over year, improved revenues (based on customer growth and price
              increases) and lower network and operating costs, resulting in an
              operating profit during the first three quarters of 1999 and
              during 1998 (excluding the write-down of Project 450), as
              compared to an operating loss during 1997 and (iii) the effects
              of cost-cutting measures achieved as a result of the
              restructuring completed during 1997 and 1998, primarily related
              to a 15% reduction in headcount and elimination of duplicate
              administrative costs.

           The amount of the deferred tax asset considered realizable could be
              reduced in the near term if estimates of future taxable income
              during the carryforward periods are reduced (See Note 12).

           As of December 31, 1999, the Company had a valuation allowance of
              Ps.354,074 to reduce its deferred tax assets to estimated
              realizable value. The valuation allowance primarily relates to
              the deferred tax assets arising from tax loss carryforwards and
              tax credits. The net change in the total valuation allowance for
              the year ended December




                                        F-72
<PAGE>   196


              31, 1999 was principally due to the realization of tax loss
              carryforwards during the year ended December 31, 1999.



                                        F-73


<PAGE>   197



           The effective rate reconciliation under US GAAP as of December 31,
              is as follows:

<TABLE>
<CAPTION>
                                                                                1999             1998             1997
                                                                        -------------  --------------    -------------
<S>                                                             <C>                    <C>              <C>
             Income tax expense (benefit) at statutory rate               Ps. 145,793     (Ps.481,990)    (Ps.454,855)
                Add (deduct):
                   Inventory purchases less cost of sales                      32,544          201,311  (      32,162)
                   Depreciation and amortization                        (    288,123)          293,058  (     258,716)
                   Differences between interest and
                     inflationary gains or losses                             140,378   (     126,150)         140,767
                   Net assets tax                                             132,645           72,127          60,397
                   Income tax loss carryforwards                        (    437,548)           68,893         112,324
                   Provision for doubtful accounts                      (        719)   (     106,283)          24,809
                   Telephones to be amortized                                 269,052          211,070          62,864
                   Goodwill amortized                                          59,389           41,409          42,285
                   Pre-operating expenses                                      23,470   (      60,650)          29,081
                   Income tax rate change                                       5,450                -               -
                   Other                                                       67,971   (      97,259)   (     159,708)
                                                                        -------------  --------------    -------------
             Effective income tax expense (benefit) at effective rate     Ps. 150,301    Ps.   15,536      (Ps.432,914)
                                                                        =============  ==============    =============
</TABLE>


           4) Fair values of financial instruments

           The following methods and assumptions were used by the Company in
              estimating its fair value disclosures for financial instruments
              at December 31, 1999 and 1998.

           Cash and cash equivalents: The carrying amount reported in the
              balance sheet approximates fair value due to its short-term
              nature.

           Long term debt: The Company's long-term debt, except for the
              unsecured senior notes, bears interest at variable rates and
              consequently, the carrying value approximates fair value. As of
              December 31, 1999 and 1998, the carrying value of the unsecured
              Senior Notes Due 2004 was Ps.1,424,790 and Ps.1,667,329 and the



                                        F-74


<PAGE>   198

              fair value was Ps.1,353,551 and Ps.1,444,740, respectively. As of
              December 31, 1999, the carrying value and the fair value of the
              Senior Notes Due 2006 was Ps.3,324,507 and Ps.3,457,487,
              respectively.

           Foreign currency exchange contracts: At December 31, 1999, the book
              value and the fair value of the foreign currency hedge forward
              rate contracts was Ps.822,796 and Ps.731,500, respectively. Fair
              values were determined based on estimated current market
              settlement prices obtained from dealer quotes.

           5) Economic environment

           The Company is a Mexican corporation with substantially all of its
              operations located in Mexico and approximately 99% of its 1999
              revenues generated within Mexico. Accordingly, the economic
              environment within Mexico, which is significantly affected by the
              actions taken by the Mexican government, can be expected to have
              a significant impact on the Company's financial condition and
              results of operations and on its ability to meet its future
              obligations. The Company imports (and purchases in U.S. Dollars)
              handsets, equipment for cellular sites and other
              telecommunications equipment, while prices are set and revenues
              are generated in Mexican pesos.


                                         F-75


<PAGE>   199



           6) Disclosure of certain significant risks and uncertainties:

              A) Year 2000 compliance:

              All external and internal costs specifically associated with
                  modifying internal-use software for the Year 2000 are charged
                  to expenses as incurred by the Company. For the years ended
                  December 31, 1999 and 1998, the Year 2000 compliance costs
                  incurred by the Company, were approximately U.S.$6,095 and
                  U.S.$2,800, respectively. Amounts incurred as of December 31,
                  1997 were immaterial.

              B) Foreign Currency Exchange Risk

              Although a substantial amount of the Company's debt obligations,
                  including the long-term bank loan and unsecured senior notes,
                  is denominated in U.S. Dollars, the Company generates
                  revenues in Mexican pesos; therefore, the Company is exposed
                  to currency exchange rate risks that could significantly
                  affect the Company's ability to meet its obligations. As
                  mentioned in Note 10 and in Note 20.c, Old Iusacell entered
                  into a foreign currency hedge utilizing forward-rate
                  contracts, hedging its exchange rate exposure for principal
                  and interest payments coming due over the period April 2000
                  to April 2001. The exchange rate of Mexican pesos to the U.S.
                  Dollar is a freely floating rate which has declined in recent
                  years. Any significant decrease in the value of the Mexican
                  peso relative to the U.S. Dollar in the near term may have a
                  material adverse effect on the Company and on its ability to
                  meet its long-term debt obligations.

           7)  Concentration of credit risk

                Financial instruments, which potentially subject the Company to
                  significant concentrations of credit risk, consist
                  principally of interest-bearing investments, foreign currency
                  exchange contracts and trade accounts receivable.

                The Company maintains cash and cash equivalents, investments
                  and certain other financial instruments with various major
                  financial institutions. The Company performs periodic
                  evaluations of the relative credit standing of these
                  financial institutions and limits the amount of credit
                  exposure with any institution.

                Concentrations of credit risk with respect to trade accounts
                  receivable are limited due to the large number of subscribers
                  and their dispersion across Mexico. Prior to providing
                  services to a new subscriber, the Company requires a credit
                  card or a deposit, as a guarantee from the customer over the
                  period it provides services, and performs a credit history
                  check.


                                         F-76


<PAGE>   200




           8) Stock Purchase Plan

           As mentioned in Note 15, the Company has a fixed stock option plan,
              the ("Stock Purchase Plan"). This plan grants options to purchase
              Iusacell common stock at a price equal to the market price of the
              stock at the date of the grant. The Company applies Accounting
              Principles Board Opinion No.25 "Accounting for Stock Issued to
              Employees" and related interpretations in accounting for its
              plan. The Company has adopted the disclosure-only provisions of
              SFAS No.123 "Accounting for Stock based Compensation". The
              Company recognizes no compensation expense for its Stock Purchase
              Plan. If the Company had elected to recognize compensation
              expense based on the fair value at the grant dates for 1997
              through 1999, and subsequent fixed plan awards consistent with
              the provisions of SFAS No.123, net income and earnings per share
              would have been changed to the pro forma amounts indicated below:

<TABLE>
<CAPTION>
                                                                                           Years  ended  December  31,
                                                                               --------------------------------------

                                                                                             1999                1998
                                                                               ------------------   -----------------
<S>                                                                            <C>                  <C>
                  Under Mexican GAAP

                           Net profit (loss)        As reported                    Ps.    333,762      (Ps. 1,457,062)
                                                      Pro forma                           325,118      (    1,465,706)
                           Basic and fully
                           diluted   profit         As reported                    Ps.       0.26      (Ps.      1.30)
                           (loss) per share           Pro forma                              0.25      (         1.31)




<CAPTION>
                                                                                           Years  ended  December  31,
                                                                               --------------------------------------

                                                                                             1999                1998
                                                                               ------------------   -----------------
<S>                                                                            <C>                  <C>
                  Under U.S. GAAP:

                           Net profit (loss)        As reported                    Ps.    234,232      (Ps. 1,447,526)
                                                      Pro forma                           225,588      (    1,456,170)
                           Basic and fully
                           diluted   profit         As reported                    Ps.       0.18      (Ps.      1.29)
                           (loss) per share           Pro forma                              0.18      (         1.30)
</TABLE>




                                          F-77
<PAGE>   201
           These results may not be representative of the effects on pro forma
              net income for future years.

           The Company determined the pro forma amounts using the Black-Scholes
              option-pricing model based on the following weighted-average
              assumptions:

<TABLE>
<CAPTION>
                                                                                             1999               1998
                                                                                        ---------          ---------
<S>                                                                                     <C>                <C>
                                    Dividend yield                                             0%                 0%
                                    Expected volatility                                       71%                67%
                                    Risk-free interest rate                                   20%                25%
                                    Expected lives (in years)                                 2.0                2.7
</TABLE>

           The weighted average per share value of options granted during 1999
              and 1998 was Ps.11.06 and Ps.6.47, respectively.

           This table is a summary of the status of the Stock Purchase Plan:

<TABLE>
<CAPTION>
                                                                                                    Weighted
                                                                                                     Average
                                                                         Stock Options        Exercise Price
                                                                         -------------        --------------
<S>                                                                      <C>                  <C>
                        Outstanding December 31, 1997                      7,549,834              Ps. 10.52

                        Granted                                            2,199,600                   6.47
                        Exercised                                            967,460                   9.58
                        Canceled/forfeited                                 1,082,084                   9.82
                        Outstanding December 31, 1998                      7,699,890                   9.58

                        Granted                                            1,603,000                  11.06
                        Exercised                                          2,267,145                  10.09
                        Canceled/forfeited                                 1,532,996                   7.74
                        Outstanding December 31, 1999                      5,502,749                  10.31
</TABLE>

           As of December 31, 1999 and 1998, 3,899,749 and 5,500,290 shares,
              respectively, were exercisable; however no shares were
              exercisable at December 31, 1997. The following table summarizes
              information about Stock Purchase Plan options outstanding as of
              December 31, 1999, 1998 and 1997:

<TABLE>
<CAPTION>
                                       Range                                                      Weighted
                                          of                                   Remaining           Average
                                    Exercise                                 Contractual          Exercise
                                      Prices                Shares                  Life             Price
                                -------------------       ---------            -----------        --------
<S>                          <C>           <C>           <C>                      <C>            <C>
                1997         Ps. 8.48 to   14.00         7,549,834                    0          Ps. 10.52
                1998             5.16 to    8.48         5,332,908                    1               7.65
                1998            13.82 to   14.00         2,366,982                    1              13.92
                1999             5.16 to    9.20         2,632,017                    2               7.59
                1999            11.46 to   14.00         2,870,732                    2              12.81
</TABLE>




                                          F-78


<PAGE>   202

           9) Capitalized interest and interest expense

           As of December 31, 1999, 1998 and 1997, capitalized interest
              amounted to Ps.162,383, Ps.138,904 and Ps.349,290, respectively.
              For the years ended December 31, 1999, 1998 and 1997 interest
              expensed amounted to Ps.291,417, Ps.367,222 and Ps.306,996,
              respectively.

           10)  New Accounting Pronouncements

           SFAS 133, "Accounting for Derivative Instruments and Hedging
              Activities" is effective for all fiscal quarters of all fiscal
              years beginning after June 15, 2000. SFAS 133 requires that all
              derivative instruments be recorded on the balance sheet at their
              fair value. Changes in the fair value of derivatives are recorded
              each period in current earnings or other comprehensive income,
              depending on whether a derivative is designated as part of a
              hedge transaction and, if it is, the type of hedge transaction.
              Derivative financial instruments are currently used by the
              Company to manage interest rate risk and foreign exchange rate
              risk, on certain long-term debt. The Company is currently
              determining the impact that the adoption of SFAS 133 will have on
              its financial position or results of operations.




                                        F-79


<PAGE>   203



           11) Project 450 non-cash write-down

           As described in Note 18, during the year ended December 31, 1998,
              Old Iusacell recorded an impairment charge to write-down the
              Project 450 assets to their fair value. Under U.S. GAAP, the
              impairment charge was determined in accordance with SFAS 121 as
              follows:

           During the third quarter of 1998, changes in circumstances indicated
              that the carrying amount of the Project 450 assets might not be
              recoverable. These circumstances included (i) the successful
              deployment of more attractive alternative technology; (ii) the
              lack of availability of 450 MHz handsets at substantially lower
              costs; and (iii) that the Mexican government had not issued the
              coverage and investment requirements for the 450 MHz licenses or
              provided any indications on timing and means to clear the
              contaminated frequencies in the northern regions.

           In view of these circumstances, Old Iusacell decided not to fully
              continue Project 450, given that it was becoming less
              operationally and technically feasible. At such time, the
              undiscounted future cash flows were less than the carrying value
              of the Project 450 assets. As a result, in September 1998, Old
              Iusacell's Board of Directors resolved to writedown the Project
              450 assets. An impairment charge of Ps.1,102,401 was recorded to
              reduce the Project 450 assets to their fair value, amounting to
              Ps. 45,668. Even though there was no market for the 450 MHz
              network equipment, Old Iusacell's operations group determined
              that certain of these assets, representing about 10% of the
              related fixed assets, could be re-deployed in the mobile wireless
              network. Therefore, a full provision for impairment was recorded
              for all other assets associated with the project.

           12) Segment Information

           In 1998, the Company adopted Statement of Financial Accounting
              Standard No. 131, "Disclosures about Segments of an Enterprise
              and Related Information". SFAS No.131 establishes standards for
              the way that public enterprises must determine and report
              information about operating segments in their annual and interim
              reports.

           The "management approach" designates the internal organization that
              is used by management for making operating decisions and
              assessing performance as the source of the Company's reportable
              segments. The adoption of SFAS No.131 did not affect results of
              operations or financial position.

           The Company has three reportable segments that it operates and
              manages as strategic business units that offer different products
              and services. The Company measures its reportable segments based
              on operating income (loss), including intersegment revenues and
              corporate expenses that are allocated to the operating segments
              and excluding any non-recurring items. Intersegment transactions
              are





                                        F-80


<PAGE>   204


              accounted for at current market prices. The Company evaluates the
              performance of its segments and allocates resources to them based
              on earnings before interest, taxes, depreciation and amortization
              (EBITDA) and operating income (loss). The Company is not
              dependent on any single customer. The accounting policies
              underlying the reported segment data are the same as those
              described in the summary of significant accounting policies (see
              Note 4).



                                      F-81

<PAGE>   205



           The Company's three reportable segments and their principal
              activities are:

           Cellular - The Company operates and provides wireless cellular
              telephone services in four of the nine Regions in the Mexican
              market. The Company serves customers in large metropolitan areas
              such as Mexico City, Guadalajara, Leon and Puebla. The Company's
              services include "value added services" such as voice mail and
              caller identification of incoming calling numbers.

           Long Distance - The Company provides long distance services for
              which its first natural market is its cellular subscriber base.
              The Company is also providing these services to residential and
              commercial entities. The Company uses its own switches and
              transmission equipment and a combination of fiber optic lines,
              microwave links, satellite transmission and lines leased from
              Telmex to provide these services.

           Other Businesses - The Company provides paging, local telephony and
              data transmission services. It has concessions for PCS services
              and microwave links, which are in a preoperating stage.

           The tables below presents information about reported segments for the
              year ended December 31, 1999 and 1998 under Mexican GAAP
              measurement, using the presentation required by SFAS 131. The
              Company has not provided information for the year ending December
              31, 1997 as it was impracticable to prepare.

<TABLE>
<CAPTION>
                                                           Year ended December 31, 1999
                                                          -----------------------------

                                                    Long          Other         Total       Reconciling       Total
                                    Cellular      Distance     Businesses     Segments       Items (2)     Consolidated
                                  ---------------------------------------------------------------------------------------
<S>                                <C>            <C>           <C>          <C>            <C>            <C>
            Revenues- third party  Ps.3,929,595    Ps.110,906    Ps.162,657     4,203,158           1,495      4,204,653
            Revenues- affiliates      1,815,599       344,877       447,572     2,608,048  (   2,608,048)       -
            Depreciation and
            amortization              1,369,198        53,710         8,226     1,431,134  (       6,112)      1,425,022
            Operating income
            (loss)                       89,180  (   119,801) (     71,708)     (102,329)          93,479  (      8,850)
            EBITDA (1)                1,458,378  (    66,091) (     63,482)     1,328,805          87,367      1,416,172
            Total assets             14,530,800       318,812       718,788    15,568,400  (     734,030)     14,834,370
            Capital expenditures      1,597,961       104,960        11,000     1,713,921              -       1,713,921
</TABLE>




                                      F-82


<PAGE>   206

<TABLE>
<CAPTION>
                                                           Year ended December 31, 1998
                                                          -----------------------------

                                                    Long          Other         Total       Reconciling       Total
                                    Cellular      Distance     Businesses     Segments       Items (2)     Consolidated
                                  ---------------------------------------------------------------------------------------
<S>                                <C>            <C>           <C>          <C>            <C>            <C>


            Revenues- third party  Ps.2,941,927    Ps. 61,807   Ps. 177,874  Ps.3,181,608   (Ps.   9,211)  Ps. 3,172,397
            Revenues- affiliates      1,252,365       203,597       500,112     1,956,074     (1,956,074)       -

            Depreciation and
            amortization                846,709        25,364        22,754       894,827     (    1,977)        892,850

            Operating income
            (loss)                       60,084     (146,109)      (17,061)     (103,086)     (1,016,677)    (1,119,763)
            EBITDA (1)                  906,792     (120,747)         5,692       791,737          83,751        875,488
            Total assets             13,759,156     1,108,926     1,343,272    16,211,354     (5,060,004)     11,151,350
            Capital expenditures      3,130,393       483,748        21,348     3,635,489        -             3,635,489
</TABLE>



                                      F-83
<PAGE>   207


              (1) EBITDA as used by the Company is operating profit (loss) plus
              the sum of depreciation and amortization. The Company's
              reconciliation of EBITDA to consolidated net profit (loss) under
              Mexican GAAP as of December 31, 1999 and 1998, is as follows:


<TABLE>
<CAPTION>
                                                                                           Years ended December 31,
                                                                                ----------------------------------------
                                                                                            1999                 1998
                                                                                ----------------        ----------------
<S>                                                                          <C>                     <C>
                       EBITDA                                                       Ps.1,416,172           Ps.   875,488
                       Depreciation and amortization                              (   1,425,022)          (     892,850)
                       Project 450 non-cash write-down                               -                    (   1,102,401)
                       Other (expense) income, net                               (       23,054)                 149,046
                       Integral financing gain (cost)                                    529,525          (     427,766)
                       Equity participation in net (loss) gain of
                       associated companies and net (loss) gain on sale
                       of equity investments                                     (       47,611)                  27,922
                       Assets tax                                                (      132,645)          (      72,127)
                       Minority interest                                                  17,933                   6,342
                       Loss from discontinued operations                         (        1,536)          (      20,716)
                                                                           ----------------------    --------------------
                       Net profit (loss) for the year                              Ps.   333,762          (Ps.1,457,062)
                                                                           ======================    ====================
</TABLE>



          (2)Reconciling items primarily reflect inter-segment eliminations and
             certain non-recurring items, including a gain on sale in 1998 of
             Ps. 187,301 related to a fiber optic cable agreement (see Note
             20.g) and a non-cash write-down of Ps. 1,102,401 in connection
             with Project 450 (see Notes 18 and 20.b).

       m) Discontinued Operations

       As  described in Note 19, in December 1998, Old Iusacell decided to
           discontinue the operations of its subsidiary, Cellular Solutions,
           which was in the business of selling accessories for cellular
           handsets, and consequently, recognized a loss from discontinued
           operations amounting to Ps. 1,536 and Ps.20,716, for the years ended
           December 31, 1999 and 1998, respectively. Under U.S. GAAP the loss
           from discontinued operations is recorded as an operating expense.

       n) Extraordinary item

       Under Mexican GAAP the utilization of the Company's tax loss
           carryforwards is classified as an extraordinary item and presented
           as a separate line item in the consolidated income statement. Under
           U.S. GAAP, the utilization of the Company's tax loss carryforward is
           recorded




                                      F-84


<PAGE>   208


           as a component of the taxation expense.

21.  Subsequent events

     As part of the recapitalization and reorganization plan mentioned in Note
           1, on March 1, 1999, New Iusacell changed its name from Nuevo Grupo
           Iusacell, S.A. de C.V. to Grupo Iusacell, S.A. de C.V., and Old
           Iusacell changed its name from Grupo Iusacell, S.A. de C.V. to Grupo
           Iusacell Celular, S.A. de C.V.


                  - - - - - - - - - - - - - - - - - - - - - -



                                      F-85
<PAGE>   209
                       REPORT OF INDEPENDENT ACCOUNTANTS


The Board of Directors of
Grupo Iusacell, S. A. de C. V.:

We have audited the accompanying consolidated balance sheets of Grupo
Iusacell,S. A. de C.V. and subsidiaries as of December 31, 1999 and 1998, and
the related consolidated statements of income, changes in stockholders' equity,
and changes in financial position for each of the three years ended December 31,
1999. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing standards
in Mexico which are substantially similar, in all material respects, to United
States generally accepted auditing standards. Those standards require that we
plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement and are prepared in
accordance with generally accepted accounting principles. 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 consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of Grupo
Iusacell, S. A. de C. V. and subsidiaries as of December 31, 1999 and 1998, and
the consolidated results of its operations, changes in stockholders' equity and
changes in its consolidated financial position for each of the three years
ended,December 31, 1999, in conformity with accounting principles generally
accepted in Mexico.

Accounting principles generally accepted in Mexico vary in certain respects from
accounting principles generally accepted in the United States. In our opinion,
based on our audits, application of accounting principles generally accepted in
the United States would have affected the determination of the amount shown as
net loss for the years ended December 31, 1999, 1998 and 1997 and the total
amount of stockholders' equity as of December 31, 1999 and 1998 to the extent
summarized in Note 20 to the consolidated financial statements.

PricewaterhouseCoopers

Juan Manuel Ferron Solis
Partner

Mexico City, Mexico
February 29, 2000 (except with
respect to the matters discussed
in Notes 20, 21 and 22, for which
the date is March 16, 2000).




