ECHOSTAR DBS CORP
10-Q, 1997-08-14
COMMUNICATIONS SERVICES, NEC
Previous: NEUTRAL POSTURE ERGONOMICS INC, SB-1, 1997-08-14
Next: NORAM ENERGY CORP/, 10-Q, 1997-08-14



================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                           _________________________

                                    Form 10-Q
(Mark One)

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1997

                                       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 333-31929

                            EchoStar DBS Corporation
             (Exact Name of Registrant as Specified in its Charter)

            Colorado                                       84-1328967
(State  or  Other Jurisdiction of          (I.R.S.  Employer Identification No.)
 Incorporation or  Organization)

              90 Inverness Circle East
                Englewood, Colorado                       80112
       (Address of principal executive offices)        (Zip code)

                                 (303) 799-8222
              (Registrant's telephone number, including area code)

                                 Not Applicable
              (Former name, former address and former fiscal year,
                         if changed since last report)

     Indicate  by check  mark  whether  the  registrant  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 has been  subject to such
filing requirements for the past 90 days.       Yes _X_    No ___
     
     As of August 14, 1997,  Registrant's  outstanding common stock consisted of
1,000 shares of Common Stock, $0.01 par value.
                                
     The  Registrant  meets the  conditions  set forth in  General  Instructions
(H)(1)(a)  and (b) of Form 10-Q and is therefore  filing this Form 10-Q with the
reduced disclosure format.
================================================================================
<PAGE>

                                TABLE OF CONTENTS
                                
                         PART I - FINANCIAL INFORMATION


Item 1.                              Financial Statements

     Condensed Consolidated Balance Sheets -
      December 31, 1996 and June 30, 1997 (Unaudited)..................... 1
     
     Condensed Consolidated Statements of Operations -
      Three  and  six  months  ended  
      June 30, 1996 and 1997 (Unaudited).................................. 2  
     
     Condensed Consolidated Statements of Cash Flows -
      Three  and  six  months  ended  
      June 30, 1996 and 1997 (Unaudited