                                      F-86
<PAGE>   210
                GRUPO IUSACELL, S. A. DE C. V. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS

                        AS OF DECEMBER 31, 1999 AND 1998

                             (Notes 1, 2, 3 and 4)

    (Adjusted for price-level changes and expressed in thousands of constant

                     Mexican pesos as of December 31, 1999)

<TABLE>
<CAPTION>
                                                                                                      1999               1998
                                                                                         ------------------------------------
                         ASSETS
                         ------
<S>                                                                                      <C>                  <C>
CURRENT:

    Cash and cash equivalents (Note 4.c)                                                    Ps.   178,061      Ps.    286,666
                                                                                         ----------------   -----------------
    Accounts receivable:
        Trade, net of Ps.149,278 and Ps.75,400 of  allowance for doubtful
           accounts in 1999 and 1998, respectively (Note 4.d)                                     707,934             340,492
        Related parties (Note 5)                                                                   47,140              12,782
        Recoverable taxes and other                                                               601,279             661,970
                                                                                         ----------------   -----------------
                                                                                                1,356,353           1,015,244

                                                                                         ----------------   -----------------
    Inventories (Note 6)                                                                          184,328             207,812
                                                                                         ----------------   -----------------
                  Total current assets                                                          1,718,742           1,509,722

INVESTMENT IN ASSOCIATED COMPANIES (Note 7)                                                        25,237              17,425
PROPERTY AND EQUIPMENT, net (Note 8)                                                            6,771,108           5,961,927
OTHER ASSETS, net (Note 9)                                                                      2,021,277           1,750,702
EXCESS OF COST OF INVESTMENTS IN SUBSIDIARIES OVER BOOK VALUE, net of
    accumulated  amortization of Ps.487,245 in 1999 and  Ps.409,108 in  1998 (Note 4.i)         1,801,211           1,911,574
                                                                                         ----------------   -----------------
                  Total assets                                                              Ps.12,337,575       Ps.11,151,350
                                                                                         ================   =================
                          LIABILITIES
                          -----------
CURRENT:
    Notes payable (Note 10)                                                               Ps.      94,986       Ps.   833,799
    Current portion of long- term debt (Note 10)                                                  505,643                   -
    Trade accounts payable (Note 11)                                                              641,479             980,749
    Related parties (Note 5)                                                                      116,034             140,082
    Taxes and other payables                                                                      884,842             850,572
    Income tax (Note 12)                                                                            1,375              54,311
    Employee profit sharing (Note 12)                                                                 379                   6
                                                                                          ----------------   ----------------
                  Total current liabilities                                                     2,244,738           2,859,519

LONG-TERM DEBT (Note 10)                                                                        3,991,234           4,168,322
TRADE ACCOUNTS PAYABLE, LONG-TERM (Note 11)                                                             -               2,370
COMMITMENTS AND CONTINGENCIES (Notes 4.k and 13)                                                    2,370               2,871
                                                                                          ----------------   ----------------
                  Total liabilities                                                       Ps.   6,238,342       Ps. 7,033,082
                                                                                          ----------------   ----------------
                     STOCKHOLDERS' EQUITY
                     --------------------
CONTRIBUTED CAPITAL (Notes 14, 15 and 16):
    Capital stock                                                                          Ps. 11,314,227       Ps. 9,697,443
    Capital contributed                                                                            81,607              81,607
                                                                                          ---------------    ----------------
                                                                                               11,395,834           9,779,050

                                                                                          ----------------   ----------------
EARNED CAPITAL (Note 16):
    Accumulated profits (losses):
        Legal reserve                                                                               4,461               4,461
        For prior years                                                                  (      4,902,385)    (     3,445,323)
        For the year                                                                               382,447    (     1,457,062)
                                                                                         ----------------   -----------------
                                                                                         (      4,515,477)    (     4,897,924)
                                                                                         ----------------   -----------------
        Deficit from restatement                                                         (        756,401)    (       763,769)
                                                                                         ----------------   -----------------
                  Total majority stockholders' equity                                           6,123,956           4,117,357

MINORITY INTEREST                                                                        (        24,723)                 911
                                                                                         ----------------   ------------------
                  Total stockholders' equity                                                    6,099,233           4,118,268
                                                                                         ----------------   ------------------
                  Total liabilities and stockholders' equity                                Ps.12,337,575       Ps.11,151,350
                                                                                         ================   =================
</TABLE>


                                      F-87
<PAGE>   211
                 GRUPO IUSACELL, S. A. DE C. V. AND SUBSIDIARIES

                         CONSOLIDATED INCOME STATEMENTS

              FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

                              (Notes 1, 2, 3 and 4)

    (Adjusted for price-level changes and expressed in thousands of constant

                     Mexican pesos as of December 31, 1999)

<TABLE>
<CAPTION>
                                                                                        1999             1998            1997
                                                                                ---------------   ---------------   --------------
<S>                                                                             <C>               <C>               <C>
REVENUES:
         Services                                                                  Ps.3,767,693      Ps.2,750,863     Ps.2,055,803
         Telephone equipment sales and other                                            436,960           421,534          422,788
                                                                                ---------------   ---------------   --------------
                                                                                      4,204,653         3,172,397        2,478,591
                                                                                ---------------   ---------------   --------------
COST OF SALES:
         Cost of services                                                             1,074,191           860,821          685,051
         Cost of telephone equipment sales and other                                    269,491           225,548          268,373
                                                                                ---------------   ---------------   --------------
                                                                                      1,343,682         1,086,369          953,424
                                                                                ---------------   ---------------   --------------
                       Gross profit                                                   2,860,971         2,086,028        1,525,167
                                                                                ---------------   ---------------   --------------

OPERATING EXPENSES                                                                    1,444,508         1,210,540          990,880

DEPRECIATION AND AMORTIZATION                                                         1,424,363           892,850          775,258

450 PROJECT NON-CASH WRITEDOWN (Note 18)                                                      -         1,102,401                -
                                                                                ---------------   ---------------   --------------
                       Operating loss                                           (         7,900)  (     1,119,763)  (      240,971)
                                                                                ---------------   ---------------   --------------

OTHER EXPENSES (INCOME), net                                                             23,054   (       149,046)               -
                                                                                ---------------   ---------------   --------------

PROVISION FOR EQUIPMENT IMPAIRMENT (Note 4.b)                                                 -                 -        1,236,307
                                                                                ---------------   ---------------   --------------
INTEGRAL FINANCING (GAIN) COST:
         Interest expense, net                                                          268,710           250,873          330,659
         Foreign exchange (gain) loss, net                                      (       184,837)          939,474           64,565
         Gain from monetary position                                            (       661,133)  (       762,581)  (      389,975)
                                                                                ---------------   ---------------   --------------
                                                                                       (577,260)          427,766            5,249
                                                                                ---------------   ---------------   --------------
EQUITY   PARTICIPATION   IN   NET   LOSS  (GAIN)   OF
         ASSOCIATED COMPANIES  AND  NET LOSS (GAIN)
         ON SALE OF EQUITY INVESTMENTS (Note 7)                                          47,611   (        27,922)  (      210,076)
                                                                                ---------------   ---------------   --------------
                     Profit (loss) from continuing operations before assets
                       tax, income tax,  minority interest and extraordinary
                       item                                                             498,695   (     1,370,561)  (    1,272,451)
PROVISIONS FOR:
         Assets tax                                                                     132,645            72,127           60,397
         Income Tax                                                                     405,881                 -                -
                                                                                ---------------   ---------------   --------------
                     Loss from continuing operations before minority
                       interest and extraordinary item                          (        39,831)  (     1,442,688)  (    1,332,848)

MINORITY INTEREST                                                                        17,933             6,342              276
                                                                                ---------------   ---------------   --------------
                     Loss from continuing operations before extraordinary
                       item                                                     (        21,898)  (     1,436,346)  (    1,332,572)

EXTRAORDINARY ITEM:
         Amortization of tax loss carryforwards                                         405,881                 -                -
                                                                                ---------------   ---------------   --------------
                     Net profit (loss) from continuing operations                       383,983   (     1,436,346)  (    1,332,572)

LOSS FROM DISCONTINUED OPERATIONS (net of Income tax) (Note 19)                           1,536            20,716                -
                                                                                ---------------   ---------------   --------------
                     Net profit (loss) for the year                               Ps.   382,447   (Ps.  1,457,062)  (Ps. 1,332,572)
                                                                                ===============   ===============   ==============
WEIGHTED AVERAGE NUMBER OF SHARES OF
         COMMON STOCK OUTSTANDING (thousands)                                         1,286,844         1,121,396        1,070,825
                                                                                ===============   ===============   ==============

LOSS PER SHARE BEFORE EXTRAORDINARY ITEM (pesos)                                (Ps.       0.02)  (Ps.       1.30)  (Ps.      1.24)
                                                                                ===============   ===============   ==============

NET PROFIT (LOSS) PER SHARE (pesos)                                             Ps.        0.30   (Ps.       1.30)  (Ps.      1.24)
                                                                                ===============   ===============   ==============
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                      F-88
<PAGE>   212




                 GRUPO IUSACELL, S. A. DE C. V. AND SUBSIDIARIES


           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

              FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

                              (Notes 1, 2, 3 and 4)

    (Adjusted for price-level changes and expressed in thousands of constant

                     Mexican pesos as of December 31, 1999)



<TABLE>
<CAPTION>
                                                                                         Accumulated profits (losses)
                                                    Capital                            -------------------------------
                                                     stock            Capital            Legal           Prior
                                                  subscribed       contributions        reserve              years
                                                 -------------        ----------        --------      ---------------
<S>                                               <C>               <C>                <C>            <C>
Balance at December 31, 1996                      Ps.7,573,183         Ps.81,607        Ps.4,461      (Ps. 1,586,610)

Application of 1996 net loss                                                                          (      526,141)
Increase in capital stock from the
     capitalization of stockholders'
     debt                                              817,781
Increase in capital stock through
     the issuance of shares under the
     Executive Stock Purchase Plan                    112,783
Minority interest for the year
Net loss for the year
                                                 -------------        ----------        --------      ---------------

Balance at December 31, 1997                         8,503,747            81,607           4,461      (    2,112,751)

Application of 1997 net loss                                                                          (    1,332,572)
Increase in capital stock from the
     capitalization of stockholders'
     debt                                            1,185,634
Increase in capital stock through
     the issuance of shares under the
     Executive Stock Purchase Plan                       8,062
Recognition of inflation effects
     on financial information
Minority interest for the year
Net loss for the year
                                                 -------------        ----------        --------      ---------------

Balance at December 31, 1998                         9,697,443            81,607           4,461      (    3,445,323)

Application of 1998 net loss                                                                          (    1,457,062)
Increase in capital stock from the
     capitalization of stockholders'
     debt                                            1,616,784
Recognition of inflation effects
     on financial information
Minority interest for the year
Net profit for the year
                                                 -------------        ----------        --------      ---------------

Balance at December 31, 1999                     Ps.11,314,227        Ps. 81,607        Ps.4,461      (Ps. 4,902,385)
                                                 =============        ==========        ========      ===============
</TABLE>


<TABLE>
<CAPTION>
                                                Accumulated
                                               profits (losses)
                                               ----------------        Deficit                                  Total
                                                   For the               from            Minority           stockholders'
                                                     year            restatement         Interest              equity
                                              --------------        ------------        -----------          ------------
<S>                                         <C>                     <C>                 <C>                  <C>
Balance at December 31, 1996                (Ps.     526,141)        (Ps.725,802)         Ps.  8,057          Ps.4,828,755

Application of 1996 net loss                         526,141                                                            -
Increase in capital stock from the
     capitalization of stockholders'
     debt                                                                                                         817,781
Increase in capital stock through
     the issuance of shares under the
     Executive  Stock Purchase Plan                                                                               112,783
Minority interest for the year                                                                7,362                 7,362
Net loss for the year                       (     1,332,572)                                                (   1,332,572)
                                              --------------        ------------        -----------          ------------

Balance at December 31, 1997                (     1,332,572)        (   725,802)             15,419             4,434,109

Application of 1997 net loss                       1,332,572                                                            -
Increase in capital stock from the
     capitalization  of stockholders'
     debt                                                                                                       1,185,634
Increase  in  capital  stock through
     the issuance of shares under the
     Executive Stock Purchase Plan                                                                                  8,062
Recognition of inflation effects
     on financial information                                       (    37,967)                            (      37,967)
Minority interest for the year                                                          (   14,508)         (      14,508)
Net loss for the year                       (     1,457,062)                                                (   1,457,062)
                                              --------------        ------------        -----------          ------------

Balance at December 31, 1998                (     1,457,062)        (   763,769)                911             4,118,268

Application of 1998 net loss                       1,457,062                                                            -
Increase in capital stock from the
     capitalization of stockholders'
     debt                                                                                                       1,616,784
Recognition of inflation effects
     on financial information                                              7,368                                    7,368
Minority interest for the year                                                          (   25,634)         (      25,634)
Net profit for the year                              382,447                                                      382,447
                                              --------------        ------------        -----------          ------------

Balance at December 31, 1999                  Ps.    382,447        (Ps.756,401)        (Ps.24,723)          Ps.6,099,233
                                              ==============        ============        ===========          ============
</TABLE>


  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                      F-89

<PAGE>   213




                 GRUPO IUSACELL, S. A. DE C. V. AND SUBSIDIARIES


            CONSOLIDATED STATEMENTS OF CHANGES IN FINANCIAL POSITION

              FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

                              (Notes 1, 2, 3 and 4)

    (Adjusted for price-level changes and expressed in thousands of constant

                     Mexican pesos as of December 31, 1999)


<TABLE>
<CAPTION>
                                                                               1999                1998               1997
                                                                        ----------------     --------------     --------------
<S>                                                                     <C>                  <C>                <C>
OPERATING ACTIVITIES:
  Loss from continuing operations before extraordinary item             (Ps.      21,898)    (Ps. 1,436,346)    (Ps. 1,332,572)
  Items not requiring the use of resources:
      Depreciation and amortization                                            1,424,363            892,850            775,258
      450 Project non cash writedown                                                   -          1,102,401                  -
      Provision for equipment impairment                                               -                  -          1,236,307
      Equity participation in net loss (gain) of associated compa-
       nies and net loss (gain) on sale of equity investments                     47,611     (       27,922)    (      210,076)
      Minority interest                                                 (        17,933)     (        6,342)    (          276)
                                                                        ----------------     --------------     --------------
                                                                               1,432,143            524,641            468,641

  Resources (used for) provided by operating activities
         Trade accounts receivable                                      (        367,442)    (       68,036)    (       69,164)
         Related parties                                                          60,691             78,986     (      482,572)
         Recoverable taxes and other                                    (         58,406)    (      360,775)    (      176,629)
         Inventories                                                              23,484            112,682     (      204,300)
         Trade accounts payable                                         (        341,640)            39,830            259,778
         Taxes and other payables                                                 34,270            416,544     (       98,679)
         Income tax                                                     (         52,936)            42,543              2,343
         Employee profit sharing                                                     372     (           99)    (           86)
         Other                                                          (            501)    (          192)               143
                                                                        ----------------     --------------     --------------
         Resources provided by (used for)  operating activities
             before extraordinary item and discontinued operations               730,035            786,124     (      300,525)

  Amortization of tax loss carryforwards                                         405,881                  -                  -
  Loss from discontinued operations                                     (          1,536)            20,716                  -
                                                                        ----------------     --------------     --------------
         Resources provided by (used for) operating activities                 1,134,380            765,408     (      300,525)
                                                                        ----------------     --------------     --------------
FINANCING ACTIVITIES:
  Proceeds from long-term debt                                                   328,555          1,238,406          2,955,992
  Principal payments on long-term debt                                                 -     (       26,080)    (      956,338)
  (Decrease) increase in notes payable                                  (        738,813)           830,249     (    1,074,666)
  Increase in capital stock from the capitalization of stockholders'
      debt                                                                     1,616,784          1,185,634            817,781
  Increase in capital stock through the issuance of shares under
      the Executive Employee Stock Purchase Plan                                       -              8,062            112,783
                                                                        ----------------     --------------     --------------
         Resources provided by financing activities                            1,206,526          3,236,271          1,855,552
                                                                        ----------------     --------------     --------------
INVESTING ACTIVITIES:
  Purchase of property and equipment                                    (      1,502,280)    (    2,647,158)    (      941,899)
  Sale of common stock of associated companies                                    11,856             12,334            321,833
  Purchase of PCS frequencies                                                          -     (      553,873)                 -
  Increase in telephones to be amortized                                (        758,281)    (      620,798)    (      225,621)
  Purchase of other assets                                              (        200,806)    (       62,051)    (      692,938)
                                                                        ----------------     --------------     --------------
         Resources used for investing activities                        (      2,449,511)    (    3,871,546)    (    1,538,625)
                                                                        ----------------     --------------     --------------

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                    (        108,605)           130,133             16,402

CASH  AND  CASH  EQUIVALENTS AT THE BEGINNING OF
      THE YEAR                                                                   286,666            156,533            140,131
                                                                        ----------------     --------------      -------------
CASH AND  CASH  EQUIVALENTS  AT THE END OF THE YEAR                        Ps.   178,061      Ps.   286,666      Ps.   156,533
                                                                        ================     ==============      =============
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.


                                      F-90

<PAGE>   214

                 GRUPO IUSACELL, S. A. DE C. V. AND SUBSIDIARIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                     AS OF DECEMBER 31, 1999, 1998 AND 1997

   (Except as otherwise noted, adjusted for price-level changes and expressed

        in thousands of constant Mexican pesos as of December 31, 1999.

              Amounts expressed in U.S. Dollars are in thousands.)

1. Entity and Nature of Business

        Grupo Iusacell, S.A. de C.V. (the "Company") is a holding company
          incorporated on October 6, 1992, and as mentioned in the following
          paragraph, starting August 4, 1999, the Company is subsidiary of Nuevo
          Grupo Iusacell, S.A. de C.V. ("New Iusacell"). Its subsidiaries are
          primarily engaged in the wireless telecommunications business and hold
          concessions to operate cellular telephone systems in four contiguous
          market areas (each a "Region") in central Mexico. The Company holds
          the celllular concessions for Region 5 (Guadalajara), Region 6 (Leon),
          Region 7 (Puebla) and a cellular authorization for Region 9 (Mexico
          City). The Company and its subsidiaries are referred to collectively
          herein as the "Group" or "Grupo Iusacell".

        As a part of a recapitalization and restructuring plan, a new holding
          company, New Iusacell, was incorporated on August 6, 1998 to acquire
          and hold all of the outstanding shares of the Company. In July 1999,
          New Iusacell initiated an offer to exchange its two classes of common
          stock for the four classes of common stock of the Company then
          outstanding on a one for one basis. As a result of the exchange, New
          Iusacell acquired 99.5% of Company's shares when the offer expired on
          August 10, 1999. Second offer expired on February 29, 2000 and as a
          result New Iusacell owns 99.9% of Company's shares. New Iusacell
          intends to make a repurchase offer for the remaining shares of the
          Company in the second quarter of 2000.

        In October 1995, a subsidiary of the Company received a concession from
          the Mexican government to operate as a long distance carrier and began
          offering long distance service in August 1996. During 1996, the
          Company also signed a joint venture agreement for the operation of a
          business to provide nationwide and international paging services. The
          joint venture began to provide paging services in August 1996. In May
          1998, a subsidiary of the Company acquired frequencies through
          auctions conducted by the Mexican government to provide wireless
          personal communication services ("PCS") in Regions 1 and 4 in northern
          Mexico.

        New Iusacell holds a 99.5% ownership interest in the Company. Carlos
          Peralta and companies and individuals controlled by or related to him


                                      F-91
<PAGE>   215

          (together, the "Peralta Group") and subsidiaries of Bell Atlantic
          Corporation ("Bell Atlantic") hold substantial ownership interests
          (direct or indirect) in New Iusacell.

        In February 1997, after execution of a definitive agreement between the
          Company's principal shareholders and approval by the Mexican
          government, Bell Atlantic assumed management control of the Company
          from the Peralta Group. After the recapitalization and restructuring
          plan mentioned above, Bell Atlantic also has management control of New
          Iusacell.



                                      F-92
<PAGE>   216




      Summary

         The subsidiaries of the Company which are included in the consolidated
            financial statements are as follows:

<TABLE>
<CAPTION>
                                                                          Economic interest
                                                                         (direct or indirect)
                                                                                as of
                                                                              December 31
                                                                           -----------------
                        Subsidiary                                         1999         1998
        ------------------------------------------                         ----         ----
<S>                                                                       <C>         <C>
        S.O.S. Telecomunicaciones, S.A. de C.V. (Region 9)                  100%        100%
        Iusacell, S.A. de C.V.                                              100%        100%
        Sistecel, S.A. de C.V.                                              100%        100%
        Comunicaciones Celulares de Occidente,  S.A. de C.V. (Region 5)     100%        100%
        Sistemas Telefonicos Portatiles Celulares, S.A. de C.V. (Region 6)  100%        100%
        Telecomunicaciones del Golfo, S.A. de C.V.  (Region 7)              100%        100%
        Inflight Phone de Mexico, S.A de C.V.                               100%        100%
        Inmobiliaria Montes Urales 460, S.A. de  C.V.                       100%        100%
        Mexican Cellular Investments, Inc.                                  100%        100%
        Iusanet, S.A. de C.V.                                               100%        100%
        Promotora Celular, S.A. de C.V.                                     100%        100%
        Renta-Cell, S.A. de C.V.                                               -        100%
        Iusatelecomunicaciones, S.A. de C.V.                                 95%         95%
        Iusatel, S.A. de C.V.                                                95%         95%
        Grupo Iusacell Nicaragua, S.A.                                      100%        100%
        Compania Colombiana de Telefonia Celular, S.A.                         -         70%
        Cellular Solutions de Mexico, S.A. de C.V.                          100%        100%
        Satelitron, S.A. de C.V.                                             65%         65%
        Infotelecom, S.A. de C.V.                                            49%         49%
        Punto a Punto Iusacell, S.A. de C.V.                                 95%         95%
        Iusacell PCS, S.A. de C.V. (Regions 1 and 4)                         95%         95%
</TABLE>

2.  Acquisitions, Disposals and Group Structure

         In November 1997, in connection with the resolution of various matters,
            the Group increased its ownership in Renta-Cell, S.A. de C.V.
            ("Renta-Cell") from 70% to 100% by acquiring the remaining 30%
            interest from the other Renta-Cell shareholders. The cost of this
            acquisition was Ps.24,647, all of which represented the excess of
            investment cost over book value. This amount was charged to
            operations during the year ended December 31, 1997. During 1999,
            Renta-Cell was merged into Promotora Celular, S.A. de C.V. The
            merger was recorded based on the financial statements of both
            subsidiary companies as of March 31, 1999.



                                      F-93
<PAGE>   217



         In December 1998, the Group increased its ownership in Cellular
            Solutions de Mexico, S.A. de C.V. ("Cellular Solutions") from 68% to
            100% by acquiring the remaining 32% interest from the other
            shareholder, an alternate director of New Iusacell. This interest
            was acquired in anticipation of the discontinuance of Cellular
            Solutions (see Note 19). The cost of this acquisition was Ps.3,932,
            all of which represented the excess of investment cost over book
            value. The amount of such excess was included in Cellular Solutions'
            loss from discontinued operations for the year ended December 31,
            1998.

         In November 1999, the Group liquidated its investment in Compania
            Colombiana de Telefonia Celular, S.A. ("Telecel") and recorded a
            loss of Ps.49,775.

      Group Structure

      Under the laws established by the Mexican government related to Bell
         Atlantic's assumption of management control, the Company may not own
         the majority of the voting stock of companies that hold concessions to
         provide telecommunications services other than cellular service. In
         November 1998, the Company and Jose Ramon Elizondo, a director of the
         Company (herein referred to as the "Mexican National"), entered into a
         joint venture formation agreement ("the Agreement") pursuant to which
         they agreed to participate together in the microwave frequencies
         leasing, long distance, local telephony, PCS and paging businesses. The
         Company and the Mexican National agreed that the Company would own
         94.9% of the economic interest and 49% of the voting shares of Iusatel,
         S.A. de C.V., the Company's long distance concessionaire ("Iusatel"),
         Iusatelecomunicaciones, S.A. de C.V., the Company's fixed wireless
         local telephony operation ("Iusatelecomunicaciones"), Punto-a-Punto
         Iusacell, S.A. de C.V., a microwave frequencies concessionaire
         ("Punto-a-Punto Iusacell") and Iusacell PCS, S.A. de C.V., which holds
         concessions for 1.9GHz (PCS) frequencies in Regions 1 and 4 ("Iusacell
         PCS"). The Mexican National would own 5.1% of the economic interest and
         51% of the voting shares of these companies. In addition, the Mexican
         National agreed to purchase a 2% economic and voting interest in
         Infotelecom, S.A. de C.V., a paging company ("Infotelecom"), at cost,
         from the Company, which would continue to hold a 49% economic and
         voting interest in such company. The Mexican National completed this
         purchase in December 1998 for Ps. 26.

      In December 1995, the Company signed a joint venture agreement with
         Infomin, S.A. de C.V. ("Infomin"), a Mexican company which holds a
         fifteen-year concession to provide nationwide and international paging
         services through July 2009. Pursuant to this agreement, in March 1996,
         the Company and Infomin established a joint venture company,
         Infotelecom S.A. de C.V. ("Infotelecom"). As of December 31, 1999,
         Infotelecom is owned 49%, 49% and 2%, by Old Iusacell, Infomin and the
         Mexican National, respectively. Under the Infotelecom joint venture

                                      F-94
<PAGE>   218

         agreement, the Company committed to contribute up to U.S.$10,500. As of
         December 31, 1999 and 1998, the Company had invested U.S.$10,000 and
         U.S.$9,032, respectively. This agreement establishes the individual and
         joint responsibilities of the partners. If a partner does not fulfill
         its responsibilities, sanctions could cause such partner to lose its
         investment and incur a penalty of up to U.S.$1,000.

      In October 1997, the Company and the Mexican National incorporated Punto a
         Punto Iusacell, a company which participates in government auctions for
         microwave frequencies and operates concessions acquired in those
         auctions. Punto a Punto Iusacell acquired three concessions in the
         short haul microwave frequencies auction concluded in October 1997 and
         is negotiating to lease long haul microwave frequencies won at auction
         by a third party.

      In June 1998, the Company and the Mexican National incorporated Iusacell
         PCS, S.A. de C.V., a company formed to participate in government
         auctions for frequencies in the 1.9 GHz band. Iusacell PCS acquired
         concessions in Regions 1 and 4 in such auctions, which were concluded
         in May 1998.

      In November 1998, pursuant to the Agreement, the Mexican National acquired
         51% of the voting shares of each of Iusatel and Iusatelecomunicaciones
         for Ps. 25,130 and Ps. 8,597, respectively. The shares of Infotelecom,
         Punto a Punto Iusacell, Iusacell PCS, Iusatel and
         Iusatelecomunicaciones (each a "Non-Cellular Subsidiary" and together,
         the "Non-Cellular Subsidiaries" acquired by the Mexican National
         pursuant to the Agreement are or will be illiquid. As a result, the
         Company agreed to grant the Mexican National, from and after June 30,
         2002 (or sooner under certain circumstances), the right to put all, but
         not less than all, shares in any one or more Non-Cellular Subsidiary to
         the Company for an amount equal to his investment in the corresponding
         Non-Cellular Subsidiary, his cost of money to finance such investment
         or investments plus, for each year of his investment, 4% of his
         investment amount, grossed up with respect to any applicable Mexican
         income taxes. In return, the Agreement also contains a call option
         which provides the Company the right at any time to call the Mexican
         National's interest in these companies at the same price as if the put
         were exercised, subject to any legal requirement to have another
         Mexican National purchase the shares subject to the call option.

      The Mexican National does not have the unilateral right to approve actions
         at the shareholder or board level of the Non-Cellular Subsidiaries.
         Under each company's by-laws, all shareholder or board action must also
         be approved by the majority of the shares held by the Company or a
         majority of the board members designated by the Company, respectively.

      The Agreement, together with each joint venture company's by-laws, enable
         the Company to have management control over the day-to-day operations
         and financial administration of the Non-Cellular Subsidiaries. The
         Mexican National cannot alone, among other things, select, terminate or
         determine the compensation of management or establish operating and
         capital decisions in the ordinary course of business.



                                      F-95
<PAGE>   219

      Consequently, the Company consolidates these subsidiaries in accordance
         with Bulletin B-8, "Consolidated and Combined Financial Statements and
         valuation of permanent investments" issued by the Mexican Institute of
         Public Accountants ("Bulletin B-8"), which provides that, in the event
         that majority ownership of a company's voting shares does not exist,
         control over the day-to-day operations and financial administration of
         that company may be achieved by other means. Since the Company has such
         other arrangements in place with the majority shareholder, the
         requirement for consolidation under generally accepted accounting
         principles in Mexico ("Mexican GAAP") is satisfied.

3.  Basis of presentation

      a) Basis of presentation

         The Group's consolidated financial statements have been prepared in
            conformity with Mexican GAAP. The consolidated financial statements
            have been presented in thousands of constant Mexican pesos as of
            December 31, 1999 as required by Bulletin B-10, "Recognition of the
            Effects of Inflation on Financial Information", as amended, issued
            by the Mexican Institute of Public Accountants ("Bulletin B-10").



                                      F-96
<PAGE>   220



      b) Consolidated financial
         statements

         Those companies in which the Company holds 50% or more of the capital
            stock and/or exercises control over operating and financing
            activities are included in the consolidated financial statements. In
            addition, while the Company owns less than 50% of the voting common
            stock of Iusatel, Iusatelecomunicaciones, Infotelecom, Punto a Punto
            Iusacell and Iusacell PCS, it consolidates them because it exercises
            management control over their day-to-day operations and financial
            administration by appointment of the shareholders and other
            arrangements (see Note 2). All significant inter-company balances
            and transactions have been eliminated in consolidation.

      c) Use of estimates

         The preparation of financial statements in conformity with generally
            accepted accounting principles requires management to make estimates
            and assumptions that affect the reported amounts of assets and
            liabilities and disclosure of contingent assets and liabilities at
            the dates of the financial statements and the reported amounts of
            revenues and expenses during the reporting periods. Actual results
            could differ from those estimates.

4.  Accounting Policies

      A summary of the Group's significant accounting policies is as follows:

      a) Monetary unit

         The financial statements are presented in Mexican pesos, the currency
            that, based on Mexican laws, must be used to prepare the accounting
            records of the Company and its Mexican subsidiaries.

      b) Effects of inflation on the
         financial statements

         The consolidated financial statements of the Group have been prepared
            in accordance with Bulletin B-10. The Third Amendment to Bulletin
            B-10, effective for fiscal years beginning January 1, 1990, requires
            the restatement of all comparative financial statements to constant
            Mexican pesos as of the date of the most recent balance sheet
            presented. Accordingly, the consolidated financial statements have
            been restated as follows:


                                      F-97
<PAGE>   221

            -     The balance sheet amounts as of December 31,1998 presented in
                  the consolidated financial statements have been restated to
                  constant Mexican pesos as of December 31, 1999 based on the
                  National Consumer Price Index ("NCPI") published by Banco de
                  Mexico (the "Mexican Central Bank").

            -     Consolidated income statements for the current and prior years
                  have been restated to constant Mexican pesos as of December
                  31, 1999 using the NCPI from the periods in which the
                  transactions (income and expenses) occurred.

            -     Bulletin B-12, "Statement of Changes in Financial
                  Information", issued by the Mexican Institute of Public
                  Accountants ("Bulletin B-12"), addresses the presentation of
                  the statement of changes in financial position when financial
                  statements have been restated to constant Mexican pesos as of
                  the latest balance sheet date. Bulletin B-12 identifies the
                  origin and application of resources representing differences
                  between beginning and ending balance sheet amounts in constant
                  Mexican pesos, excluding the effect of holding non-monetary
                  assets. Bulletin B-12 also provides that monetary and foreign
                  exchange gains and losses should not be eliminated from
                  resources provided by operating or financing activities.

         The items that originate from the recognition of effects of inflation
            on financial information are as follows:

         Restatement of non-monetary assets:

         Inventories are valued at the average price of the purchases made
            during the period, and are restated using the NCPI, without
            exceeding net realizable value.

         Based on the Fifth Amendment to Bulletin B-10, effective January 1,
            1997, property and equipment, net, and depreciation for the year are
            restated using the NCPI, without exceeding net realizable value.

         In October 1997, the Group recorded an impairment loss to reduce the
            value of its investment in its analog communications equipment to
            fair value. The valuation of the analog equipment was determined
            based on an appraisal performed by independent appraisers registered
            with the Comision Nacional Bancaria y de Valores in order to comply
            with Bulletin B-10, which requires non-monetary assets to be valued
            as closely as possible to, but not higher than, their fair market
            value.

         In December 1997, as further described in Note 13.d, the Company signed
            an agreement with subsidiaries of Lucent Technologies, Inc.
            ("Lucent") to purchase analog and digital communications equipment,
            primarily to address (i) customer requirements for better voice
            quality, (ii) the need to increase network capacity to handle
            rapidly growing subscriber levels, and (iii) the need to remain
            competitive, particularly in view of the government's auction of
            digital wireless concessions in



                                      F-98
<PAGE>   222

            the 1.9 GHz frequency band to other carriers.

         Property and equipment are depreciated using the straight-line method,
            based on the restated values. The average annual rates of
            depreciation used by the Group are as follows:

<TABLE>
<CAPTION>
                                                         1999      1998
                                                         ----      ----
<S>                                                      <C>      <C>
                       Buildings and facilities             4%       4%
                       Communications equipment             9%       9%
                       Furniture and fixtures               9%       9%
                       Transportation equipment            18%      18%
                       Computer equipment                  21%      21%
                       Cellular rental telephones          25%      25%
</TABLE>

         Investments in associated companies are accounted for using the equity
            method based on the associated company's equity and are adjusted for
            the effects of inflation in accordance with Bulletin B-10.



                                      F-99
<PAGE>   223



         Restatement of stockholders' equity:

         The contributed and earned capital accounts include the effect of
            restatement determined by applying the NCPI factor from the date
            capital was contributed or earned. The restatement represents the
            amount required to maintain the contributions and accumulated
            results in constant Mexican pesos as of December 31, 1999.

         The excess or deficit from restatement of capital account is an element
            of stockholders' equity that includes surplus or deficit from
            holding non-monetary assets, which represents the excess or deficit
            in specific values of net non-monetary assets in comparison with the
            increase attributable to general inflation as measured by the NCPI.

         Integral financing (gain) cost:

         Integral financing (gain) cost is comprised of net interest expense,
            foreign exchange gains and losses, and gains and losses from net
            monetary position.

         Foreign exchange gains and losses on transactions denominated in
            currencies other than Mexican pesos result from fluctuations in
            exchange rates between the date transactions are recorded and the
            date of settlement or period end.

         Gains and losses from net monetary position represent the effects of
            inflation, as measured by the NCPI, on the Group's monetary assets
            and liabilities at the beginning of each month. If monetary
            liabilities exceed monetary assets, there is a gain from monetary
            position. If monetary liabilities are less than monetary assets,
            there is a resulting loss from monetary position.

      c) Cash and cash equivalents

         Cash and short-term investments consist primarily of short-term, fixed
            rate investments and bank deposits. The Group invests its excess
            cash in deposits with major banks. The investments are carried at
            cost plus accrued interest, approximating market value. These
            investments are highly liquid cash equivalents, having a maturity of
            ninety days or less when acquired.

      d) Allowance for doubtful
         accounts

         The Group cancels service to customers with invoices that are 60 days
            past due. The allowance for doubtful accounts represents the
            Company's estimate of the probable loss inherent in all accounts
            receivable due togeneral historical trends of customer performance
            and factors surrounding specific customers' credit risk. The Group



                                     F-100
<PAGE>   224


            wrote off accounts receivable for Ps.18,889, Ps.59,506 and Ps.86,723
            in 1999, 1998 and 1997, respectively. The charge to income for the
            year in order to increase the allowance for doubtful accounts
            amounted to Ps.92,767, Ps.30,913 and Ps.48,524 in 1999, 1998 and
            1997, respectively.



                                     F-101
<PAGE>   225



      e) Investment in associated
         companies

         The Group carries long-term investments in associated companies in
            which the Group owns between 20% and 50% of the Company's voting
            common stock and over which the Group can exercise significant
            influence. Such investments are accounted for using the equity
            method. As described in Note 2, the Company has consolidated the
            Non-Cellular Subsidiaries, in which the Company owns less than 50%
            of the voting common stock, because it exercises management control
            over their day-to-day operations and financial administration. Under
            the equity method such investments are carried at cost adjusted for
            the Company's share of the net income or losses of these companies
            and the effects of restatement of non-monetary assets in the
            associated companies. The effects of transactions with such
            associated companies are eliminated before applying the equity
            method.

      f) Cellular Telephones

         The cost of cellular telephones given to customers under exclusive
            service contracts is amortized based on the nature and terms of the
            service contracts to match costs with the timing of revenues earned.
            The costs of such telephones are included in other assets, net of
            accumulated amortization, not to exceed market value.

         At the end of the contract term, the cellular telephone is given to the
            customer. In the event of an early termination of an exclusive
            service contract, the customer either (i) is required to return the
            phone to the Group or (ii) acquires the telephone at its book value
            on the date of termination.

         The cost of cellular telephones sold to customers is recorded as cost
            of sales based on the average cost of such telephones. Telephones
            leased to customers are included in fixed assets and are depreciated
            over the initial lease period, generally two years.

      g) Concessions

         Costs related to the acquisition of concessions granted by the Mexican
            government to provide cellular telephone services have been
            capitalized and are included in other assets. Such costs are
            amortized on a straight-line basis over the initial term of the
            respective concession. The Mexican government requires the Group's
            compliance with the specific terms of each concession. Through
            December 31, 1999 the Group had complied substantially with such
            requirements, except for certain informational requirements of the
            Mexican authorities. The Group believes that such noncompliance



                                     F-102

<PAGE>   226

            does not expose it to any risk of concession forfeiture, or any
            other material liability.

      h) Advertising

         Advertising costs are expensed as incurred. The cost of prepaid media
            advertising (including television air time, magazine, directory and
            other print media) is deferred and recorded in other assets until
            the advertising airtime or space is used, at which time such cost is
            recognized as an operating expense. Advertising expense amounted to
            Ps.228,866, Ps.203,139 and Ps.143,106 for 1999, 1998 and 1997,
            respectively.

      i) Excess of cost of investment in subsidiaries over book value

         The excess of cost over the book value of net assets of acquired
            subsidiaries is amortized on a straight-line basis over twenty
            years. Amortization expense was Ps.169,684, Ps.121,795 and
            Ps.124,366 in 1999, 1998 and 1997, respectively.

         The carrying amount of such excess cost applicable to each acquired
            subsidiary is reviewed if the facts and circumstances suggest that
            it might be impaired.

      j) Income taxes and employee
         profit sharing

         Income Taxes are computed in accordance with the partial liability
            method, as required by Bulletin D-4, "Accounting Treatment for
            Income Tax and Employee Profit Sharing", issued by the Mexican
            Institute of Public Accountants ("Bulletin D-4"), under which
            deferred income tax provisions are recorded for identifiable,
            non-recurring temporary differences (i.e., those that are expected
            to reverse over a definite period of time) at rates in effect at the
            time such differences arise, and reversed at the rates in effect at
            the time such differences reverse (see Note 4.o for the new
            accounting bulletin effective January 1, 2000).

         In accordance with Bulletin D-4, the Group did not record a provision
            for deferred taxes as of December 31, 1999 and 1998.

         Employee profit sharing is a statutory labor obligation payable to
            employees and determined for each subsidiary with employees, on its
            pretax income as adjusted in accordance with the provisions of
            Mexican labor and tax laws.

      k) Seniority premiums



                                     F-103

<PAGE>   227

         In accordance with Mexican labor law, the Group's employees are
            entitled to seniority premiums upon retirement after 15 years of
            service or upon dismissal, disability or death. The Group follows
            Bulletin D-3, "Labor Obligations", issued by the Mexican Institute
            of Public Accountants ("Bulletin D-3"). Under Bulletin D-3, the
            actuarially determined projected benefit obligation is computed
            using estimates of salaries that will be in effect at the time of
            payment.

         Personnel not yet eligible for seniority premiums are also included in
            the determination of the obligation with necessary adjustments made
            in accordance with the probability that these employees will reach
            the required seniority. At December 31, 1999, the average seniority
            of the eligible employees was less than 5 years. The Group's
            liability and related costs for seniority premiums are immaterial
            for all periods presented.

         In accordance with Mexican labor law, the Group is liable for severance
            payments to employees who are dismissed under certain circumstances.
            Such compensation is expensed when paid.

         The Group has no employee pension plans and does not provide for
            post-retirement benefits.

      l) Earnings (loss) per share

         Effective January 1, 1997, Bulletin B-14, "Earnings per Share", issued
            by the Mexican Institute of Public Accountants ("Bulletin B-14"),
            requires disclosure in the income statement of the net earnings
            (loss) per share, and the per share effect of any extraordinary item
            affecting the net profit or loss for the year. Such per share
            amounts must be calculated based on the weighted average number of
            shares of common and/or preferred stock outstanding.

      m) Revenue recognition

         Cellular air time is recorded as revenue as service is provided except
            for revenue from the sale of prepay cards which is recognized at the
            date of sale. The Company recognizes the revenue on the sale of
            prepay cards at the date of sale rather than on a deferred basis
            because the length of the average consumption period for such prepay
            cards is not significant, i.e., approximately 1.2 months or less,
            and it is not material to results of operations for all periods
            presented. Sales of equipment and related services are recorded when
            goods are delivered and services are provided. Cellular access
            charges are billed in advance and recognized when the services are
            provided. Other revenues, mainly from paging and long distance
            services, are recognized when the related services are provided.



                                     F-104


<PAGE>   228

      n) Foreign currency transactions

         Foreign currency transactions are recorded at the exchange rates in
            effect at the transaction date. Assets and liabilities denominated
            in foreign currencies are translated to Mexican pesos using the
            exchange rates in effect at the time of settlement or valuation at
            each balance sheet date, with the resulting exchange differences
            being recognized as exchange gains or losses.

      o) New accounting bulletins

         As of January 1, 2000, the Group will adopt the provisions of revised
            Bulletin D-4. This revised Bulletin significantly modifies previous
            accounting treatment for the calculation of deferred taxes by the
            partial liability method to a method based on comprehensive assets
            and liabilities. The new method requires the recognition of future
            tax consequences based on the difference between the financial
            statements and tax bases of assets and liabilities.

         In accordance with revised Bulletin D-4, the accrued effect as of
            January 1, 2000 will be charged directly to stockholders' equity.
            The Group's management estimates that the implementation of revised
            Bulletin D-4 will require the recognition of a net asset for
            deferred income tax of approximately Ps.172,031 and a net credit to
            stockholders' equity for the same amount.


                                     F-105

<PAGE>   229


            The principal temporary differences giving rise to the deferred
            income tax liability at January 1, 2000 are as follows:

<TABLE>
<S>                                                                    <C>
            Inventories                                                     Ps. 184,328
            Property and equipment                                              756,431
            Cellular telephones to be amortized                                 538,959
            Concessions                                                           9,031
            Allowance for doubtful accounts                              (     149,278)
            Other allowances                                             (      65,429)
            Net operating loss carryforwards                             (   1,765,559)
                                                                         --------------
                                                                          (Ps. 491,517)

            Statutory tax rate                                                      35%
                                                                         --------------
            Deferred tax asset                                            (Ps. 172,031)
                                                                         ==============
</TABLE>

5.  Related Parties

      The Peralta Group and Bell Atlantic hold substantial ownership interests
         in the Company. In addition, the Peralta Group holds ownership
         interests in various other entities, primarily Industrias Unidas, S.A.
         de C.V. ("IUSA") and related entities, which are customers of or
         suppliers to the Group.

      A summary of related party accounts and notes receivable, including
         interest, as of December 31, is as follows:

<TABLE>
<CAPTION>
                                                                    1999             1998
                                                                ------------    ------------
<S>                                                             <C>            <C>
             IUSA and related entities                            Ps.  8,342       Ps.12,782
             New Iusacell                                             38,798               -
                                                                ------------    ------------
                     Total                                         Ps.47,140       Ps.12,782
                                                                ============    ============
</TABLE>

      Accounts receivable result from the financing of related parties'
         operations, the sale of cellular telephone services and operating lease
         contracts.

      Accounts and notes payable to related parties, including interest, as of
         December 31, are as follows:

<TABLE>
<CAPTION>
                                                                    1999               1998
                                                               -------------    ------------
<S>                                                             <C>             <C>
             Bell Atlantic                                        Ps.116,034      Ps.140,082
                                                               -------------    ------------
                     Total                                        Ps.116,034      Ps.140,082
                                                               =============    ============
</TABLE>



                                     F-106

<PAGE>   230

      Accounts payable result from the leasing of certain facilities and
         services received.

      During 1997, the Company had notes payable and interest due to Bell
         Atlantic, of U.S.$57,900 (Ps.515,558), of which U.S.$25,000
         (Ps.222,607) was repaid and U.S.$32,900 (Ps.292,951) was converted to
         equity (see Note 14).

      The U.S.$25,000 of borrowings was repaid prior to the stated maturity date
         as part of a debt restructuring program made by the Company in 1997.
         There was no gain (loss) recognized by the Company related to the early
         repayment.

      In July 1997, Bell Atlantic agreed to provide the Company with
         subordinated convertible debenture financing in an aggregate amount of
         U.S.$150,000. The principal amount of the debentures was convertible
         into Company's series A shares (see Note 10).

      Following is an analysis of the related party transactions described above
         for the years ended December 31:

<TABLE>
<CAPTION>
                                                     1999            1998             1997
                                                ------------    ------------    -------------
<S>                                             <C>             <C>              <C>
               Service revenue                     Ps.14,254      Ps. 16,443        Ps.11,773
               Lease income                            4,211          12,473            2,690
                                                ------------    ------------    -------------
               Total income                        Ps.18,465      Ps. 28,916        Ps.14,463
                                                ============    ============    =============

               Commission expenses                 Ps.     -      Ps.      -        Ps.   120
               Technical expenses                      5,525          49,450           40,521
               Lease expenses                          5,623           2,842            4,777
               Interest expense                            -          12,620           29,675
                                                ------------    ------------    -------------
                 Total expenses                    Ps.11,148      Ps. 64,912        Ps.75,093
                                                ============    ============    =============
</TABLE>

6.  Inventories

      As of December 31, inventories consisted of the following:



                                     F-107

<PAGE>   231

<TABLE>
<CAPTION>
                                                                    1999             1998
                                                               -------------   -------------
<S>                                                           <C>              <C>
                Cellular telephones and accessories               Ps.193,809      Ps.165,175
                Less: Allowance for obsolete and
                  slow-moving inventories                      (       7,842)  (      12,627)
                                                               -------------   -------------
                     Net                                             185,967         152,548
                Advances to suppliers                          (       1,639)         55,264
                                                               -------------   -------------
                     Total inventories                            Ps.184,328      Ps.207,812
                                                               =============   =============
</TABLE>

7.  Investment in Associated
       Companies

      On September 30, 1997, the Group sold its direct and indirect interests in
         Ecuadorian cellular and paging companies, Consorcio Ecuatoriano de
         Telecomunicaciones, S. A. ("CONECEL") and Corptilor, S.A. In 1997, the
         Group received U.S.$29,400 in cash consideration for its direct
         interests in CONECEL, resulting in a gain of Ps.208,959. At December
         31, 1997, the gain on sale of the Company's indirect interest in
         CONECEL by its Colombian subsidiary was deferred as a result of an
         uncertainty as to the timing and, given some of the capital markets
         legislation emerging from Colombia at that time, even the possibility
         of repatriation of the proceeds from Colombia. Therefore, the Company
         believed that sale recognition was not appropriate.



                                     F-108

<PAGE>   232


               The Group received U.S.$2,000, net of taxes, in respect to its
        indirect interests during 1998, resulting in a gain of Ps.18,189.

      As of December 31, the Group's investment in associated companies is as
         follows:

<TABLE>
<CAPTION>
                                              1999                           1998
                                     --------------------------------------------------------
                       Entity         Ownership   Investment      Ownership       Investment
          -----------------------    ----------- ------------   -------------    ------------
<S>                                  <C>         <C>            <C>             <C>
          Editorial Celular,  S.A.
             de C.V.                   40.00%    Ps. 10,466         40.00%        Ps.   7,523
          AMCEL                             -        13,300              -              8,431
          Other                                       1,471                             1,471
                                                  ----------                     ------------
                                                 Ps. 25,237                        Ps. 17,425
                                                  ==========                     ============
</TABLE>

      Summarized financial information for these associated companies accounted
         for by the equity method as of December 31, 1999, 1998 and 1997 and for
         the years ended December 31, 1999, 1998 and 1997, is as follows:

<TABLE>
<CAPTION>
                                                        1999          1998            1997
                                                    -----------   -------------    ----------
<S>                                                <C>            <C>             <C>
          Total assets                              Ps. 19,322    Ps.  13,811      Ps. 60,205
          Total liabilities                              3,922          2,837          53,687
          Revenues                                      38,867         38,717          36,160
          Gross profit                                  18,858         19,617          17,209
          Net income                                     5,160          7,298           2,794
          Group's share of net earnings                  2,164          2,919           1,117
          (Loss) gain on sale of equity investments    (49,775)        25,003         208,959
</TABLE>

8.  Property and Equipment, Net

      a) At December 31, property and equipment, net consisted of:

<TABLE>
<CAPTION>
                                                                1999                1998
                                                          ---------------    ---------------
<S>                                                        <C>                <C>
                Buildings and facilities                     Ps.1,398,529       Ps.1,398,500
                Communications equipment                        6,028,236          3,636,564
                Furniture and fixtures                            153,488            146,365
                Transportation equipment                           53,682             53,695
                Computer equipment                                488,675            319,930
                Cellular rental telephones                          1,230              2,468
                                                          ---------------    ---------------
                                                                8,123,840          5,557,522
                Accumulated depreciation                       (2,657,205)        (3,464,783)

</TABLE>



                                     F-109

<PAGE>   233

<TABLE>
<S>                                                       <C>                <C>
                                                          ---------------    ---------------
                                                                5,466,635          2,092,739
                Land                                               51,144             50,773
                Construction in progress                        1,074,220          3,711,691
                Advances to suppliers                             179,109            106,724
                                                          ---------------    ---------------
                                                             Ps.6,771,108       Ps.5,961,927
                                                          ===============    ===============
</TABLE>

      b)      Depreciation expense was Ps.693,099, Ps.380,104 and Ps.440,926 for
         1999, 1998 and 1997, respectively. In addition, as described in Note
         18, the Ps.321,339 charge for the write-down of the Project 450 fixed
         assets is included in the caption titled Project 450 non-cash
         write-down in the accompanying income statement.

9.  Other Assets

          a) At December 31, other assets consisted of the following:

<TABLE>
<CAPTION>
                                                                  1999              1998
                                                           ----------------  ---------------
<S>                                                    <C>                    <C>
            Concessions                                      Ps.   820,834     Ps.  830,982
            Cellular telephones to be amortized                    538,959          342,258
            Prepaid expenses                                       198,146          171,222
            Advance payments                                       280,294          276,287
            Pre-operating expenses                                 112,754           49,112
            Other                                                   70,290           80,841
                                                           ----------------  ---------------
                                                              Ps.2,021,277     Ps.1,750,702
                                                           ================  ===============
</TABLE>

      b) Concessions and cellular telephone amortization expense was Ps.562,239,
         Ps.390,951 and Ps.209,966 in 1999, 1998 and 1997, respectively. In
         addition, in 1998 the Ps.781,062 charge for the write-down of Project
         450 pre-operating expenses and capitalized interest, as described in
         Note 18, is included in the caption entitled Project 450 non-cash
         write-down in the accompanying income statement.

10.  Notes Payable and Long-Term Debt

      As of December 31, 1999 and 1998, the long-term debt of the Group
         consisted of the following:



                                     F-110


<PAGE>   234

<TABLE>
<CAPTION>
                                                                      Mexican pesos
                                                               -----------------------------
                                               U.S.Dollars          1999            1998
                                               ------------    -------------   -------------
<S>                                           <C>             <C>              <C>
          Unsecured senior notes due 2004      U.S.$150,000     Ps.1,424,790   Ps. 1,667,329
          Long-term bank loan                       125,000        1,187,325       1,389,441
          Revolving credit facility                 100,000          949,860       1,111,552
          Eximbank financing                         65,175          619,074               -
          Commerzbank financing                      25,750          244,589               -
          BBV Handset facilities                      7,500           71,239               -
                                               ------------    -------------   -------------
                                               U.S.$473,425     Ps.4,496,877   Ps. 4,168,322

          Current portion of long-term debt          53,233          505,643               -
                                               ------------    -------------   -------------
                                               U.S.$420,192     Ps.3,991,234    Ps.4,168,322
                                               ============    =============   =============
</TABLE>

   a) Unsecured senior notes due 2004

      On July 25, 1997 the Company completed an offering of long- term,
         unsecured senior notes due July 15, 2004 for U.S.$150,000, bearing
         interest at a fixed rate of 10%, payable semi-annually starting January
         15, 1998 (the "Notes Due 2004"). The Notes Due 2004 are redeemable at
         the option of the Company, in whole or in part, at any time on or after
         July 15, 2001 starting at a redemption price of 105.0% of principal
         amount plus accrued interest, if any, declining to 102.5% after July
         15, 2002, and finally to 100.0% after July 15, 2003.

      In addition, at any time prior to July 15, 2000 the Company may redeem in
         the aggregate up to 35% of the original aggregate principal amount of
         the Notes Due 2004 with proceeds of a public equity offering by the
         Company at a redemption price of 110.0% of principal amount plus
         accrued interest, if any. The Notes Due 2004 may also be redeemed at a
         price equal to 100.0% of principal amount plus accrued interest, if
         any, in the case of legal changes adversely affecting the treatment of
         the withholding taxes on payments to holders of the Notes Due 2004.

   b) Long-term bank loan and revolving credit facility

      The long-term bank loan and revolving credit facility bear interest at a
         variable rate equal to the lower of (i) LIBOR plus 1.75% or (ii) the
         higher of the loan agent's prime rate, the reserve adjusted secondary
         market rate for certificates of deposit plus 1% or the Federal Funds
         effective rate plus 0.5% or (iii) 0.75% per annum. Interest is payable
         quarterly.

   c) Eximbank Financing



                                      F-111
<PAGE>   235

            On July 15,1999, Grupo Iusacell consummated a financing to acquire
      cellular infrastructure equipment manufactured in the U.S.A. The financing
      consists of (i) a five-year senior secured term facility provided by UBS
      AG in the principal amount of approximately U.S.$72,500, and guaranteed by
      the Export-Import Bank of the United States and (ii) a two-year senior
      secured term facility provided by UBS AG and Commerzbank AG in the
      principal amount of approximately U.S.$25,750, but not guaranteed by the
      Export-Import Bank of the United States. During 1999, U.S.$98,250 of this
      facility had been drawn down , of which U.S.$75,000 had been used to
      refinance a short-term bridge facility which expired on July 15, 1999. An
      initial amortization payment of U.S.$7,242 dollars was made in November
      1999. Banque Nationale de Paris purchased UBS's interest in this loan in
      December 1999.

            Loans outstanding under the Eximbank facilities bear interest at a
      rate per annum equal to 0.20% per annum above six-month LIBOR, in case of
      the guaranteed facility and 1.75% per annum above six-month LIBOR, in the
      case of the unguaranteed facility.

      d)  BBV handset facilities

          In September 1999, the Company obtained a handset financing facility
             from Banco Bilbao Vizcaya ("BBV") which consists of an 18-month
             senior unsecured credit facility in the principal amount of
             U.S.$4,000 to be used solely to acquire cellular handsets. Loans
             outstanding under this facility bear interest at an annual rate
             equal to 2.50% above LIBOR for the related interest period, which
             can have a duration of 30, 60, 90, 180 or 360 days, with respect to
             each disbursement. The Company drew down the entire U.S.$4,000
             available under this facility in September 1999. Payments are due
             in equal installments every six months.

          In November 1999, in connection with a program to migrate its analog
             contract customers to digital service, the Company agreed to
             guarantee up to U.S.$6,600 in future loans to be granted by BBV to
             the Company's customers for the purchase of digital handsets.



                                     F-112
<PAGE>   236


            In December 1999, the Company entered into a second 18-month senior
      unsecured credit facility with BBV in the principal amount of U.S.$4,000
      to be used solely to purchase handsets. As with the September 1999
      facility, loans outstanding under this facility will bear interest at
      annual rate equal to 2.50% above 180-day LIBOR. Payments are due in equal
      installments every six months. The Company drew down U.S.$3,500 under this
      facility on December 8, 1999.

   e) Covenants and Collateral

   The long-term bank loan, the revolving credit facility and the Notes Due
      2004, contain certain restrictive covenants, including the maintenance of
      certain financial ratios, restrictions on incurring additional debt,
      limitations on capital expenditures and restrictions on the sale or lease
      of the Group's assets. As of December 31, 1999, the Group had complied
      with such covenants except that in October 1999, the Company exceeded the
      capital expenditure limitation for 1999 under the long-term bank loan, the
      revolving credit facility and the two U.S. Eximbank loan facilities. The
      Company also had not registered the mortgage of a single parcel of real
      property in Leon, Guanajuato (Region 6) to secure the long-term bank loan
      and the revolving credit facility. These defaults triggered
      cross-defaults, all of which were cured by a modification or waiver of the
      restrictive covenant under the long-term bank loan, revolving credit
      facility and the two U.S. Eximbank loan facilities to enable Old Iusacell
      to make capital expenditures in excess of the maximum amount permitted for
      1999, to increase the maximum amount of capital expenditures permitted for
      2000 and to not comply with the Leon mortgage registration.

   The Company's obligations under the long-term bank loan and the revolving
      credit facility are unconditionally guaranteed, jointly and severally, by
      the principal operating and concession-holding subsidiaries of the Company
      and are secured by the pledge of substantially all capital stock and
      equity interests held by the Company and by all cellular concessions, and
      by a first lien on substantially all assets used in connection with or
      related to such concessions, except for a second lien on the assets over
      which the Eximbank lenders have a first lien.

   The Company's obligations under the Eximbank facilities are unconditionally
      guaranteed, jointly and severally, by the principal operating and
      concession-holding subsidiaries of the Company and are secured by a first
      lien on certain Lucent analog and CDMA equipment and a second lien on
      certain other analog and CDMA equipment. Company's obligations under the
      Eximbank facilities are unconditionally guaranteed, jointly and severally,
      by the principal operating and concession-holding subsidiaries of the
      Company and are secured by a first lien on certain Lucent analog and CDMA
      equipment. In connection with the Eximbank facilities, Old Iusacell was
      required, under the terms of its indenture relating to the Notes due 2004,
      to equally and ratably secured the holders of the Notes due 2004 by a
      second priority pledge of the cellular concessions and a second priority
      lien on certain



                                     F-113
<PAGE>   237

         equipment.

      At December 31, 1999, the Group's long-term debt matures as follows:

<TABLE>
<CAPTION>
         Years ended December 31,      U.S. Dollars      Mexican pesos
         ------------------------     -------------      --------------
<S>                                  <C>                <C>
         2000                         U.S.   53,233      Ps.    505,643
         2001                               134,983           1,282,150
         2002                               113,483           1,077,930
         2003                                14,483             137,568
         2004                               157,243           1,493,586
                                      -------------      --------------
               Total                   U.S. 473,425       Ps. 4,496,877
                                      =============      ==============
</TABLE>


                                     F-114
<PAGE>   238



      f) Bell Atlantic subordinated convertible debt facility

      In July 1997, Bell Atlantic committed to provide Grupo Iusacell with
         subordinated convertible financing in an aggregate amount of
         U.S.$150,000, bearing interest at an annual rate of LIBOR plus 5.0%. At
         the option of Bell Atlantic, borrowings under the facility were
         convertible into series A shares at a conversion price of U.S.$0.70 per
         share. During the year ended December 31, 1999, U.S.$31,000 was
         borrowed under the facility and immediately converted to series A
         shares (see Note 10). During 1998, $101,500 US dollars were borrowed
         and converted to series A shares. The facility expired on June 30, 1999
         with $17,500 US dollars unutilized.

      g) Notes payable

      As of December 31, notes payable consisted of the following:

<TABLE>
<CAPTION>
                                                       U.S. Dollars        Mexican pesos
                                                       ------------   -----------------------
                                                          1999            1999        1998
                                                       -----------    ----------   ----------
<S>                                                   <C>            <C>          <C>
          Handset facility bearing interest at a
          fixed rate of 6.81%, maturing on
          April 21, 2000                               U.S.$10,000    Ps. 94,986   Ps.      -

          Bridge loan facility bearing interest
          at a variable rate of LIBOR plus 1.0% with
          maturity date of December 1998, extended
          to July 1999                                           -             -      833,667
                 Other                                           -             -          132
                                                       -----------    ----------   ----------
             Total                                     U.S.$10,000    Ps. 94,986   Ps.833,799
                                                       ===========    ==========   ===========
</TABLE>

      In January 1999, the Company obtained a handset facility from UBS AG,
         which consists of a 360-day senior unsecured credit facility in the
         principal amount of U.S.$10,000. Loans outstanding under this facility
         bear interest at an annual rate of 6.81%. The Company drew down the
         entire U.S.$10,000 available under this facility in April 1999. Banque
         Nationale de Paris purchased UBS's interest in this loan in December
         1999.

      h) Interest rate collar

      In July 1998, the Company entered into an interest rate collar agreement
         on a notional amount of U.S.$35,000 until July 30, 2002. The collar



                                     F-115
<PAGE>   239

         agreement limits the maximum effective LIBOR cost to 6.12% if six-month
         LIBOR is lower than 7.12% and 7.12% if LIBOR equals or exceeds 7.12%.
         The Company can participate in a decline in LIBOR to 5.30%.

      On February 26, 1999, Grupo Iusacell entered into an interest rate collar
         agreement to limit the maximum interest rate which must be paid on
         U.S.$15,000 of its floating rate debt until July 2002. This collar
         agreement limits the maximum effective LIBOR cost to 5.82% if six-month
         LIBOR is lower than 6.82% and 6.82% if LIBOR equals or exceeds 6.82%.
         The Company can participate in a decline in LIBOR to 4.75%



                                     F-116
<PAGE>   240


                  On December 30, 1999 the Company entered into a foreign
            currency hedge utilizing forward-rate contracts, hedging its
            exchange rate exposure for up to U.S.$77,000 or approximately 50% of
            the principal and interest payments coming due over the period April
            2000 to April 2001. If the Mexican peso to U.S. Dollar exchange rate
            remains at the December 31, 1999 level through April 30, 2001, then
            the estimated cost to the Company of this hedging program will be
            approximately Ps.91,296 (U.S.$9,622).

11.  Trade Accounts Payable

      As of December 31, trade accounts payable consisted of the following:

<TABLE>
<CAPTION>
                                                                  1999                1998
                                                            -------------       -------------
<S>                                                         <C>                 <C>
                Current accounts                               Ps.630,909          Ps.849,745
                Short-term notes payable                           10,570             131,004
                                                            -------------       -------------
                       Total                                   Ps.641,479          Ps.980,749
                                                            =============       =============
                Long-term notes payable                        Ps.      -          Ps.  2,370
                                                            =============       =============
</TABLE>

      On August 14, 1997, the Company and Telmex entered into a settlement
         agreement with respect to fees Telmex charged to Iusacell through May
         31, 1997 for interconnection services, switched long distance services
         and certain other services billed by Telmex as of the date of the
         settlement agreement. The Company paid Telmex Ps.226,479, of which
         Ps.29,575 constituted value-added tax and Ps.38,101 was accounted for
         as interest expense.

      In September 1997, the Company and Telmex amended the interconnection
         agreement, requiring the Company to pay Telmex an interim
         interconnection rate of 31 centavos per minute retroactive to June 1,
         1997 and that Telmex extend to the Company a 38% discount available to
         other large business consumers for use of its long distance network.

      In December 1998, the Comision Federal de Telecomunicaciones ("COFETEL")
         reached an agreement on various outstanding interconnection issues,
         including a reduction in the rate charged for calls terminated by
         Telmex from 31 centavos per minute to approximately 26 centavos per
         minute, effective October 1, 1998 (such rate being subject to inflation
         adjustments).

12. Income Tax, Net Assets Tax and
    Employee Profit Sharing

      The Company has filed annual consolidated income tax returns since the tax
         year beginning January 1, 1994. New Iusacell does not consolidate its
         income tax return with the Company.



                                     F-117
<PAGE>   241

      The income tax rate in Mexico is 35% (34% for the years ended December 31,
         1998 and 1997). The provision for income tax differs from the statutory
         income tax rate due to temporary and permanent differences in the
         determination of income for tax reporting and financial reporting
         purposes. The most significant temporary differences are the tax
         deduction for inventory purchases and certain liability accruals which
         are deductible only when paid for tax purposes. The most significant
         permanent differences are the differences between book and tax
         depreciation, goodwill amortization and non-deductible expenses. In
         accordance with Mexican accounting principles, no deferred taxes have
         been provided for temporary differences since such differences are of a
         recurring nature and their realization does not occur over a defined
         time period.



                                     F-118
<PAGE>   242


         For the year ended December 31, 1999, the Group generated a tax profit
         of Ps.1,159,660 which was totally offset by the application of tax loss
         carryforwards.

      At December 31, 1999, the Group had the following net operating losses for
         income tax purposes that may be carried forward and applied against
         future taxable earnings:

<TABLE>
<CAPTION>
               Year of                  Amount              Expiration
                loss                   of loss                 year
              --------                ----------          ---------------
<S>                                    <C>                <C>
               1994                    Ps.185,955              2004
               1995                       692,132              2005
               1996                        14,653              2006
               1997                       327,932              2007
               1998                       405,421              2008
</TABLE>

      These losses are indexed for inflation from the year incurred to the sixth
         month of the year utilized. Accordingly, these amounts include
         inflation up to June 1999. Due to a tax law change in 1999, the Company
         did not include additional tax losses for Ps.950,000, relating to one
         of its subsidiaries, Iusatelecomunicaciones, and may not be able to
         apply its losses against its other subsidiaries' profits in 2000 and
         beyond. The Company has filed an amparo against such change of law.
         Losses include Ps.228,386 and Ps.343,740 of capital stock issuance
         costs expensed for tax purposes in 1994 and 1993, respectively. Such
         amounts were charged against stockholders' equity in the financial
         statements.

      The 1.8% net assets tax is calculated on the average value of
         substantially all assets less certain liabilities. This tax is required
         to be paid if this computation exceeds the amount of income tax. The
         1.8% net assets tax paid may be utilized as a credit against future
         income tax in the years in which the Group generates an income tax in
         excess of the assets tax. The assets tax is available as a carry
         forward for up to ten years and is subject to restatement based on the
         NCPI when used. As of December 31, 1999, the net assets tax available
         as a carry forward was Ps. 262,055.

      Employee profit sharing, generally 10%, is computed on taxable income,
         with adjustments to exclude inflationary effects and the restatement of
         depreciation expense. In the years ended December 31, 1999 and 1998,
         the provision for profit sharing was of Ps. 382 and Ps.530,
         respectively.

      The effective rate reconciliation as of December 31, is as follows:



                                     F-119
<PAGE>   243

<TABLE>
<CAPTION>
                                                                   1999           1998             1997
                                                              ------------  ---------------   --------------
<S>                                                         <C>            <C>               <C>
          Income tax benefit at statutory rate                Ps. 173,630    (Ps. 465,991)     (Ps.432,632)
             Add (deduct):
                Inventory purchases less cost of sales             38,685         252,531         (101,624)
                Depreciation and amortization                    (293,477)       (183,203)        (261,824)
                Provision for equipment impairment                      -               -          420,342
                Project 450 non-cash write-down                         -         374,818                 -
                Differences between interest and
                  inflationary gains or losses                    137,081        (126,150)         140,767
                Net assets tax                                    132,645          72,127           60,397
                Income tax loss  carryforwards                   (405,881)         75,928          180,283
                Provision for doubtful accounts                    25,857        (116,005)          11,456
                Telephones to be amortized                        196,784         132,923           71,388
                Goodwill amortized                                 59,389          41,409           42,285
                Other                                              67,932          13,740          (70,441)
                                                              ------------  ---------------   --------------
          Effective income tax expense at effective rate       Ps.132,645      Ps. 72,127       Ps. 60,397
                                                              ============  ===============   ==============
</TABLE>

13.  Commitments and Contingencies

      As of December 31, 1999, the Group had the following commitments and
          contingent liabilities:

         a) The Group has entered into operating lease agreements for
            administrative offices, sales branches and service facilities. These
            lease agreements expire at various dates through 2007, and some
            agreements contain options for renewal. Rental expense was
            Ps.114,241, Ps.110,607 and Ps.82,819 for the years ended December
            31, 1999, 1998 and 1997, respectively.

            Future annual minimum rental payments under existing leases with
            terms in excess of one year as of December 31, 1992 are as follows:

<TABLE>
<S>                                               <C>
                        2000                        Ps. 109,783
                        2001                             89,890
                        2002                             73,900
                        2003                             52,989
                        Thereafter                       42,649
                                                    -----------
                                                    Ps. 369,211
                                                    ===========
</TABLE>

         b) The Group may have contingent liabilities for taxes and penalties
            that the tax authorities may assess based on audits of prior years'
            tax returns. During 1997, the Mexican tax authorities completed an
            audit of three companies of the Group (Grupo Iusacell, Iusacell,
            S.A. de C.V. and SOS Telecomunicaciones, S.A. de C.V.), resulting in
            claims of Ps.8,174, including penalties and surcharges. These
            differences were paid in 1997 and are classified as a part of the
            provision for taxes in the income statement for that year. As a
            result of those investigations, the Company was assessed a Ps.21,881
            penalty in 1999 by the tax authorities under the claim that it had
            incorrectly deducted for income tax purposes certain interest
            expense. The Company paid this penalty.



                                     F-120
<PAGE>   244

         c) Mitsubishi Electronics America Inc. ("MELA") filed a complaint in
            the United States on July 18, 1996 against Grupo Iusacell, Bell
            Atlantic Corporation and Bell Atlantic Latin American Holdings Inc.,
            an affiliate of Bell Atlantic. Essentially, MELA alleges that it had
            a contract with Grupo Iusacell for the sale of telephone terminals
            and that Grupo Iusacell breached the contract or defrauded MELA by
            not purchasing the terminals. MELA alleges the contract was for the
            sale of 60,000 units at a unit cost of U.S.$0.510. MELA has filed an
            amended complaint against the Company with fraud in addition to the
            other existing allegations. The Company intends to move to dismiss
            the fraud charges, as it has previously done. The lawsuit is
            currently in the discovery stage. Management believes the lawsuit
            has no basis since no contract was ever signed and that, at trial,
            no material damages will result in favor of MELA. Based on external
            counsel's opinion it is too early to evaluate the extent of Grupo
            Iusacell's exposure to loss by judgment at trial.

d)        In December 1997, Grupo Iusacell signed an agreement with Lucent
Technologies to purchase CDMA-based wireless equipment for U.S.$188,000 and
install its digital cellular network. In connection with this contract, Lucent
issued trade-in credits for approximately U.S.$93,000, representing the net
replacement cost of the analog network equipment being replaced. The trade-in
credits are deducted from each purchase invoice proportionally to the cost of
the total equipment purchased.



                                     F-121
<PAGE>   245





e)          In February 1998, Grupo Iusacell's former advertising agency sued
the company for Ps.23,000, alleging improper termination of its contract. Grupo
Iusacell won the lawsuit in trial court during 1998 without any damages in favor
of such former advertising agency and also won a first appeal. The advertising
agency filed a second and final appeal and, in June 1999, the Mexican Supreme
Court found Grupo Iusacell in breach of its contract with the advertising agency
and found further that the advertising agency suffered Ps.23,000 in damages.
Subsequently, another tribunal confirmed the breach of contract finding, but
assessed damages of only Ps.16,000. Grupo Iusacell has filed an injunctive
action (amparo) with the Mexican Supreme Court against this sentence on the
basis that this tribunal and the Mexican Supreme Court exceeded the scope of
their review and also incorrectly assessed damages. In December 1999 the suit
was settled for Ps.14,500.

f)          In April 1998, Grupo Iusacell learned that the Montes Urales
property was subject to two liens. Such liens were not identified when
Inmobiliaria Montes Urales was acquired in 1994, nor was Grupo Iusacell notified
of such liens subsequent to acquisition. To date, the liens have not been
removed and it is uncertain as to when the removal will take place.

g)          The Company has certain commitments derived from its joint venture
agreement with Infomin, S.A. de C.V. (see Note 2).

h)          In 1994, the Company and Northern Telecom (CALA) Corporation
("Nortel") entered into an agreement pursuant to which Nortel would supply
network switching equipment for the development of the 450 MHz local wireless
network. The agreement would terminate automatically if the Company did not
receive a concession to provide local wireless telephony in the 450 MHz
frequency band from the SCT on or before December 31, 1997. Neither event having
ocurred prior to December 31, 1997, the agreement was terminated. In 1994, as
required under the agreement, the Company made advance payments of U.S.$15,000.
The Company now seeks a refund of such advanced funds. Nortel, however, has
asserted that such advances should be credited against development costs. Legal
counsel believes that Nortel is legally obligated to refund the U.S.$15,000
dollars advance to the Company.

i)          During 2000, the SCT and COFETEL may determine how much, through
what means and over how much time long distance concessionaires, including a
subsidiary of the Company, Iusatel, will pay for the special projects
implemented by Telmex prior to January 1997 to permit competition in long
distance telephony. There can be no certainty that the Company will be able to
reach a negotiated settlement with Telmex or, if it can reach such a settlement,
on what terms.

14.  Contributed Capital

      During the years ended December 31, 1999, 1998 and 1997, the following
         transactions took place:


                                     F-122
<PAGE>   246

         On February 18, 1997, in connection with the 1997 recapitalization of
         Old Iusacell, the Peralta Group converted 100,000,000 series A shares
         into series D shares and Bell Atlantic converted 200,000,000 series B
         shares and 166,769,760 series D shares into series A shares.



                                     F-123
<PAGE>   247



      On February 28, 1997 the Company's Board of Directors ratified a capital
         increase of Ps.817,781. The shares were offered for subscription and
         payment in the following way:

a)    Bell Atlantic subscribed for 47,017,491 series A shares through the
conversion of certain debt (Note 5).

b)    FIUSA Pasteje, S.A. de C.V. subscribed for 4,390,619 series A shares and
48,754,000 series D shares through the capitalization of certain liabilities.

c)    Preemptive stockholder rights were exercised for the amount of 265 series
D shares and 92,564 series L shares.

      Additionally, 7,812,500 of the 15,625,000 series L shares authorized
         during 1996, were kept in the Company's treasury available for the
         Executive Employee Stock Purchase Plan (the "Stock Purchase Plan"), and
         the balance of 7,719,916 series L shares was canceled. During 1997,
         7,549,834 of these shares were subscribed by employees, as follows:

         On April, 17, 1997, the technical committee of the trust administrating
         the Stock Purchase Plan ("Technical Committee") approved the
         subscription of 4,719,560 series L shares for the Stock Purchase Plan.
         The subscription price for those shares was Ps.57,804.

         On June 6, 1997, the technical committee approved the subscription of
         1,272,200 series L shares for the Stock Purchase Plan. The subscription
         price for those shares was Ps.24,943.

         On September 30, 1997, the technical committee approved the
         subscription of 1,558,074 series L shares for the Stock Purchase Plan.
         The subscription price for those shares was Ps.30,036.

      On April 17, 1998, 262,666 series L shares which had not been subscribed
         for under the Stock Purchase Plan as of December 31, 1998, were
         automatically canceled.

      At the June 19998 shareholders' meeting, the total authorized fixed
         portion of capital stock of the Company was increased by Ps.34,231
         through the issuance of up to 2,000,000 series L shares of the Company
         under the Stock Purchase Plan.

      From June 30 to July 14, 1998, preemptive stockholder rights related to
         the new authorization of series L shares for the Stock Purchase Plan
         were exercised for 40 series L shares in the amount of Ps.0.61.

      During June 1998, 1,187,500 of the 2,000,000 previously authorized series
         L shares were added to the Company's treasury available for the Stock
         Purchase Plan. The balance of 812,460 series L shares was canceled.
         During 1998, 1,117,496 of these new shares of the Company made
         available under the Stock Purchase Plan were subscribed by employees,
         as follows:

         On September 2, 1998, the Technical Committee approved the




                                     F-124
<PAGE>   248

         subscription of 582,456 series L shares for the Stock Purchase Plan.
         The subscription price for those shares was Ps.4,829.

         On October 2, 1998, the Technical Committee approved the subscription
         of 535,040 series L shares for the Stock Purchase Plan. The
         subscription price for those shares was Ps.3,233.

         As of December 31, 1998, 70,004 series L shares remained available in
         the Company's treasury for issuance under the Stock Purchase Plan.


                                     F-125


<PAGE>   249



      On November 17, 1998 the Company's Board of Directors ratified a capital
         stock increase of Ps.855,875 by the issuance of 102,142,857 series A
         shares which were subscribed through the conversion of debentures
         issued by the Company under the Bell Atlantic subordinated convertible
         debt facility (see Note 10). The convertible debentures were issued and
         converted as follows:

         On August 19, 1998, the Company issued debentures in a principal amount
         of Ps.300,103 (U.S.$25,200), which were converted into 36,000,000
         series A shares on the same date.

         On September 29, 1998, the Company issued debentures in a principal
         amount of Ps.555,772 (U.S.$46,300), which were converted into
         66,142,857 series A shares on the same date.

      On December 21, 1998 the Board of Directors of the Company ratified a
         capital increase of Ps.329,759 by the issuance of 42,857,142 series A
         shares. The increase was subscribed through the conversion of
         debentures issued by the Company under the Bell Atlantic subordinated
         convertible debt facility, in an aggregate principal amount of
         U.S.$30,000. The 42,857,142 series A shares were initially subscribed
         by Bell Atlantic, of which 50%, or 21,428,571, of such shares, was then
         sold to the Peralta Group. There was no gain or loss recognized from
         the sale.

      On February 10, 1999 the technical committee approved the subscription of
         70,004 series L Shares for the Stock Purchase Plan.

      On March 3, 1999 the Company converted an amount of Ps.337,024
         (U.S.$31,000) into 44,285,714 series A shares. The 44,285,714 series A
         shares were initially subscribed by Bell Atlantic, of which 50%, or
         22,142,857, of such shares, were then sold to Carlos Peralta. There was
         no gain or loss recognized from the sale.

      On August 10, 1999, the Group concluded a corporate reorganization
         included the following transactions:

a)    An exchange offer by New Iusacell of its series A and V ADSs and shares
for Company's series A, B, D and L ADSs and shares on a one-for-one basis. At
the end of the exchange offer approximately 6,890,617 series D and L shares were
not tendered.

b)    A rights offer in which the shareholders of the Company who participated
in the exchange were also offered the option to purchase an aggregate of
22,419,716 series V shares of New Iusacell, in the form of ADSs or shares. A
total of 18,405,490 series V shares were subscribed.

c)    Primary and secondary offers under which New Iusacell sold 23,596,783
series V shares, and Bell Atlantic and the Peralta Group sold 101,403,217 series
V shares of New Iusacell.

      On December 31, 1999, a total of 365,011,584 series A shares were
         subscribed through the capitalization of stockholders' debt. The total



                                     F-126
<PAGE>   250

         amount converted was of Ps.1,279,760. This increase was ratified by the
         Board of Directors of the Company on February 21, 2000.

      The changes in the number of shares of common stock for the period January
         1, 1998 through December 31, 1999 are analyzed as follows:



                                     F-127
<PAGE>   251



<TABLE>
<CAPTION>
                                                                      Number of shares
                                                                       -------------
<S>                                                                   <C>
                     January 1, 1997 balance                             981,624,430
                     February  28, 1997 - issuance of common
                       stock through the capitalization of debt          100,162,110
                     February 28, 1997 - issuance of common stock
                       upon exercise of preemptive stockholder rights         92,829
                     April 17, 1997 -  issuance of common
                       stock for the Stock  Purchase Plan                  4,719,560
                        June 6,  1997  -  issuance of common
                       stock for the Stock Purchase Plan                   1,272,200
                        September 30, 1997 - issuance of common
                       stock  for  the  Stock  Purchase Plan               1,558,074
                                                                       -------------
                  January 1, 1998 balance                              1,089,429,203
                     July 14, 1998 - issuance of common stock
                       upon exercise of preemptive  stockholder rights            40
                     September 2, 1998 - issuance of common
                       stock for the Stock Purchase Plan                     582,456
                     October 2, 1998 - issuance of common
                       stock for the Stock Purchase Plan                     535,040
                     November 17, 1998 - issuance of common
                       stock through the capitalization of debt          102,142,857
                     December 21, 1998 - issuance of common
                       stock through the capitalization of debt           42,857,142
                                                                      --------------
                  December 31, 1998 balance                            1,235,546,738
                     February 10, 1999 - issuance of common
                        stock for the Stock Purchase Plan                     70,004
                     March 3, 1999 - issuance of common
                        stock for the Stock Purchase Plan                 44,285,714
                     December 31, 1999 - issuance of common
                        Stock through the capitalization of debt         365,011,584
                                                                      --------------
                  December 31, 1999 balance                            1,644,914,040
                                                                      ==============
</TABLE>

      At December 31, 1999 and 1998, the issued and outstanding shares of common
         stock of the Company, without par value, are as follows:

<TABLE>
<CAPTION>
                                             1999                1998
                                        -------------       -------------
<S>                                    <C>                 <C>
                         series A       1,256,764,993         891,753,409
                         series B           5,562,450           5,562,450
                         series D         186,904,725         186,904,725
                         series L         195,681,872         151,326,154
                                        -------------       -------------
                            Total       1,644,914,040       1,235,546,738
                                        =============       =============
</TABLE>




                                     F-128
<PAGE>   252



      Series A, B and D represent shares entitling the holder of each share to
         one vote at the Company's stockholders' meetings. The holders of series
         L shares may vote only in limited circumstances as described in the
         Company's bylaws. Stockholder actions on certain matters require
         approval by both series A and series B stockholders.

      Series A shares must always represent no less than 51% of the capital
         stock with full voting rights and may be acquired by Mexicans or
         foreigners. Series B, D and L shares may also be acquired by foreigners
         or Mexicans.

      Series B shares cannot exceed 29.1% of the total capital stock and series
         D shares cannot exceed 19.9% of the total capital stock. Series L
         shares cannot exceed 19% of the total capital stock.

15.  Executive Employee Stock
     Purchase Plan

      In March 1997, the Company adopted the Stock Purchase Plan. The Stock
         Purchase Plan is administered by a management trust with the assistance
         of the trust division of a Mexican bank. Under the Stock Purchase Plan,
         a committee, which is composed of certain executive officers of the
         Company (the "Technical Committee"), determines to which executive
         employees series L shares of the Company will be offered for purchase
         (after the exchange offer the shares subject to the Stock Purchase Plan
         are series V shares of New Iusacell). The Technical Committee also
         determines the number of series L shares to be offered for purchase to
         such executive employees, the purchase price per share for such
         purchase rights, the vesting schedule for such purchase rights, the
         payment terms and all other terms and conditions therefor.

      The number of series V shares that may be subject to purchase rights
         granted under the Stock Purchase Plan cannot exceed 4.9% of the
         aggregate number of issued and outstanding Company shares.

      During 1997, the Technical Committee granted purchase rights with respect
         to a total of 7,549,834 series L shares, exchanged on August 1999 for
         series V shares. All such purchase rights vest either in three equal
         annual installments commencing on either April 17, 1998, June 6, 1998
         or September 30, 1998 or in their entirety on either April 17, 1999 or
         June 6, 1999.

      During 1998, the Technical Committee granted purchase rights with respect
         to a total of 2,199,600 series L shares through the issuance of
         1,117,516 series L shares and the reassignment of 1,082,084 series L
         shares (all series L shares were exchanged on August 1999 for series V
         shares). All such purchase rights vest in three equal annual
         installments commencing on either September 1, 1999 or commencing on
         either October 1, 1999 or in their entirety on either September 1, 2000
         or


                                     F-129
<PAGE>   253

         October 1, 2000.

      During 1999, the Technical Committee granted purchase rights with respect
         to a total of 1,603,000 series L shares through the issuance of 70,004
         series L shares and the reassignment of 1,532,996 series L shares (as
         mentioned above, all series L shares were exchanged on August 1999 for
         series V shares). All such purchase rights vest in three equal annual
         installments commencing on either February 10, 2000 or commencing on
         May 26, 2000 or in their entirety on either February 10, 2001 or May
         26, 2001.

16.  Earned Capital

      Under Mexican law, a legal reserve must be created and increased annually
         by 5% of the annual net earnings until it reaches 20% of the nominal
         amount of a corporation's capital stock. This reserve is not available
         for dividends, but may be used to reduce a deficit or be transferred to
         capital.



                                     F-130
<PAGE>   254


                  Under the Federal income tax law, a tax on dividends is
         calculated based on the paid dividends which exceed taxable net income.
         The accumulated taxable net income of the Company as of December 31,
         1999 is approximately Ps.116,772. The Company cannot pay dividends
         under the covenants for the senior notes due 2004.

      The contributed capital and earned capital accounts consist of the
         following:

<TABLE>
<CAPTION>
                                                                  December 31, 1999
                                               --------------------------------------------------
                                                                 Accumulated
                                                Historical     adjustments for
                                                  value           inflation            Total
                                               -------------   ---------------    ---------------
<S>                                           <C>               <C>              <C>
          Capital stock                         Ps.5,585,491      Ps.5,728,736     Ps.11,314,227
          Capital contributions                       18,655            62,952            81,607
          Legal reserve                                1,499             2,962             4,461
          Accumulated losses from prior
             years                             (   3,303,211)    (   1,599,174)   (    4,902,385)
          Net  profit  for the year            (     258,200)          640,647           382,447
          Deficit from restatement                         -     (     756,401)   (      756,401)
                                               -------------   ---------------    ---------------
          Total                                 Ps.2,044,234      Ps.4,079,722     Ps. 6,123,956
                                               =============   ===============    ===============
</TABLE>

<TABLE>
<CAPTION>
                                                                December 31, 1998
                                               --------------------------------------------------
                                                                 Accumulated
                                                Historical     adjustments for
                                                  value           inflation            Total
                                               -------------   ---------------    ---------------
<S>                                           <C>               <C>              <C>
          Capital stock                         Ps.3,998,608      Ps.5,698,835     Ps.9,697,443
          Capital contributions                       18,655            62,952           81,607
          Legal reserve                                1,499             2,962            4,461
          Accumulated losses from prior
             years                             (   1,839,161)  (     1,606,162)   (   3,445,323)
          Net loss for the year                (   1,464,050)            6,988    (   1,457,062)
          Deficit from restatement                         -   (       763,769)   (     763,769)
                                               -------------   ---------------    ---------------
          Total                                 Ps.  715,551      Ps.3,401,806     Ps.4,117,357
                                               =============   ===============    ===============
</TABLE>


                                     F-131
<PAGE>   255

17.  Foreign Currency Position

      The balance sheet as of December 31 includes assets and liabilities
         denominated in U.S. Dollars, as follows:

<TABLE>
<CAPTION>
                                                      1999                1998
                                                 ----------------  -----------------
<S>                                              <C>               <C>
             Monetary assets                      U.S.$   164,708   U.S.$     46,331
             Monetary liabilities                         598,803            574,489
                                                 ----------------  -----------------
             Net monetary liability position
                in U.S. Dollars                   U.S.$   434,095   U.S.$    528,158
                                                 ================  =================
             Equivalent in nominal
                Mexican pesos                    Ps.    4,123,295  Ps.     5,226,810
                                                 ================  =================
</TABLE>

      As of December 31, 1999 and 1998, most of the communications equipment and
         inventories of cellular telephones and accessories are of foreign
         origin (see Notes 6 and 8).

      During 1999, 1998 and 1997, interest income and interest expense on assets
         and liabilities denominated in U.S. Dollars were as follows:

<TABLE>
<CAPTION>
                                                 1999             1998               1997
                                          ---------------- ----------------   ------------------
<S>                                      <C>               <C>                <C>
          Interest income                   U.S.$    769    U.S.$       494     U.S.$       386
          Interest expense                        36,130             16,419              15,994
                                          ---------------- ----------------   ------------------
             Net interest expense           U.S.$ 35,361    U.S.$    15,925     U.S.$    15,608
                                          ================ ================   =================
          Equivalent in nominal Mexican
             pesos                           Ps. 335,880    Ps.     157,599     Ps.     125,927
                                          ================ ================   =================
</TABLE>



                                     F-132
<PAGE>   256

      Operating results for the years ended December 31, 1999 and 1998, include
         depreciation and amortization expenses, related to fixed assets and
         inventories of foreign origin.

      The exchange rate as of December 31, 1999 and 1998 was Ps.9.4986 and
         Ps.9.8963, per U.S. Dollar, respectively. At the issuance date of these
         financial statements, February 29, 2000, the exchange rate in effect
         was Ps. 9.4395 per U.S. Dollar

18.  Project 450

      During 1994, the Company created a subsidiary to provide fixed wireless
         local telephony services using the 450 MHz frequency band ("Project
         450"). At December 31, the Company's investment in Project 450
         consisted of the following assets:

<TABLE>
<CAPTION>
                                               1999            1998
                                             ---------    ------------
<S>                                         <C>           <C>
                Fixed assets                 Ps.36,404    Ps.   45,668
                Inventory of handsets                2          20,429
                                             ---------    ------------
                         Total               Ps.36,406    Ps.   66,097
                                             =========    ============
</TABLE>

      On June 10, 1997, the Mexican Telecommunications and Transportation
         Ministry ("SCT") and the Company reached an agreement on a process
         whereby the Company could obtain concessions issued by the SCT to
         provide local wireless service in the 450 MHz frequency band. While
         awaiting the Mexican government's resolution on coverage, spectrum
         clearing and other requirements which may cause management to
         reconsider the feasibility of fully deploying the 450 MHz technology,
         the Group began its overlay of CDMA digital technology in the 800 MHz
         frequency band.

      Given the capabilities of CDMA technology and the success the Group has
         had thus far with its deployment, the Group is exploring alternatives
         for providing local telephony service, including fixed or limited zone
         wireless service in the 800 MHz and 1.9 GHz bands. The Group has not
         made a decision as to whether it will pursue its right of first refusal
         to acquire the above-mentioned 450 MHz concessions, or whether it will
         pursue an alternative means to provide local telephony services.



                                     F-133
<PAGE>   257



      During September 1998, the Group made the decision to write-down the
         carrying value of the assets supporting its Project 450 assets as the
         Group believes there has been an impairment of its investment in this
         technology. During 1998, an impairment charge for Ps.1,102,401 was
         recorded representing 100% of the pre-operating expenses and 90% of the
         fixed assets deployed in this project.

19.  Discontinued Operations

      In December 1998, the Company decided to discontinue the operations of its
         subsidiary, Cellular Solutions, subsidiary dedicated to the sale of
         accessories for cellular handsets. Cellular Solutions transferred all
         its existing inventories as of December 31, 1998 to another subsidiary
         of the Company and terminated all of Cellular Solutions' employees
         during January and February 1999.

      Financial information regarding Cellular Solutions as of and for the year
         ended December 31 was as follows:

<TABLE>
<CAPTION>
                                                                    1999             1998              1997
                                                                 ----------      -----------        ----------
<S>                                                             <C>             <C>               <C>
                Current assets                                    Ps.1,543       Ps.   4,008        Ps.  9,162
                Total assets                                         1,543             5,531            10,640
                Total liabilities                                   33,248            40,906             9,770
                Revenues                                                 -            20,031            24,403
                Gross Profit                                             -             4,402             6,985
                Loss from operations before income taxes                 -       (     8,822)        (   7,345)
                Provision for income taxes                               -               101               188
                Loss on disposal, including provision in 1998
                   of Ps. 1,066 for operating losses during
                   phase-out period (no applicable taxes)                -       (   11,794)                 -
                                                                 ----------      -----------        ----------
                             Net loss                             Ps.    -       (Ps.20,717)         (Ps.7,533)
                                                                 ==========      ===========        ==========
</TABLE>

20.   Differences between Mexican and United States
      Generally Accepted Accounting Principles

      The Company's consolidated financial statements are prepared based on
         Mexican GAAP, which differ in certain significant respects from United
         States generally accepted accounting principles ("U.S. GAAP").

      The following reconciliation to U.S. GAAP does not include the reversal of
         the adjustments to the financial statements for the effects of
         inflation




                                     F-134
<PAGE>   258

         required under Mexican Bulletin B-10. The application of Bulletin B-10
         represents a comprehensive measure of the effects of price-level
         changes in the financial statements based on historical cost for
         Mexican and U.S. accounting purposes. The principal differences, other
         than inflation accounting, between Mexican and U.S. GAAP are listed
         below together with an explanation, where appropriate, of the
         adjustments that affect consolidated net income and stockholders'
         equity for each of the years ended December 31, 1999, 1998 and 1997.



                                     F-135
<PAGE>   259



      a) Deferred income taxes and
         employee profit sharing

      Under Mexican GAAP, deferred income taxes are provided for identifiable,
         non-recurring timing differences (those expected to reverse over a
         definite period of time) at rates in effect at the time such
         differences originate. Benefits from loss carryforwards are not allowed
         to be recognized before the period in which the carryforward is
         utilized. For purposes of this reconciliation to U.S. GAAP, the Company
         has applied Statement of Financial Accounting Standards ("SFAS") No.
         109, "Accounting for Income Taxes" ("SFAS 109"), for all periods
         presented.

      SFAS 109 requires an asset and liability method of accounting whereby
         deferred taxes are recognized for the tax consequences of all temporary
         differences between the financial statement carrying amounts and the
         related tax bases of assets and liabilities. Under U.S. GAAP, the
         effect on deferred taxes of a change in tax rate is recognized in
         income in the period that includes the enactment date.

      SFAS 109 requires deferred tax assets to be reduced by a valuation
         allowance if, based on the weight of available evidence, including
         cumulative losses in recent years, it is more likely than not that some
         portion or all of the deferred tax assets will not be realized.

      As described in Note 12, Mexican tax law requires payment of a 1.8% tax on
         the Group's net assets which may be used to offset future income tax
         obligations. Under Mexican GAAP, the net asset tax is charged to the
         provision for income taxes. Under SFAS 109, such amounts are treated as
         a deferred tax benefit and offset by a valuation allowance, if
         required.

      Employee profit sharing expense, which is based on each subsidiary's
         taxable income after certain statutory adjustments, is included in the
         income tax provision under Mexican GAAP. The provision for employee
         profit sharing is charged to operations for U.S. GAAP purposes.

      b) Preoperating costs

      Under Mexican GAAP, the Group capitalized certain pre-operating costs,
         primarily related to Project 450. Under US GAAP, pre-operating costs
         are expensed as incurred. During 1998, the Company recorded a
         write-down related to its investment in Project 450 for Mexican GAAP
         purposes and consequently, wrote-off all capitalized pre-operating
         costs as of that date.

      c) Derivative Financial Instruments

      Effective July 30, 1998, in connection with the U.S.$225,000 credit
         agreement (see Note 10), the Company entered into an interest rate


                                     F-136
<PAGE>   260


         collar agreement designated as a hedge of a portion of the Company's
         floating rate debt. The interest rate collar limits the Company's
         exposure to fluctuations in short-term interest rates by locking in a
         range of interest rates on U.S.$35,000 of its floating rate debt. The
         cap rates range from 6.12% to 7.12% for six-month LIBOR with the floor
         rate ranging down to 5.30% for six-month LIBOR. The interest rate
         collar matures on July 30, 2002.



                                     F-137
<PAGE>   261



      Additionally, on February 26, 1999, the Company entered into a second
         interest rate collar agreement to limit the maximum interest rate which
         must be paid on U.S.$15,000 of its floating rate debt until July 2002.
         Under the terms of this collar agreement, the maximum effective LIBOR
         cost is limited to 5.82% if six-month LIBOR is lower than 6.82% and to
         6.82% if LIBOR equals or exceeds that level. The floor level for
         six-month libor is 4.75%.

      Under Mexican GAAP, the interest rate collar agreements are recorded on a
         cash basis. Under U.S. GAAP, the differential to be paid or received as
         interest rates change is accrued and recognized as an adjustment of
         interest expense at the balance sheet date. Additionally, the related
         amount payable or receivable from counter-parties is included in
         accrued other expenses at the balance sheet date.

      The U.S.$50,000 aggregate notional amount of the interest rate collar
         agreements does not quantify risk or represent assets or liabilities of
         the Company, but is used in the determination of cash settlements under
         the agreements. The Company is exposed to credit loss from counterparty
         nonperformance, but does not anticipate any such loss from the interest
         rate collar agreements, which are with a major financial institution.

      The fair value of the interest rate collar agreements is Ps.5,262 (U.S.
         $554) and Ps.12,059 (U.S. $1,085), as of December 31, 1999 and 1998,
         respectively, and is estimated based on current market settlement
         prices of comparable contracts obtained from dealer quotes. The Company
         does not hold or issue derivative financial instruments for trading
         purposes.

      On December 30, 1999, the Company entered into a foreign currency hedge
         utilizing forward rate contracts, hedging its exchange rate exposure
         for up to U.S.$77,000 or approximately 50% of the principal and
         interest payments coming due over the period April 2000 to April 2001.
         If the Mexican peso to the U.S. Dollar exchange rate remains at the
         December 31, 1999 level through April 30, 2001, then the estimated cost
         to the Company of this hedging program will be approximately Ps.91,962
         (U.S.$9,622).

      As described in Note 10, on December 30, 1999, Old Iusacell entered into a
         foreign currency hedge utilizing forward rate contracts, hedging its
         exchange rate exposure for up to U.S.$77,000 or approximately 50% of
         the principal and interest payments coming due over the period April
         2000 to April 2001. Under Mexican GAAP, the contracts are recorded on a
         cash basis. Under US GAAP, the contracts are recorded at fair value
         based on spot rates. The premium on such contracts is recorded upon
         inception of the contract and amortized over its related term. The
         contracts have terms from four to sixteen months and forward rates
         ranging from U.S.$ 9.9577 to U.S.$.11.4066.

      d) Minority interest



                                     F-138
<PAGE>   262

      Under Mexican GAAP, the minority interest in consolidated subsidiaries is
         presented as a separate component within the stockholders' equity
         section of the consolidated balance sheet. For U.S. GAAP purposes,
         minority interest is not included in stockholders' equity and is
         deducted accordingly as a reconciling item to arrive at U.S. GAAP
         equity.


                                     F-139
<PAGE>   263



      e) Basic and fully diluted loss per share

      As of January 1, 1997, Mexican GAAP required the disclosure of earnings
         (loss) per share for public companies. Under U.S. GAAP, disclosure of
         basic earnings (loss) per share and diluted earnings (loss) per share
         is required for public companies in accordance with SFAS No. 128,
         "Earnings Per Share". Basic earnings (loss) per share is computed by
         dividing income (loss) available to common shareholders by the weighted
         average number of common shares outstanding for the year. The
         computation of diluted earnings (loss) per share is similar to basic
         earnings (loss) per share, except that the denominator is increased to
         include the number of additional common shares that would have been
         outstanding if the potentially dilutive common shares had been issued.
         Diluted earnings (loss) per share is equal to basic earnings (loss) per
         share for the years ended December 31, 1998 and 1997 as the drawdowns
         and conversions under the subordinated convertible facility with Bell
         Atlantic (see Note 10) and the shares subject to rights under the Stock
         Purchase Plan (see Note 15) are excluded from the computation of
         diluted earnings (loss) per share because to do so would have been
         anti-dilutive for the periods presented.

      For the year ended December 31, 1998, the number of potentially dilutive
         shares that were excluded from the computation of diluted earnings
         (loss) per share for the drawdowns and conversions under the Bell
         Atlantic subordinated convertible debt facility were 69,285,714 shares,
         and for the shares subject to rights under the Stock Purchase Plan
         332,650 shares. Diluted earnings (loss) per share is equal to basic
         earnings (loss) per share for the year ended December 31, 1999 as the
         Company did not have any potentially dilutive securities.

      f) Comprehensive income

      On January 1, 1998, the Company adopted SFAS No. 130, "Reporting
         Comprehensive Income". SFAS No. 130 establishes guidelines for the
         reporting and display of comprehensive income and its components
         (revenues, expenses, gains and losses) in a full set of general purpose
         financial statements. SFAS No. 130 requires that all items that are
         required to be recognized under accounting standards as components of
         comprehensive income be reported in a financial statement that is
         displayed with the same prominence as other financial statements. The
         statement, however, does not address recognition or measurement issues.
         The adoption of SFAS No. 130 had no impact on net loss or shareholders'
         equity. The Company has presented comprehensive loss and accumulated
         comprehensive loss under U.S. GAAP for each of the three years ended
         December 31, 1999 in Note 20 i) below.

      g) Gain from the exchange of non-monetary assets



                                     F-140
<PAGE>   264

      In  December, 1998, the Company entered into a fiber optic cable swap
          agreement with Bestel to exchange certain long-distance fiber optic
          cables for of Ps.215,081. Under Mexican GAAP, the Company recorded the
          transaction as both an acquisition and sale of fixed assets based on
          the contract amount, resulting in a gain on the sale of Ps.187,301
          which was recorded as other income. Under U.S. GAAP, because the
          assets exchanged are similar productive assets and, on a net basis, no
          cash was exchanged, the transaction does not result in the recognition
          of earnings. Consequently, under U.S. GAAP the acquisition and sale
          would not have been recorded.



                                     F-141
<PAGE>   265


      h) Effect of inflation accounting on U.S. GAAP adjustments

      In order to determine the net effect on the financial statements of
         recognizing certain of the adjustments described above, it is necessary
         to recognize the effects of applying the Mexican GAAP inflation
         accounting principles (see Note 4) to such adjustments.

      i) Net income (loss) and stockholders'
         equity under U.S. GAAP

      The following is a summary of net profit (loss) and stockholders' equity
         adjusted to take into account certain material differences between
         Mexican GAAP and U.S. GAAP:

<TABLE>
<CAPTION>
                                                                                       Years ended December 31,
                                                                          --------------------------------------------------
                                                                               1999               1998             1997
                                                                          -------------     ---------------   --------------
             <S>                                                          <C>               <C>               <C>
             Net profit (loss) as reported under Mexican GAAP              Ps. 382,447       (Ps.1,457,062)   (Ps.1,332,572)
             Deferred income taxes                                         (    18,726)             56,591          493,311
             Pre-operating costs                                           (    69,028)            178,385    (      85,533)
             Interest rate collar                                                6,797       (      12,059)               -
             Gain from the exchange of non-monetary assets                           -       (     187,301)               -
             Effect of inflation accounting on US GAAP adjustments         (    19,595)      (      26,080)          20,171
                                                                          -------------     ---------------   --------------
             Net profit (loss) under U.S. GAAP                             Ps. 281,895       (   1,447,526)   (     904,623)
                                                                          =============     ===============   ==============
             Weighted average number of shares outstanding
                 (thousands)                                                 1,286,844           1,070,825        1,070,825
                                                                          =============     ===============   ==============
             Basic and diluted net profit (loss) per share (pesos)         Ps.    0.22       (Ps.     1.35)    (Ps.    0.84)
                                                                          =============     ===============   ==============
</TABLE>



                                     F-142
<PAGE>   266

          Comprehensive income:

<TABLE>
<CAPTION>
                                                                            Years ended December 31,
                                                         ------------------------------------------------------------
                                                              1999                    1998                 1997
                                                         ---------------       -----------------     ----------------
             <S>                                        <C>                   <C>                   <C>
             Net profit (loss) under U.S. GAAP            Ps.   281,895         (Ps. 1,447,526)       (Ps.  904,623)
             Inflation effects for the period                    19,595         (       11,887)       (      20,171)
                                                         ---------------       -----------------     ----------------
             Comprehensive income (loss)                  Ps.   301,490         (    1,459,413)       (     924,794)
                                                         ===============       =================     ================
             Accumulated comprehensive loss               (Ps.6,163,528)         (Ps.6,465,018)       (Ps.5,005,605)
                                                         ===============       =================     ================
</TABLE>

<TABLE>
<CAPTION>
                                                                       Years ended December 31,
                                                                    -----------------------------
                                                                        1999              1998
                                                                    ------------     ------------
             <S>                                                    <C>              <C>
             Stockholders' equity under  Mexican GAAP               Ps.6,099,233     Ps.4,118,268
             Minority interest                                            24,723     (        911)
             Deferred income taxes                                       166,582          185,308
             Pre-operating costs                                    (     69,028)               -
             Interest rate collar                                   (      5,262)    (     12,059)
             Gain from the exchange of non-monetary assets          (    187,301)    (    187,301)
             Provision for consolidation of facilities                    17,354           17,354
                                                                    ------------     ------------
             Stockholders' equity as reported under U.S. GAAP       Ps.6,046,301     Ps.4,120,659
                                                                    ============     ============
</TABLE>

            The following is the Statement of Stockholders' Equity under US GAAP
               for each of the two years ended December 31, 1999:

<TABLE>
<CAPTION>
                                                      Contributed           Accumulated          Loss for
                                                      Capital               Losses               The year             Total
                                                    --------------       --------------       -------------       ------------
<S>                                                <C>                  <C>                   <C>               <C>
                  Balances as of 12/31/97            Ps.8,585,354        (Ps.3,294,355)        (Ps.904,623)       Ps.4,386,376
                  Application of 1997 net loss                                (904,623)            904,623                   -
                  Increase in capital stock             1,193,696                                                    1,193,696
                  Effects of inflation                                         (11,887)                                (11,887)
                  Net loss for the year                                                         (1,447,526)         (1,447,526)
                                                    --------------       --------------       -------------       ------------
                  Balances as of 12/31/98            Ps.9,779,050        (Ps.4,210,865)      (Ps.1,447,526)       Ps.4,120,659

                  Application of 1998 net loss                              (1,447,526)          1,447,526                   -
                  Increase in capital stock             1,616,784                                                    1,616,784
                  Effects of inflation                                          26,963                                  26,963
                  Net profit for the year                                                          281,895             281,895
                                                    --------------       --------------       -------------       ------------
                  Balances as of 12/31/99           Ps.11,395,834        (Ps.5,631,428)         Ps.281,895        Ps.6,046,301
                                                    ==============       ==============       =============       ============
</TABLE>


            j) Provision for impairment of analog equipment



                                     F-143
<PAGE>   267


      As mentioned in Note 4.b, during the year ended December 31, 1997,
         changes in circumstances indicated that the carrying amount of the
         Group's analog telecommunications network might not be recoverable.
         These circumstances included: (i) customer and marketing requirements
         for better voice quality, more and improved value-added services and
         reduction of wireless fraud, all of which were more viable with a
         digital platform, factors accelerating the adoption of digital
         technology in the Mexican wireless market; (ii) the view of Bell
         Atlantic, which assumed management control of the Company in February
         1997, that the Company would need to adopt digital technology in order
         to remain competitive and that CDMA was the best technology available
         to the Company; (iii) the plans, developed in 1997 by other wireless
         carriers, to launch digital technology in Mexico in 1998; (iv) the
         Company's decision to participate in the digital PCS auctions that were
         announced in November 1997, and (v) an increase in the Company's
         subscriber base during 1997, resulting in the analog network operating
         at close to full capacity by November 1997 (a CDMA digital network has
         the potential to increase capacity by a six to ten times compared with
         similar analog equipment). Consequently, under U.S. GAAP, the Company
         evaluated the analog equipment for impairment using the criteria of
         SFAS 121, "Accounting for the Impairment of Long-Lived Assets and for
         Long-Lived Assets to Be Disposed Of."

      In December 1997, the future estimated cashflows (undiscounted and without
         interest) of the analog equipment, considering the disposition of the
         equipment under the terms of the agreement with Lucent Technologies
         (see Note 13), were less than the book value. Consequently, the Company
         recorded an impairment charge of Ps.1,236,307 to adjust the carrying
         amount of the analog equipment to its fair value, amounting to
         Ps.3,243,881, based on an independent appraisal performed by
         Consultores y Valuadores de Empresas, S.C.

      Under U.S. GAAP, this impairment charge is reflected as a component of
         operating loss for the year ended December 31, 1997.



                                     F-144
<PAGE>   268



      k) Employee severance

      The Group is required to pay certain severance benefits to employees that
         are dismissed without proper cause. Since during the normal course of
         operations, it is impracticable to estimate the number of employees
         that will be dismissed in the future, under U.S. GAAP, severance
         payments made to employees during the normal course of operations are
         expensed when paid. As of December 31, 1999 and 1998 severance accruals
         recorded were immaterial.

      l) Supplementary U.S. GAAP disclosures

         1) Cash flow information

            SFAS No.95, "Statement of Cash Flows" does not provide any specific
                  guidance with respect to inflation adjusted financial
                  statements. For U.S. GAAP purposes, the following cash flow
                  statement is presented, using U.S. GAAP balance sheets
                  restated for inflation. Monetary gains and losses and
                  unrealized foreign exchange gains and losses have been
                  included as operating cash flow reconciling items. Other items
                  have been included based on their cash flows, adjusted by
                  inflation.

<TABLE>
<CAPTION>
                                                                                              Years ended December 31,
                                                                           ------------------------------------------------------
                                                                                  1999               1998               1997
                                                                           ---------------     ---------------    ---------------
               <S>                                                       <C>                 <C>                <C>
                    Operating activities:
                          Net profit (loss) under U.S. GAAP                Ps.   281,895       (Ps.1,447,526)      (Ps. 904,623)
                           Adjustments to reconcile net loss to cash
                            (used in) provided by operating activities:
                            Depreciation                                         693,099             380,104            440,926
                            Amortization                                         731,264             512,746            334,332
                            450 Project non-cash write-down                            -             924,016                  -
                            Equity in loss (earnings) of associated
                             companies                                       (     2,164)      (       2,919)      (      1,117)
                            Gain on sale of equity investments                    49,775       (      25,003)      (    208,959)
                            Increase in allowance for doubtful accounts           92,767              30,913             48,524
                            (Decrease) / Increase in allowance for
                               obsolete and slow-moving inventories          (     4,785)                  -             20,653
                            Fixed assets impairment charge                             -                   -          1,236,307
                            Minority interest                                (    17,933)      (       6,342)      (        276)
                            Deferred income taxes and employee
                             profit sharing                                      151,371              15,536       (    432,914)
                            Gain on net monetary position and
                             foreign exchange losses                         (   826,374)            202,971       (    435,450)
</TABLE>



                                     F-145
<PAGE>   269


<TABLE>
<CAPTION>
                                                                                             Years ended December 31,
                                                                           ------------------------------------------------------
                                                                                  1999               1998              1997
                                                                           ----------------     --------------    ---------------
  <S>                                                                      <C>                  <C>               <C>
   Changes in operating assets and liabilities:
           Accounts receivable                                              (Ps.   567,505)       (Ps.582,815)     (Ps.  145,457)
           Inventories                                                              28,269            112,681      (     224,951)
           Trade accounts payable and related parties                            1,435,784          1,314,001            696,031
           Taxes and other payable                                          (       98,060)           516,868      (     322,167)
           Income tax                                                       (       33,838)      (     29,682)             3,465
           Other                                                            (          501)      (        189)               462
                                                                           ----------------     --------------    ---------------
   Net cash provided by operating activities                                     1,913,064          1,915,360            104,786
   Investing activities:
         Purchase of property and equipment, net                            (    1,502,280)      (  2,459,857)     (     903,054)
         Proceeds from sales of investments in asso-
           ciated companies                                                         11,856             12,333            329,472
         Purchase of other assets                                           (      890,059)      (  1,236,722)     (     789,646)
                                                                           ----------------     --------------    ---------------
   Net cash used in investing activities                                    (    2,380,483)      (  3,684,246)     (   1,363,228)
                                                                           ----------------     --------------    ---------------
   Financing activities:

         Proceeds from notes payable and long-term debt                          1,052,575          1,917,039          3,192,705
         Payments of notes payable and long-term debt                       (      693,761)      (     26,081)     (   2,030,643)
         Increase of capital stock                                                       -              8,062            112,783
                                                                           ----------------     --------------    ---------------
   Net cash provided by  financing activities                                      358,814          1,899,020          1,274,845

   Net (decrease) increase in  cash and cash equivalents                     (Ps.  108,605)      Ps.  130,134      Ps.    16,403
   Cash and cash equivalents at beginning of year                                  286,666            156,532            140,129
                                                                           ----------------     --------------    ---------------
</TABLE>


                                     F-146
<PAGE>   270


<TABLE>
<S>                                                                          <C>                <C>               <C>
   Cash and cash equivalents at the end of year                               Ps.  178,061       Ps.  286,666      Ps.   156,532
                                                                           ================     ==============    ===============

         Interest expense paid                                                Ps.  343,184       Ps.  345,589      Ps.   247,007
                                                                           ================     ==============    ===============

         Income tax paid                                                      Ps.   90,120       Ps.   36,818      Ps.    43,432
                                                                           ================     ==============    ===============
</TABLE>

   Supplemental disclosures of non-cash activities:

<TABLE>
<CAPTION>
                                                                       Years ended December 31,
                                                --------------------------------------------------------------------
                                                      1999                      1998                       1997
                                                -----------------         -----------------          ---------------
<S>                                             <C>                      <C>                        <C>
 Conversion of debt to equity                     Ps.1,616,784              Ps.1,185,634               Ps. 817,781
</TABLE>

                 2) The provision for income taxes for the years ended December
                    31, 1999, 1998 and 1997 was as follows:

<TABLE>
<CAPTION>
                                                                                       Years ended December 31,
                                                                  -------------------------------------------------------------
                                                                        1999                   1998                   1997
                                                                  --------------         ---------------         --------------
                       <S>                                        <C>                   <C>                     <C>
                       Asset tax not offset by current
                       taxes                                        Ps.  132,645           Ps.  72,127           Ps.   60,397
                       Deferred tax                                       18,726           (    56,591)          (    493,311)
                                                                  --------------         ---------------         --------------
                       Tax charge (benefit)                          Ps. 151,371           Ps.  15,536            (Ps.432,914)
                                                                  ==============         ===============         ==============
</TABLE>
                 3) Deferred income taxes

                 For Mexican tax purposes, inventories are expensed when
                   purchased and consequently, result in the recognition of a
                   deferred tax liability.

                 Significant components of deferred income taxes under U.S. GAAP
                   are as follows:




                                     F-147
<PAGE>   271

<TABLE>
<CAPTION>
                                                                                  December 31, 1999
                                                          ------------------------------------------------------------
                                                               SFAS 109                SFAS 109
                                                              applied to              applied to
                                                             Mexican GAAP              U.S. GAAP
                                                               balances               adjustments           Total
                                                          -----------------         -------------     ----------------
<S>                                                      <C>                      <C>                <C>
  Deferred liabilities:
     Inventories                                           Ps.       64,515         Ps.         -       Ps.     64,515
     Property and equipment                                         264,751                     -              264,751
     Cellular telephones to be amortized                            188,636                     -              188,636
     Concessions                                                      3,160                     -                3,160
                                                          -----------------         -------------     ----------------
  Deferred tax liabilities                                 Ps.      521,062         Ps.         -       Ps.    521,062
                                                          -----------------         -------------     ----------------
  Deferred assets:
     Allowance for doubtful accounts                       Ps.       52,247         Ps.         -       Ps.     52,247
     Net operating loss carryforwards and tax credits               880,001                     -              880,001
     Reorganization reserve                                          22,900                     -               22,900
     Interest rate collar                                                 -                 6,062                6,062
     Gain from the exchange of non-monetary assets                        -                63,682               63,682
     Pre-operating expenses                                               -                22,275               22,275
     Valuation allowance                                   (       262,055)          (    92,019)       (     354,074)
                                                           ----------------          ------------      ---------------
  Deferred tax assets                                               693,093                     -              693,093
                                                           ----------------          ------------      ---------------
  Net deferred tax assets                                   (Ps.   172,031)          Ps.        -        (Ps. 172,031)
                                                           ================          ============      ===============
</TABLE>




                                     F-148

<PAGE>   272



<TABLE>
<CAPTION>
                                                                                  December 31, 1998
                                                              -------------------------------------------------------
                                                                   SFAS 109           SFAS 109
                                                                  applied to         applied to
                                                                 Mexican GAAP         U.S. GAAP
                                                                   balances          adjustments          Total
                                                              -----------------     -------------    ----------------
<S>                                                          <C>                   <C>               <C>
  Deferred liabilities:
     Inventories                                                Ps.      70,656     Ps.         -      Ps.     70,656
     Property and equipment                                             259,397                 -             259,397
     Cellular telephones to be amortized                                116,368                 -             116,368
     Concessions                                                          2,982                 -               2,982
                                                              -----------------     -------------    ----------------
  Deferred tax liabilities                                       Ps.    449,403     Ps.         -      Ps.    449,403
                                                              -----------------     -------------    ----------------
  Deferred assets:

     Allowance for doubtful accounts                            Ps.      25,671     Ps.         -      Ps.     25,671
     Net operating loss carryforwards and tax credits                 1,250,410                 -           1,250,410
     Reorganization reserve                                              22,761                 -              22,761
     Interest rate collar                                                     -             4,100               4,100
     Gain from the exchange of non-monetary assets                            -            63,682              63,682
     Valuation allowance                                        (       664,131)       (   67,782)     (     731,913)
                                                               ----------------     -------------     ---------------
  Deferred tax assets                                                   634,711                 -             634,711
                                                               ----------------     -------------     ---------------
  Net deferred tax assets                                        (Ps.   185,308)    Ps.         -      (Ps.   185,308)
                                                               ================     =============     ===============
</TABLE>

                 Under U.S GAAP, the effect of the restatement of non-monetary
                       assets is recorded directly to stockholders' equity.
                       Accordingly, the deferred taxes related to such assets
                       would be reflected directly in equity under U.S. GAAP.
                       Deferred taxes recorded directly to stockholders' equity
                       relating to the restatement of non-monetary assets were
                       Ps.392,554 for the year ended December 31, 1996 (not
                       applicable thereafter).

                 The Company has recorded a deferred tax asset of Ps.880,001
                       reflecting the benefit of tax loss carryforwards, which
                       expire in varying amounts between 2004 and 2008.
                       Realization is dependent on generating sufficient taxable
                       income prior to expiration of the loss carryforwards.
                       Although realization is not assured, management believes
                       it is more likely than not that all of the net deferred
                       tax asset at December 31, 1999 will be realized based on
                       the following:

      (i)        the net deferred tax asset amounting to Ps.172,031
      represents only the tax loss carryforwards (which are subject to
      indexation) of 1998 which has expiration periods of 10 years, and




                                     F-149

<PAGE>   273




      (ii)       although the Group generated operating losses for five
      years through 1998, it believes that it is more likely than not that the
      net deferred tax asset will be realized based on the Group's business
      plan estimate of future taxable income over the next five years in an
      amount sufficient to utilize the net deferred tax losses recorded as of
      December 31, 1999.

                 The Group's estimate of future taxable income is based
                       primarily on and supported by (i) management's
                       expectations of the Company's growth and profitability
                       over the next 5 years, and (ii) the significant
                       improvement in operating performance from February 1997
                       through December 1999, as evidenced by the success of the
                       implementation of the Bell Atlantic wireless business
                       model. This model has produced strong subscriber growth
                       in excess of 75% year over year, improved revenues (based
                       on customer growth and price increases) and lower network
                       and operating costs, resulting in an operating profit
                       during the first three quarters of 1999 and during 1998
                       (excluding the write-down of Project 450), as compared to
                       an operating loss during 1997 and (iii) the effects of
                       cost-cutting measures achieved as a result of the
                       restructuring completed during 1997 and 1998, primarily
                       related to a 15% reduction in headcount and elimination
                       of duplicate administrative costs.

                 The amount of the deferred tax asset considered realizable
                       could be reduced in the near term if estimates of future
                       taxable income during the carryforward periods are
                       reduced (See Note 12.)

                 As of December 31, 1999, the Company had a valuation allowance
                       of Ps.354,074 to reduce its deferred tax assets
                       to estimated realizable value. The valuation allowance
                       primarily relates to the deferred tax assets arising
                       from tax loss carryforwards and tax credits. The net
                       change in the total valuation allowance for the year
                       ended December 31, 1999 was principally due to the
                       realization of tax loss carryforwards during the year
                       ended December 31, 1999.





                                     F-150

<PAGE>   274





          The effective rate reconciliation under US GAAP as of December
             31, is as follows:

<TABLE>
<CAPTION>
                                                                                  1999              1998              1997
                                                                              -------------   ---------------   -------------
<S>                                                                           <C>             <C>              <C>
             Income tax expense (benefit) at statutory rate                    Ps. 145,809      (Ps.481,990)     (Ps.454,855)
                   Add (deduct):
                        Inventory purchases less cost of sales                      32,544          201,311      (    32,162)
                        Depreciation and amortization                          (   288,123)         293,058      (   258,716)
                        Differences between interest and
                          inflationary gains or losses                             141,432      (   126,150)         140,767
                        Net assets tax                                             132,645           72,127           60,397
                        Income tax loss carryforwards                          (   437,548)          68,893          112,324
                        Provision for doubtful accounts                        (       719)     (   106,283)          24,809
                        Telephones to be amortized                                 269,052          211,070           62,864
                        Goodwill amortized                                          59,389           41,409           42,285
                        Pre-operating expenses                                      23,470      (    60,650)          29,081
                        Income tax rate change                                       5,450                -                -
                        Other                                                       67,970      (    97,259)     (   159,708)
                                                                              -------------   ---------------   -------------
             Effective income tax expense (benefit) at effective rate          Ps. 151,371     Ps.   15,536      (Ps.432,914)
                                                                              =============   ===============   =============
</TABLE>

          4) Fair values of financial instruments

          The following methods and assumptions were used by the Company
             in estimating its fair value disclosures for financial instruments
             at December 31, 1999 and 1998.

          Cash and cash equivalents: The carrying amount reported in the
             balance sheet approximates fair value due to its short-term
             nature.

          Long term debt: The Company's long-term debt, except for the
             unsecured senior notes, bears interest at variable rates and
             consequently, the carrying value approximates fair value. As of
             December 31, 1999 and 1998, the carrying value of the unsecured
             senior notes due 2004 was Ps.1,424,790 and Ps.1,667,329 and the




                                     F-151

<PAGE>   275



             fair value was Ps.1,353,551 and Ps.1,444,740, respectively.

          Foreign currency exchange contracts: At December 31, 1999, the
             book value and the fair value of the foreign currency hedge
             forward rate contracts was Ps.822,796 and Ps.731,500,
             respectively. Fair values were determined based on estimated
             current market settlement prices obtained from dealer quotes.

          5) Economic environment

          The Company is a Mexican corporation with substantially all of its
             operations located in Mexico and approximately 99.5% of its 1999
             revenues generated within Mexico. Accordingly, the economic
             environment within Mexico, which is significantly affected by the
             actions taken by the Mexican government, can be expected to have a
             significant impact on the Company's financial condition and
             results of operations and its ability to meet its future
             obligations. The Company imports (and purchases in U.S. Dollars)
             handsets, equipment for cellular sites and other
             telecommunications equipment, while prices are set and revenues
             are generated in Mexican pesos.





                                     F-152

<PAGE>   276





          6) Disclosure of certain significant risks and uncertainties:

             A) Year 2000 compliance:

             All external and internal costs specifically associated with
                modifying internal-use software for the Year 2000 are charged
                to expenses as incurred by the Company. For the years ended
                December 31, 1999 and 1998, the Year 2000 compliance costs
                incurred by the Company, were approximately U.S.$6,095 and
                U.S.$2,800, respectively. Amounts incurred as of December 31,
                1997 were immaterial.

             B) Foreign Currency Exchange Risk

             Although substantial amount of the Company's debt obligations,
                including the long-term bank loan and unsecured senior notes,
                is denominated in U.S. Dollars, the Company generates revenues
                in Mexican pesos; therefore, the Company is exposed to currency
                exchange rate risks that could significantly affect the
                Company's ability to meet its obligations. As mentioned in Note
                10 and in Note 20.c, the Company entered into a foreign
                currency hedge utilizing forward-rate contracts, hedging its
                exchange rate exposure for principal and interest payments
                coming due over the period April 2000 to April 2001. The
                exchange rate of Mexican pesos to the U.S. Dollar is a freely
                floating rate which has declined in recent years. Any
                significant decrease in the value of the Mexican peso relative
                to the U.S. Dollar in the near term may have a material adverse
                effect on the Company and on its ability to meet its long-term
                debt obligations.

          7) Concentration of credit risk

              Financial instruments, which potentially subject the Company to
                significant concentrations of credit risk, consist principally
                of interest-bearing investments, foreign currency exchange
                contracts and trade accounts receivable.

              The Company maintains cash and cash equivalents, investments and
                certain other financial instruments with various major financial
                institutions. The Company performs periodic evaluations of the
                relative credit standing of these financial institutions and
                limits the amount of credit exposure with any institution.

              Concentrations of credit risk with respect to trade accounts
                receivable are limited due to the large number of subscribers
                and their dispersion across Mexico. Prior to providing services
                to a new subscriber, the Company requires a credit card or a
                deposit, as a guarantee from the customer over the period it
                provides services, and performs a credit history check.





                                     F-153

<PAGE>   277

 8) Stock Purchase Plan

 As mentioned in Note 15, the Company has a Stock Purchase Plan. This plan
    grants options to purchase Iusacell common stock at a price equal to the
    market price of the stock at the date of the grant. The Company applies
    Accounting Principles Board Opinion No.25 "Accounting for Stock Issued to
    Employees" and related interpretations in accounting for its plan. The
    Company has adopted the disclosure-only provisions of SFAS No.123
    "Accounting for Stock based Compensation". The Company recognizes no
    compensation expense for its Stock Purchase Plan. If the Company had
    elected to recognize compensation expense based on the fair value at the
    grant dates for 1997 through 1999, and subsequent fixed plan awards
    consistent with the provisions of SFAS No.123, net income and earnings per
    share would have been changed to the pro forma amounts indicated below:

<TABLE>
<CAPTION>
                                                                              Years ended December 31,
                                                                   -----------------------------------------
                                                                          1999                   1998
                                                                   -----------------     -------------------
             <S>                                                  <C>                    <C>
             Under Mexican GAAP
             Net profit (loss)                   As reported       Ps.    382,447           (Ps. 1,457,062)
                                                 Pro forma                373,803           (    1,465,706)

             Basic and fully
             diluted profit
             (loss) per share                    As reported
                                                 Pro forma         Ps.       0.30           (Ps.      1.30)
                                                                             0.29           (          1.31)
</TABLE>

<TABLE>
<CAPTION>

                                                                              Years ended December 31,
                                                                   -----------------------------------------
                                                                          1999                   1998
                                                                   ------------------    -------------------
             <S>                                                  <C>                    <C>
             Under U.S. GAAP:
             Net profit (loss)                   As reported        Ps.  281,895            (Ps. 1,447,526)
                                                 Pro forma               273,251            (    1,456,170)
             Basic and fully
             diluted profit
             (loss) per share     As reported
                                  Pro forma                         Ps.     0.22            (Ps.      1.29)
                                                                            0.21            (         1.30)
</TABLE>



                                     F-154
<PAGE>   278

         These results may not be representative of the effects on pro forma net
               income for future years.

         The Company determined the pro forma amounts using the Black-Scholes
              option-pricing model based on the following weighted-average
              assumptions:

<TABLE>
<CAPTION>
                                                             1999     1998
                                                             ----     ----
                   <S>                                      <C>     <C>
                   Dividend yield                              0%      0%
                   Expected volatility                        71%     67%
                   Risk-free interest rate                    20%     25%
                   Expected lives (in years)                  2.0     2.7
</TABLE>


         The weighted average per share value of options granted during 1999 and
              1998 was Ps.11.06 and Ps.6.47, respectively.

         This table is a summary of the status of the Stock Purchase Plan:

<TABLE>
<CAPTION>
                                                                                Weighted
                                                                                 Average
                                                               Stock Options  Exercise Price
                                                               -------------  --------------
                       <S>                                    <C>             <C>
                       Outstanding December 31, 1997              7,549,834    Ps. 10.52

                       Granted                                    2,199,600         6.47
                       Exercised                                    967,460         9.58
                       Canceled/forfeited                         1,082,084         9.82
                       Outstanding December 31, 1998              7,699,890         9.58

                       Granted                                    1,603,000        11.06
                       Exercised                                  2,267,145        10.09
                       Canceled/forfeited                         1,532,996         7.74
                       Outstanding December 31, 1999              5,502,749        10.31
</TABLE>

         As of December 31, 1999 and 1998, 3,899,749 and 5,500,290 shares,
              respectively, were exercisable; however, no shares were
              exercisable at December 31, 1997. The following table summarizes
              information about Stock Purchase Plan options outstanding as of
              December 31, 1999, 1998 and 1997:

<TABLE>
<CAPTION>
                                                   Range                                      Weighted
                                                    of                           Remaining     Average
                                                  Exercise                      Contractual   Exercise
                                                   Prices             Shares       Life          Price
                                          --------------------       ----------  ---------  -----------
                          <S>             <C>           <C>          <C>          <C>       <C>
                          1997            Ps. 8.48 to    14.00        7,549,834      0       Ps. 10.52
                          1998                5.16 to     8.48        5,332,908      1            7.65
                          1998               13.82 to    14.00        2,366,982      1           13.92
                          1999                5.16 to     9.20        2,632,017      2            7.59
                          1999               11.46 to    14.00        2,870,732      2           12.81
</TABLE>



                                     F-155
<PAGE>   279

         9) Capitalized interest and interest expense

         As of December 31, 1999, 1998 and 1997, capitalized interest amounted
              to Ps.162,383, Ps.138,904 and Ps.349,290, respectively. For the
              years ended December 31, 1999, 1998 and 1997 interest expensed
              amounted to Ps.291,417, Ps.367,222 and Ps.306,996, respectively.

         10) New Accounting Pronouncements

         SFAS 133, "Accounting for Derivative Instruments and Hedging
              Activities" is effective for all fiscal quarters of all fiscal
              years beginning after June 15, 2000. SFAS 133 requires that all
              derivative instruments be recorded on the balance sheet at their
              fair value. Changes in the fair value of derivatives are recorded
              each period in current earnings or other comprehensive income,
              depending on whether a derivative is designated as part of a hedge
              transaction and, if it is, the type of hedge transaction.
              Derivative financial instruments are currently used by the Company
              to manage interest rate risk and foreign exchange rate risk, on
              certain long-term debt. The Company is currently determining the
              impact that the adoption of SFAS 133 will have on its financial
              position or results of operations.

                                     F-156
<PAGE>   280



         11) Project 450 non-cash write-down

        As described in Note 18, during the year ended December 31, 1998, the
              Company recorded an impairment charge to write-down the Project
              450 assets to their fair value. Under U.S. GAAP, the impairment
              charge was determined in accordance with SFAS 121 as follows:

         During the third quarter of 1998, changes in circumstances indicated
              that the carrying amount of the Project 450 assets might not be
              recoverable. These circumstances included (i) the successful
              deployment of more attractive alternative technology; (ii) the
              lack of availability of 450 MHz handsets at substantially lower
              costs; and (iii) that the Mexican government had not issued the
              coverage and investment requirements for the 450 MHz licenses or
              provided any indications on timing and means to clear the
              contaminated frequencies in the northern regions.

         In view of these circumstances, the Company decided not to fully
              continue Project 450, given that it was becoming less
              operationally and technically feasible. At such time, the
              undiscounted future cash flows were less than the carrying value
              of the Project 450 assets. As a result, in September 1998, the
              Company's Board of Directors resolved to writedown the Project 450
              assets. An impairment charge of Ps.1,102,401 was recorded to
              reduce the Project 450 assets to their fair value, amounting to
              Ps. 45,668. Even though there was no market for the 450 MHz
              network equipment, the Company's operations group determined that
              certain of these assets, representing about 10% of the related
              fixed assets, could be re-deployed in the mobile wireless network.
              Therefore, a full provision for impairment was recorded for all
              other assets associated with the project.

         12) Segment Information

         In 1998, the Company adopted SFAS No. 131, "Disclosures about
              Segments of an Enterprise and Related Information". SFAS No.131
              establishes standards for the way that public enterprises must
              determine and report information about operating segments in their
              annual and interim reports.

         The "management approach" designates the internal organization
              that is used by management for making operating decisions and
              assessing performance as the source of the Company's reportable
              segments. The adoption of SFAS No.131 did not affect results of
              operations or financial position.

         The Company has three reportable segments that it operates and
              manages as strategic business units that offer different products
              and services. The Company measures its reportable segments based
              on operating income (loss), including intersegment revenues and
              corporate expenses that are allocated to the operating segments
              and excluding any non-recurring items. Intersegment transactions
              are accounted for at current market prices. The Company evaluates
              the performance of its segments and allocates resources to them
              based on earnings before interest, taxes, depreciation and
              amortization (EBITDA) and operating income (loss). The Company is
              not dependent on any single customer. The accounting policies
              underlying the reported segment data are the same as those
              described in the summary of significant accounting policies (see
              Note 4).

                                     F-157
<PAGE>   281



         The Company's three reportable segments and their principal activities
              are:

         Cellular - The Company operates and provides wireless cellular
              telephone services in four out of the nine Regions in the Mexican
              market. The Company serves customers in large metropolitan areas
              such as Mexico City, Guadalajara, Leon and Puebla. The Company's
              services include "value added services" such as voice mail and
              caller identification of incoming calling numbers.

         Long Distance - The Company provides long distance services for which
              its first natural market is its cellular subscriber base. The
              Company is also providing these services to residential and
              commercial entities. The Company uses its own switches and
              transmission equipment and a combination of fiber optic lines,
              microwave links, satellite transmission and lines leased from
              Telmex to provide these services.

         Other Businesses - The Company provides paging, local telephony and
              data transmission services. It has concessions for PCS services
              and microwave links, which are in a preoperating stage.

         The tables below presents information about reported segments for the
              year ended December 31, 1999 and 1998 under Mexican GAAP
              measurement, using the presentation required by SFAS 131. The
              Company has not provided information for the year ending December
              31, 1997 as it was impracticable to prepare.

<TABLE>
<CAPTION>
                                                                       Year ended December 31, 1999
                                                                       ----------------------------
                                                          Long           Other          Total       Reconciling       Total
                                         Cellular       Distance      Businesses       Segments       Items (2)     Consolidated
                                      ------------------------------------------------------------------------------------------
     <S>                               <C>              <C>           <C>             <C>           <C>             <C>
     Revenues- third party              Ps.3,929,595    Ps.110,906     Ps.162,657      4,203,158           1,495      4,204,653
     Revenues- affiliates                  1,815,599       344,877        447,572      2,608,048     (2,608,048)        -
     Depreciation and amortization         1,369,198        53,710          8,226      1,431,134         (6,771)      1,424,363
     Operating income (loss)                  89,180     (119,801)       (71,708)      (102,329)          94,429        (7,900)
     EBITDA (1)                            1,458,378      (66,091)       (63,482)      1,328,805          87,658      1,416,463
     Total assets                         13,262,737       318,812        718,788     14,300,337     (1,962,762)     12,337,575
     Capital expenditures                  1,597,961       104,960         11,000      1,713,921        -             1,713,921
</TABLE>

<TABLE>
<CAPTION>
                                                                       Year ended December 31, 1998
                                                                       ----------------------------
                                                           Long           Other         Total       Reconciling       Total
                                           Cellular      Distance      Businesses     Segments       Items (2)     Consolidated
                                      ------------------------------------------------------------------------------------------
     <S>                               <C>              <C>           <C>             <C>           <C>             <C>
     Revenues- third party              Ps.2,941,927     Ps.61,807     Ps.177,874   Ps.3,181,608      (Ps.9,211)   Ps.3,172,397
     Revenues- affiliates                  1,252,365       203,597        500,112      1,956,074     (1,956,074)        -
     Depreciation and amortization           846,709        25,364         22,754        894,827         (1,977)        892,850
     Operating income (loss)                  60,084     (146,109)       (17,061)      (103,086)     (1,016,677)    (1,119,763)
     EBITDA (1)                              906,792     (120,747)          5,692        791,737          83,751        875,488
     Total assets                         13,759,156     1,108,926      1,343,272     16,211,354     (5,060,004)     11,151,350
     Capital expenditures                  3,130,393       483,748         21,348      3,635,489         -            3,635,489
</TABLE>

                                     F-158
<PAGE>   282


              (1) EBITDA as used by the Company is operating profit (loss) plus
              the sum of depreciation and amortization. The Company's
              reconciliation of EBITDA to consolidated net profit (loss) under
              Mexican GAAP as of December 31, 1999 and 1998, is as follows:

<TABLE>
<CAPTION>
                                                                                           Years ended December 31,
                                                                              -------------------------------------------
                                                                                       1999                   1998
                                                                              -------------------      ------------------
                             <S>                                              <C>                      <C>
                             EBITDA                                                 Ps.1,416,463              Ps.875,488
                             Depreciation and amortization                           (1,424,363)               (892,850)
                             Project 450 non-cash write-down                            -                    (1,102,401)
                             Other (expense) income, net                                (23,054)                 149,046
                             Integral financing gain (cost)                              577,260               (427,766)

                             Equity participation in net (loss) gain
                             of associated companies and net (loss)
                             gain on sale of equity investments                         (47,611)                  27,922
                             Assets tax                                                (132,645)                (72,127)
                             Minority interest                                            17,933                   6,342
                             Loss from discontinued operations                           (1,536)                (20,716)
                                                                              -------------------      ------------------
                             Net profit (loss) for the year                           Ps.382,447          (Ps.1,457,062)
                                                                              ===================      ==================
</TABLE>

          (2) Reconciling items primarily reflect inter-segment eliminations
              and certain non-recurring items, including a gain on sale in 1998
              of Ps. 187,301 related to a fiber optic cable agreement (see Note
              20.g) and a non-cash write-down of Ps. 1,102,401 in connection
              with Project 450 (see Notes 18 and 20.b).

         m) Discontinued Operations

         As described in Note 19, in December 1998, the Company decided to
              discontinue the operations of its subsidiary, Cellular Solutions,
              which was in the business of selling accessories for cellular
              handsets, and consequently, recognized a loss from discontinued
              operations amounting to Ps. 1,536 and Ps.20,716, for the years
              ended December 31, 1999 and 1998, respectively. Under U.S. GAAP
              the loss from discontinued operations is recorded as an operating
              expense.

         n) Extraordinary item

         Under Mexican GAAP the utilization of the Company's tax loss
              carryforwards is classified as an extraordinary item and presented
              as a separate line item in the consolidated income statement.
              Under U.S. GAAP, the utilization of the Company's tax loss
              carryforward is recorded

                                     F-159

<PAGE>   283


              as a component of the taxation expense.

        21. Condensed Consolidating Financial Information

        As mentioned in Note 10, in July 1997, the Company issued U.S.$150,000
              of senior unsecured notes due 2004 as part of its refinancing
              program. The Notes Due 2004 are guaranteed on a senior
              subordinated, unsecured basis pursuant to guarantees by most of
              the Company's directly and indirectly wholly owned subsidiaries
              ("Guarantor Subsidiaries"). The subsidiary guarantees are full,
              unconditional, joint and several.


                                     F-160
<PAGE>   284




         Presented below is condensed consolidating financial information
              as of December 31, 1999 and 1998 and for the three years ended
              December 31, 1999 for i) the Company; ii) the combined Guarantor
              Subsidiaries; iii) the combined non-Guarantor Subsidiaries; iv)
              eliminations; and v) the Company's consolidated financial
              statements.

         Where applicable, the equity method has been used by the parent
              company with respect to its investments in certain subsidiaries
              for the respective periods presented.

         The Company has not presented separate financial statements and
              other disclosure concerning each of the Guarantor Subsidiaries
              because management has determined that such information is not
              material to investors.

         CONDENSED CONSOLIDATED BALANCE SHEET AS OF DECEMBER 31, 1999

<TABLE>
<CAPTION>
                                                              Combined          Combined
                                              Parent          Guarantor       Non-Guarantor
                                             Company        Subsidiaries      Subsidiaries      Eliminations       Consolidated
                                          -------------    --------------    --------------   ---------------    ---------------
                                                             ASSETS
<S>                                      <C>              <C>                <C>              <C>                <C>
 Current assets:
    Cash and short-term
       investments                        Ps.   43,290     Ps.     70,741       Ps.      154   Ps.      63,876      Ps.  178,061
                                          -------------    --------------     --------------   ---------------    ---------------
    Accounts receivable:
       Trade                                         -            696,009              9,019             2,906           707,934
       Related parties                       1,683,750            764,574       ( 1,713,101)    (     688,083)            47,140
       Recoverable taxes and other              53,048            374,744            297,171    (     123,684)           601,279
                                          -------------    --------------     --------------   ---------------    ---------------
                                             1,736,798          1,835,327       ( 1,406,911)    (     808,861)         1,356,353
                                          -------------    --------------     --------------   ---------------    ---------------
    Inventories                                  2,013            179,164              9,135    (       5,984)           184,328
                                          -------------    --------------     --------------   ---------------    ---------------
    Total current assets                     1,782,101          2,085,232       ( 1,397,622)    (     750,969)         1,718,742
 Investment in associated companies          1,867,544            295,601                  -    (   2,137,908)            25,237
 Property and equipment, net                 5,192,604            820,128            779,245    (      20,869)         6,771,108
 Other assets                                  367,501            809,715            112,893           731,168         2,021,277
 Excess  of  investment cost over
    book value                               1,801,210                  -                  -                 1         1,801,211
                                          -------------    --------------     --------------   ---------------    ---------------
    Total assets                         Ps.11,010,960       Ps.4,010,676     (Ps.  505,484)    (Ps.2,178,577)     Ps.12,337,575
                                          =============    ==============     ==============   ===============    ===============
</TABLE>

                                     F-161
<PAGE>   285




<TABLE>
<CAPTION>
                                                              Combined          Combined
                                              Parent          Guarantor       Non-Guarantor
                                              Company        Subsidiaries      Subsidiaries       Eliminations     Consolidated
                                        ----------------   ---------------  ----------------   ----------------  ---------------
                                                      LIABILITIES
<S>                                     <C>                <C>              <C>                 <C>              <C>
   Current liabilities:
      Notes payable                        Ps.  600,629       Ps.       -     Ps.         -     Ps.         -     Ps.   600,629
      Trade accounts payable                    229,947           410,743            47,966     (      47,177)          641,479
      Related parties                                 -                 -                 -            116,034          116,034
      Taxes and other payable                   282,885           527,256           170,084     (      95,383)          884,842
      Income tax                                  1,282                97               373                  2            1,754
                                        ----------------   ---------------  ----------------   ----------------  ---------------
      Total current liabilities               1,114,743           938,096           218,423     (      26,524)        2,244,738
   Long-term debt                             3,991,234                 -                 -                  -        3,991,234
   Trade accounts payable, long-term                  -                 -                 -                  -                -
   Commitments and contingencies                      -             2,310                60                  -            2,370
                                        ----------------   ---------------  ----------------   ----------------  ---------------
      Total liabilities                       5,105,977           940,406           218,483     (      26,524)        6,238,342
                                        ----------------   ---------------  ----------------   ----------------  ---------------

                                                 STOCKHOLDERS' EQUITY

   Stockholders' equity:
   Capital contributions                     11,376,872         5,391,215         1,113,117     (   6,485,370)        9,557,906
   Earned capital                        (   5,448,505)     (  2,332,590)    (   1,837,084)          4,346,301   (   5,533,661)
   Minority interest                     (      23,384)            11,645                 -     (      12,984)   (      24,723)
                                        ----------------   ---------------  ----------------   ----------------  ---------------
   Total stockholders' equity                 5,904,983         3,070,270    (     723,967)     (   2,152,053)        6,099,233
                                        ----------------   ---------------  ----------------   ----------------  ---------------
   Total liabilities and
       stockholders' equity               Ps.11,010,960      Ps.4,010,676    (Ps.  505,484)     (Ps.2,178,577)    Ps.12,337,575
                                        ================   ===============  ================   ================  ===============

   Total stockholders' equity
       under Mexican GAAP                  Ps.5,904,983      Ps.3,070,270    (Ps.  723,967)     (Ps.2,152,053)     Ps.6,099,233
   Minority interest                                  -                 -                 -             24,723           24,723
   Deferred income taxes                        208,399     (     29,516)            15,472     (      27,773)          166,582
   Interest rate collar                  (       5,262)                 -                 -                  -   (       5,262)
   Gain from exchange of non-mone-
       tary assets                                    -                 -    (     187,301)                  -   (     187,301)
   Provision for consolidation
       of facilities                             17,354                 -                 -                  -           17,354
                                        ----------------   ---------------  ----------------   ----------------  ---------------
   Total stockholders' equity
      under U.S. GAAP                      Ps.6,125,474      Ps.3,040,754    (Ps.  964,824)     (Ps.2,155,103)     Ps.6,046,301
                                        ================   ===============  ================   ================  ===============
</TABLE>



                                     F-162
<PAGE>   286


                     CONDENSED CONSOLIDATED INCOME STATEMENT
                      FOR THE YEAR ENDED DECEMBER 31, 1999

<TABLE>
<CAPTION>
                                                               Combined         Combined
                                              Parent          Guarantor       Non-Guarantor
                                              Company        Subsidiaries      Subsidiaries      Eliminations     Consolidated
                                         -------------      -------------     -------------     -------------     -------------
<S>                                    <C>                <C>                <C>              <C>                <C>
Total revenues                           Ps.   627,382      Ps .5,903,956     Ps.   582,655     (Ps.2,909,340)    Ps. 4,204,653
Total cost of sales                             22,578          2,332,458           391,312     (   1,402,666)        1,343,682
                                         -------------      -------------     -------------     -------------     -------------
   Gross profit                                604,804          3,571,498           191,343     (   1,506,674)        2,860,971
Operating expenses                             114,170          2,688,292           258,218     (   1,616,172)        1,444,508
Depreciation and amortization                  686,912            678,958            63,500     (       5,007)        1,424,363
                                         -------------      -------------     -------------     -------------     -------------
   Operating profit (loss)                (    196,278)           204,248      (    130,375)          114,505     (       7,900)
                                         -------------      -------------     -------------     -------------     -------------
Other income                                         -                  -                 -            23,054            23,054
                                         -------------      -------------     -------------     -------------     -------------
Integral financing result:
   Interest expense, net                  (     57,111)        (  133,133)          304,154           154,800           268,710
   Foreign exchange loss, net             (    174,181)        (   13,995)            3,340     (           1)    (     184,837)
   Gain from monetary position            (    445,355)            96,556     (     158,892)    (     153,442)    (     661,133)
                                         -------------      -------------     -------------     -------------     -------------
                                          (    676,647)        (   50,572)          148,602             1,357     (     577,260)
                                         -------------      -------------     -------------     -------------     -------------
Equity participation in net (gain)
   loss of associated companies            (     3,215)                 -                 -            50,826            47,611
Provision for assets tax                        83,280             27,994      (         15)           21,386           132,645
Minority interest                          (    17,192)             1,673                 -     (       2,414)    (      17,933)
Loss from discontinued operations                    -                  -                 -             1,536             1,536
                                         -------------      -------------     -------------     -------------     -------------
Net profit for the year                  Ps.   417,496      Ps.   225,153      (Ps. 278,962)    Ps.    18,760     Ps.   382,447
                                         =============      =============     ==============    =============     =============
Net profit (loss) for the year under
   Mexican GAAP                          Ps.   417,496      Ps.   225,153       (Ps 278,962)      Ps.  18,760     Ps.   382,447
Deferred income taxes                           22,317         (   40,996)               27      (         73)    (      18,726)
Pre-operating costs                                  -                  -       (    69,028)                -     (      69,028)
Interest rate collar                             6,797                  -                 -                 -             6,797
Effect of inflation on U.S. GAAP
   adjustments                                  40,982         (   60,508)               40      (        109)    (      19,595)
                                         -------------      -------------     -------------     -------------     -------------
Net profit (loss) for the year under
    US GAAP                               Ps.  487,592      Ps.   123,649      (Ps. 347,924)     Ps.   18,578      Ps.  281,895
                                         =============      =============     =============     =============      ============
</TABLE>



                                      F-163

<PAGE>   287

                CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                     FOR THE YEAR ENDED DECEMBER 31, 1999

<TABLE>
<CAPTION>
                                                                 Combined         Combined
                                                Parent          Guarantor       Non-Guarantor
                                                Company        Subsidiaries      Subsidiaries      Eliminations     Consolidated
                                           -------------      -------------     -------------     -------------     -------------
<S>                                        <C>                <C>               <C>               <C>               <C>
Operating activities:
      Net profit (loss) for the year         Ps.487,592         Ps.123,649       (Ps.347,924)      Ps.  18,578        Ps.281,895
Adjustments to reconcile net
      loss to cash provided by
      (used in) operating activities:
Depreciation and amortization                   686,912            678,958            63,500        (    5,007)        1,424,363
Equity in net loss (earnings) of
      associated companies and net
      gain on sale of equity investments   (      3,215)                 -                 -            50,826            47,611
Increase in allowance for
      doubtful accounts                               -             91,204             1,182               381            92,767
Increase in allowance for obsolete
   and slow-moving inventories             (         52)       (     4,651)      (       237)              155       (     4,785)
Minority interest                          (     17,192)             1,673                 -        (    2,414)      (    17,933)
Deferred income taxes and emplo-
    yee profit sharing                          105,597        (    13,002)               12            58,765           151,371
Gain on net monetary position and
   foreign exchange losses                 (    578,554)            22,053       (   155,512)       (  114,361)      (   826,374)
Changes in operating assets and
   liabilities:
   Accounts receivable                                -        (   409,959)            2,096        (  159,642)      (   567,505)
   Inventories                                    3,171             11,963            16,819        (    3,684)           28,269
   Trade accounts payable and related
      parties                                   857,402        (    83,320)           97,947           563,755         1,435,784
   Taxes and other payable                 (    268,436)           321,758            17,029        (  168,411)      (    98,060)
   Income Tax                              (     72,678)            39,717       (       952)               74       (    33,838)
   Other                                              -        (       503)                2                 -       (       501)
                                           -------------      -------------     -------------     -------------     -------------
Net cash provided by (used in)
   operating activities                       1,200,547            779,540       (   306,038)          239,015         1,913,064
                                           -------------      -------------     -------------     -------------     -------------
Investing activities:
Purchase of property and equipment,
   net                                     (  1,023,154)       (   361,572)      (   82 ,831)       (   34,723)      ( 1,502,280)
Investment in associated
companies, net cash acquired                    256,609        (   106,801)                -        (  137,952)           11,856
Purchase of other assets                   (    715,443)       (    86,478)      (    15,028)       (   73,110)      (   890,059)
                                           -------------      -------------     -------------     -------------     -------------
Net cash (used in) provided
by investing activities                    (  1,481,988)       (   554,851)      (    97,859)       (  245,785)      ( 2,380,483)
                                           -------------      -------------     -------------     -------------     -------------
Financing activities:
Proceeds from notes payable and
   long-term debt                               764,033                  -           344,181        (   55,639)        1,052,575
Payments of notes payable and
   long-term debt                          (    693,761)       (   125,433)                -           125,433       (   693,761)
                                           -------------      -------------     -------------     -------------     -------------
Net cash provided by (used in)
   financing activities                          70,272        (   125,433)          344,181            69,794           358,814
                                           -------------      -------------     -------------     -------------     -------------
Net increase (decrease) in cash            (    211,169)            99,256       (    59,716)           63,024       (   108,605)
Cash at beginning of year                       254,459        (    28,515)           59,870               852           286,666
                                           -------------      -------------     -------------     -------------     -------------
Cash at the end of year                    Ps    43,290       Ps.   70,741       Ps.     154       Ps.  63,876       Ps. 178,061
                                           =============      =============     =============     =============     =============
</TABLE>



                                     F-164
<PAGE>   288
         CONDENSED CONSOLIDATED BALANCE SHEET AS OF DECEMBER 31, 1998

<TABLE>
<CAPTION>
                                                            Combined         Combined
                                         Parent            Guarantor       Non-Guarantor
                                         Company          Subsidiaries      Subsidiaries       Eliminations      Consolidated
                                    -------------        -------------     -------------      -------------     -------------
                                                                            ASSETS
<S>                                 <C>                <C>                <C>                 <C>               <C>
Current assets:
   Cash and short-term
      investments                    Ps.     254,459    (Ps.     28,515)   Ps.      59,870     Ps.        852    Ps.     286,666
                                    ----------------   ----------------   ----------------    ----------------  ----------------
   Accounts receivable:
      Trade                                        -            377,254             12,297    (        49,059)           340,492
      Related parties                      1,226,934            703,682                  -    (     1,917,824)            12,782
      Recoverable taxes and other            327,960            131,118            435,945    (       233,054)           661,970
                                    ----------------    ---------------   ----------------    ----------------  ----------------
                                           1,554,894          1,212,054            448,243    (     2,199,947)         1,015,244
                                    ----------------    ---------------   ----------------    ----------------  ----------------
   Inventories                                 5,132            186,476             25,717    (         9,513)           207,812
                                    ----------------    ---------------   ----------------    ----------------  ----------------
   Total current assets                    1,814,486          1,370,016            533,829    (     2,208,608)         1,509,722
Investment in associated companies         2,130,345            178,828                  -    (     2,291,748)            17,425
Property and equipment, net                4,124,439          1,137,514            759,914    (        59,939)         5,961,927
Other assets                                 305,610            691,243             97,865            655,984          1,750,702
Excess  of  investment cost over
   book value                              1,879,581             31,994                  -                  -          1,911,574
                                    ----------------    ---------------   ----------------    ----------------  ----------------
   Total assets                      Ps.  10,254,460     Ps.  3,409,594    Ps.   1,391,608    (Ps.  3,904,312)   Ps.  11,151,350
                                    ================    ===============   ================    ================  ================

<CAPTION>
                                               LIABILITIES AND STOCKHOLDERS' EQUITY

<S>                                  <C>                 <C>               <C>                 <C>                <C>
Current liabilities:
   Notes payable                     Ps.     833,799     Ps.          -    Ps.           -     Ps.          -    Ps.     833,799
   Trade accounts payable                    532,423            435,371            349,072      (     336,117)           980,749
   Related parties                                 -                  -          1,322,425      (   1,182,344)           140,082
   Taxes and other payable                   551,321            205,498            153,055      (      59,302)           850,572
   Income tax                                 51,643              1,376              1,298                  -             54,317
                                    ----------------    ---------------   ----------------    ----------------   ----------------
   Total current liabilities               1,969,186            642,246          1,825,851      (   1,577,763)         2,859,519
Long-term debt                             4,168,322                  -                  -                  -          4,168,322
Trade accounts payable, long-term                  -              2,370                  -                  -              2,370
Commitments and contingencies                      -              2,813                 58                  -              2,871
                                    ----------------    ---------------   ----------------    ----------------   ----------------
   Total liabilities                       6,137,508            647,428          1,825,909         (1,577,763)         7,033,082
                                    ----------------    ---------------   ----------------    ----------------   ----------------

</TABLE>



                                     F-165

<PAGE>   289

<TABLE>
<CAPTION>
                                                           Combined         Combined
                                           Parent         Guarantor       Non-Guarantor
                                           Company       Subsidiaries      Subsidiaries       Eliminations       Consolidated
                                      -------------     -------------     -------------      -------------      -------------
<S>                                  <C>              <C>                <C>              <C>                  <C>
   Stockholders' equity:
   Capital contributions              Ps. 9,760,178      Ps.5,386,645      Ps.1,104,740     ( Ps.6,472,512)       Ps.9,779,050
   Earned capital                     (   5,642,820)    (   2,624,479)    (   1,539,041)         4,144,647       (   5,661,693)
   Minority interest                              -                 -                 -                911                 911
                                      -------------     -------------     -------------      -------------       -------------
   Total stockholders' equity             4,117,358         2,762,166          (434,301)    (    2,326,954)          4,118,268
                                      -------------     -------------     -------------      -------------       -------------
   Total liabilities and
      stockholders' equity            Ps.10,254,866         3,409,594         1,391,608     (    3,904,718)         11,151,350
                                      =============     =============     =============      =============       =============
   Total stockholders' equity
      under Mexican GAAP              Ps. 4,117,358         2,762,166     (     434,301)    (    2,326,954)          4,118,268
   Minority interest                              -                 -                 -     (          911)      (         911)
   Deferred income taxes                    185,673            11,481            15,445            (27,291)            185,308
   Interest collar                    (      12,059)                -                 -                  -       (      12,059)
   Exchange gain                                  -                 -     (     187,301)                 -       (     187,301)
   Provision for consolidation
      of facilities                          17,354                 -                 -                  -              17,354
                                      -------------     -------------     -------------       -------------       -------------
   Total stockholders' equity
      under U.S. GAAP                  Ps.4,308,326      Ps.2,773,646       (Ps.606,157)     (Ps.2,355,156)       Ps.4,120,659
                                      =============     =============     =============     ==============        =============
</TABLE>



                                      F-166
<PAGE>   290

           CONDENSED CONSOLIDATED INCOME STATEMENT FOR THE YEAR ENDED
                                DECEMBER 31, 1998

<TABLE>
<CAPTION>
                                                             Combined         Combined
                                          Parent            Guarantor       Non-Guarantor
                                          Company          Subsidiaries      Subsidiaries       Eliminations       Consolidated
                                     -------------        -------------     -------------      -------------      -------------
<S>                                  <C>                 <C>                <C>               <C>                <C>
Total revenues                        Ps. 269,573         Ps. 4,506,128      Ps.  361,982      (Ps.1,965,286)     Ps. 3,172,397
Total cost of sales                        21,353             1,870,900           311,865      (   1,117,748)         1,086,369
                                     -------------        -------------     -------------      -------------      -------------
   Gross profit                           248,220             2,635,228            50,117      (     847,538)         2,086,028
Operating expenses                         61,641             1,860,958           132,687      (     844,745)         1,210,540
Depreciation and amortization             339,331               521,617            33,921      (       2,019)           892,850
450 Project non cash writedown                  -                     -         1,102,401                  -          1,102,401
                                     -------------        -------------     -------------      -------------      -------------
   Operating profit (loss)           (    152,751)              252,654     (   1,218,891)     (         774)     (   1,119,763)
                                     -------------        -------------     -------------      -------------      -------------
Other income                                    -                     -           149,046                  -            149,046
                                     -------------        -------------     -------------      -------------      -------------
Provision for equipment impairment              -                     -                 -                  -                  -
                                     -------------        -------------     -------------      -------------      -------------
Integral financing result:
   Interest expense, net             (    267,112)              182,372           262,242             73,371            250,873
   Foreign exchange loss, net             838,734                96,338             4,402                  -            939,474
   Gain from monetary position       (    351,937)        (     105,730)    (     217,080)     (      87,834)     (     762,581)
                                     -------------        -------------     -------------      -------------      -------------
                                          291,685               172,980            49,564      (      14,463)           427,766
                                     -------------        -------------     -------------      -------------      -------------
</TABLE>



                                      F-167
<PAGE>   291

<TABLE>
<CAPTION>
                                                            Combined         Combined
                                             Parent        Guarantor       Non-Guarantor
                                             Company      Subsidiaries      Subsidiaries       Eliminations       Consolidated
                                        -------------    -------------     -------------      -------------      -------------
<S>                                   <C>               <C>               <C>                <C>               <C>
Equity participation in net (gain)
   loss of associated companies        (Ps.1,049,289)    Ps.     28,909     Ps.         -      Ps.1,048,302      Ps.    27,922
Provision for assets tax                      31,404             39,248             1,475                 -             72,127
Minority interest                                  -                  -                 -             6,342              6,342
Loss from discontinued operations              3,933             16,784                 -                 -             20,716
                                        -------------     -------------     -------------     -------------      -------------
Net loss for the year                  (Ps.1,457,062)     Ps.    52,551    (Ps. 1,120,885)     Ps.1,068,333     (Ps. 1,457,062)
                                        =============     =============     =============     =============      =============
Net loss for the year under
   Mexican GAAP                        (Ps.1,457,062)     Ps.    52,551    (Ps. 1,120,885)     Ps.1,068,333     (Ps. 1,457,062)
Deferred income taxes                         57,405     (       25,854)           17,540             7,500             56,591
Pre-operating costs                                -                  -           178,385                 -            178,385
Interest rate collar                   (      12,059)                 -                 -                 -      (      12,059)
Gain on exchange                                   -                  -    (      187,301)                -      (     187,301)
Effect of inflation on U.S. GAAP
   adjustments                         (      26,455)            11,913    (        8,084)    (       3,454)     (      26,080)
                                        -------------     -------------     -------------     -------------      -------------
Net loss for the year under U.S.
   GAAP                                (Ps.1,438,171)        (Ps.38,611)    (Ps.1,120,345)     Ps.1,072,379      (Ps.1,447,526)
                                        =============     =============     =============     =============      =============
</TABLE>


                                      F-168
<PAGE>   292
                CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                     FOR THE YEAR ENDED DECEMBER 31, 1998

<TABLE>
<CAPTION>
                                                               Combined         Combined
                                                Parent        Guarantor       Non-Guarantor
                                                Company      Subsidiaries      Subsidiaries       Eliminations      Consolidated
                                           -------------    -------------     -------------      -------------      -------------
<S>                                        <C>               <C>            <C>                 <C>               <C>
Operating activities:
   Net loss for the year                   (Ps.1,438,171)     Ps.38,611      (Ps. 1,120,348)     Ps. 1,072,381     (Ps.1,447,526)
Adjustments to reconcile net
   loss to cash provided by
   (used in) operating activities:
      Depreciation and amortization              339,331        521,617              33,922             (2,020)          892,850
      450 Project non cash write down                  -              -             924,016                  -           924,016
      Equity in net loss (earnings) of
         associated companies and net gain
         on sale of equity investments         1,201,317              -                   -     (    1,229,239)    (      27,922)
      Increase in allowance for
         doubtful accounts                        29,775         34,250               1,116     (       34,228)           30,913
Minority interest                                      -              -                   -     (        6,342)    (       6,342)
Deferred income taxes and emplo-
   yee profit sharing                      (      26,001)        65,101      (       16,065)    (        7,499)           15,536
Gain on net monetary position and
   foreign exchange losses                       513,252       ( 21,307)     (      204,599)    (       84,375)          202,971
Changes in operating assets and
   liabilities:
Accounts receivable                        (     433,160)        37,597      (      301,005)           113,753     (     582,815)
Inventories                                       13,696        111,273              24,391     (       36,678)          112,681
Trade accounts payable and re-
   lated parties                               2,037,999       ( 74,133)            789,671     (    1,439,536)        1,314,001
Taxes and other payable                          453,443       ( 33,889)            205,577     (      108,262)          516,868
Income Tax                                        11,543       ( 40,663)     (        1,529)               966     (      29,682)
Other                                                  -       (     45)     (          144)                 -     (         189)
                                           -------------    -------------     -------------      -------------      -------------
Net cash provided by (used in)
  operating activities                         2,703,023        638,412             335,003     (    1,716,078)        1,915,360
                                           -------------    -------------     -------------      -------------      -------------
</TABLE>



                                     F-169

<PAGE>   293



<TABLE>
<CAPTION>

                                                               Combined         Combined
                                                Parent        Guarantor       Non-Guarantor
                                                Company      Subsidiaries      Subsidiaries       Eliminations       Consolidated
                                           -------------    -------------     -------------      -------------      -------------
<S>                                        <C>              <C>               <C>                <C>              <C>
Investing activities:
Purchase of property and
      equipment, net                       (   2,272,742)    (    365,611)     (  1,023,518)         1,202,013        (2,459,857)
Proceeds from sale of investments          (   2,172,443)    (    164,863)           11,083          2,338,556            12,333
Purchase of other assets                   (      44,694)    (    143,777)          735,765       (  1,784,016)     (  1,236,722)
                                           -------------    -------------     -------------      -------------      -------------
Net cash (used in) provided
   by investing activities                 (   4,489,878)    (    674,252)     (    276,671)      (  1,756,554)      (  3,684,246)
                                           -------------    -------------     -------------      -------------      -------------
Financing activities:
Proceeds from notes payable and
  long-term debt                               1,917,039                -                 -                  -          1,917,039
Payments of notes payable and
  long-term debt                           (      31,462)               -                 -              5,382       (     26,081)
Increase of capital stock                          8,062                -                 -                  -              8,062
                                           -------------    -------------     -------------      -------------      -------------
Net cash provided by (used in)
   financing activities                        1,893,638                -                 -              5,382          1,899,020
                                           -------------    -------------     -------------      -------------      -------------

Net increase (decrease) in cash                  106,783    (      35,839)           58,332                857            130,134

Cash at beginning of year                        147,676            7,326             1,531                  -            156,532
                                           -------------    -------------     -------------      -------------      -------------
Cash at the end of year                    Ps.   254,459     (Ps.  28,514)      Ps.  59,863             Ps.857        Ps. 286,666
                                           =============    =============     =============      =============      =============
</TABLE>

                                     F-170
<PAGE>   294

              CONDENSED CONSOLIDATED INCOME STATEMENT FOR THE YEAR
                            ENDED DECEMBER 31, 1997

<TABLE>
<CAPTION>

                                                               Combined         Combined
                                                Parent        Guarantor       Non-Guarantor
                                                Company      Subsidiaries      Subsidiaries       Eliminations       Consolidated
<S>                                        <C>              <C>               <C>              <C>                <C>
                                           -------------    -------------     -------------      -------------      -------------
   Total revenues                            Ps. 488,94     Ps. 3,544,184        Ps. 298,904     (Ps.1,853,443)      Ps.2,478,591
   Total cost of sales                           28,150         1,637,438            265,323   (       977,487)           953,424
                                           -------------     -------------     -------------      -------------      -------------
      Gross profit                              460,795         1,906,746             33,581   (       875,956)         1,525,167

   Operating expenses                            80,128          1,722,676           230,426   (     1,042,349)           990,880
   Depreciation and amortization                369,940            382,472            22,846                  -           775,258
                                           -------------     -------------     -------------      -------------      -------------
      Operating profit (loss)                    10,728      (     198,402)     (    219,690)           166,393      (    240,971)

                                           -------------     -------------     -------------      -------------      -------------
   Provision for equipment impairment           756,483            479,824                 -                  -         1,236,307
                                           -------------     -------------     -------------      -------------      -------------
   Integral financing result:

      Interest expense, net                      18,998             39,994           181,410             90,257           330,659
      Foreign exchange loss, net                 55,617              8,234               714                  -            64,565
      Gain from monetary position          (    129,876)    (       44,885)     (    150,031)   (        65,183)    (     389,975)
                                           -------------     -------------     -------------      -------------      -------------
                                           (     55,262)             3,344            32,094             25,073             5,249
                                           -------------     -------------     -------------      -------------      -------------
   Equity participation in net (gain)
      loss of associated companies             (631,646)                 -                 -            841,722           210,076
   Provision for assets tax                      10,434             43,536               433              5,995            60,397
   Minority interest                                  -                  -                 -                276               276
                                           -------------     -------------     -------------      -------------      -------------
   Net loss for the year                 (Ps. 1,332,574)      (Ps. 725,108)     (Ps. 252,217)       Ps. 977,324    (Ps.1,332,572)
                                           =============     =============     =============      =============      =============
</TABLE>

                                     F-171
<PAGE>   295

<TABLE>
<CAPTION>

                                                               Combined         Combined
                                                Parent        Guarantor       Non-Guarantor
                                                Company      Subsidiaries      Subsidiaries       Eliminations       Consolidated
                                           -------------    -------------     -------------      -------------      -------------
<S>                                        <C>              <C>               <C>                <C>              <C>
   Net loss for the year under
      Mexican GAAP                        (Ps. 1,332,574)    (Ps. 725,108)    (Ps. 252,217)       Ps. 977,324       (Ps.1,332,572)
   Deferred income taxes                         289,337          122,906           81,067                  -             493,311
   Pre-operating costs                                 -     (     85,533)                -                 -       (      85,533)
   Effect of inflation on U.S. GAAP
      adjustments                                 11,834            5,026            3,312                  -              20,171
                                           -------------    -------------     -------------      -------------      -------------
   Net loss for the year under U.S.
       GAAP                               (Ps. 1,031,403)   (Ps.  682,709)    (Ps. 167,837)     Ps.   977,324       (Ps.  904,623)
                                           =============    =============     =============      =============      =============

</TABLE>

                                     F-172
<PAGE>   296

                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 1997

<TABLE>
<CAPTION>
                                                               Combined         Combined
                                                Parent        Guarantor       Non-Guarantor
                                                Company      Subsidiaries      Subsidiaries       Eliminations       Consolidated
                                           -------------    -------------     -------------      -------------      -------------
<S>                                        <C>              <C>               <C>              <C>              <C>
Operating activities:

   Net loss for the year                   (Ps.1,031,403)   (Ps.   682,709)    (Ps. 167,835)     Ps. 977,324       (Ps. 904,623)
Adjustments to reconcile net
   loss to cash provided by
   (used in) operating activities:
      Depreciation and amortization              369,940           382,472           22,846                -            775,258
      Equity in net loss (earnings)
         of associated companies and net
         gain on sale of equity investments      631,646                 -                -     (    841,722)      (    210,076)
      Increase in allowance for
         doubtful accounts                              -           49,509     (        985)               -             48,524
Increase in allowance for obsolete
   and slow-moving inventories             (           72)          20,898     (        173)               -             20,653
Provision for equipment impairment                756,483          479,824                -                -          1,236,307
Minority interest                                       -                -                -     (        276)      (        276)
Deferred income taxes and emplo-
   yee profit sharing                      (     278,904)    (      79,369)    (     80,365)           5,994       (    432,914)
Gain on net monetary position and
   foreign exchange losses                 (       80,978)   (     128,840)    (    157,076)    (     68,556)      (    435,450)
Changes in operating assets and
   liabilities:

Accounts receivable                        (      24,376)    (     157,229)          39,759      (     3,612)      (     145,457)
Inventories                                (       4,036)    (     227,262)    (      9,622)          15,969       (     224,951)
Trade accounts payable and re-
   lated parties                           (     995,832)          961,039          704,266           26,558             696,031
Taxes and other payable                    (      98,055)    (     175,142)          37,323      (    86,293)      (     322,167)
Income Tax                                 (         323)            2,668            1,071               49               3,465
Other                                                  -                81              143              238                 462
                                            -------------    -------------     -------------      -------------      -------------
Net cash provided by (used in)
   operating activities                    (     755,911)         445,941           389,082           25,673             104,786
                                            -------------    -------------     -------------      -------------      -------------
Investing activities:
Purchase of property and
   equipment, net                          (     796,096)   (       4,677)            7,579      (    109,860)     (     903,054)
Investment in associated
   companies, net cash acquired            (     151,823)          20,837     (      11,083)          471,540            329,472
Purchase of other assets                         375,493    (      81,842)    (     390,533)     (    692,765)      (    789,646)
                                            -------------    -------------     -------------      -------------      -------------
Net cash (used in) provided
by investing activities                    (      572,426)  (      65,681)    (      394,036)    (     331,085)     (  1,363,228)
                                            -------------    -------------     -------------      -------------      -------------
</TABLE>

                                     F-173

<PAGE>   297

<TABLE>
<CAPTION>

                                                               Combined         Combined
                                                Parent        Guarantor       Non-Guarantor
                                                Company      Subsidiaries      Subsidiaries       Eliminations       Consolidated
                                           -------------    -------------     -------------      -------------      -------------
<S>                                        <C>              <C>               <C>                <C>              <C>
Financing activities:
Proceeds from notes payable and
  long-term debt                               2,324,390   (     308,624)     (         714)         1,177,653          3,192,705
Payments of notes payable and
  long-term debt                           (   1,074,668)  (      80,490)                 -     (      875,485)     (   2,030,643)
Increase in capital stock                        112,797               -                  -     (           13)           112,783
                                           -------------    -------------     -------------      -------------      -------------
Net cash provided by (used in)
financing activities                           1,362,519   (     389,114)     (         714)           302,155          1,274,845
                                           -------------    -------------     -------------      -------------      -------------

Net increase (decrease) in cash                   34,182   (       8,855)     (       5,668)    (        3,257)            16,403

Cash at beginning of year                        113,493          16,180              7,195              3,257            140,129
                                           -------------    -------------     -------------      -------------      -------------
Cash at the end of year                     Ps.  147,675     Ps.   7,325      Ps.     1,527      Ps.         -       Ps.  156,532
                                           =============    =============     =============      =============      =============
</TABLE>

22.   Subsequent events


    As part of the recapitalization and reorganization plan mentioned in Note 1,
       on March 1, 1999, New Iusacell changed its name from Nuevo Grupo
       Iusacell, S.A. de C.V. to Grupo Iusacell, S.A. de C.V., and the Company
       changed its name from Grupo Iusacell, S.A. de C.V. to Grupo Iusacell
       Celular, S.A. de C.V.

                   - - - - - - - - - - - - - - - - - - - - - -

                                     F-174
<PAGE>   298

                       REPORT OF INDEPENDENT ACCOUNTANTS


The Board of Directors of

Nuevo Grupo Iusacell, S. A. de C. V.:

We have audited the consolidated balance sheets  of  Nuevo Grupo Iusacell, S.
A. de C. V. (the "Company") and subsidiaries (successor to Grupo Iusacell, S.A.
de C.V. and subsidiaries) as of December 31, 1999 and 1998, and the related
consolidated statements of income, changes in stockholders' equity, and changes
in financial position for each of the three years ended December 31, 1999 and
have issued our report thereon dated February  29, 2000, except  with respect
to certain matters discussed in Notes 20 and 21 for which the date is March 16,
2000, included elsewhere in this Annual Report on Form 20-F.  Our audits also
included the financial statements schedule listed in Item 19 of this Annual
Report on Form 20-F. This schedule is the responsibility of the Company's
management.  Our responsibility is to express an opinion on this financial
schedule based on our audits.

In our opinion, the financial statements schedule referred to above, when
considered in relation to the basic financial statements taken as a whole,
presents fairly in all material respects the information set forth therein.


PricewaterhouseCoopers



Juan Manuel Ferron Solis
Public Accountant

Mexico  City,  D.  F.,  Mexico.
March 16, 2000



                                      S-I

<PAGE>   299

NUEVO GRUPO IUSACELL
Schedule II - Valuation and Qualifying Accounts and Reserves
December 1999, 1998 and 1997
(Thousands of Mexican pesos with purchasing power as of December 31, 1999)

<TABLE>
<CAPTION>
                                             Balance at       Charged to      Charged to                      Balance at
                                            beginning of       cost and         other                           end of
                                               period          expenses        accounts        Deductions       period
-------------                               ------------      ----------      ----------       ----------     ----------
<S>                                         <C>               <C>             <C>              <C>            <C>
1997 DECEMBER
Allowance for obsolete and
 slow-moving inventories                       49,650           20,652               0           31,204          39,099

Allowance for doubtful accounts               142,192           48,524               0           86,723         103,993

Allowance for obsolete fixed assets            69,152                0               0           69,152               0

Restructure reserve                           133,264                0               0          133,264               0

1998 DECEMBER
Allowance for obsolete
 and slow-moving inventories                   39,099                0               0           26,472          12,627

Allowance for doubtful accounts               103,993           30,913               0           59,508          75,400

1999 DECEMBER
Allowance for obsolete
 and slow-moving inventories                   12,627           11,510               0           16,295           7,842

Allowance for doubtful accounts                75,400           92,767               0           18,889         149,278

</TABLE>

                                      S-II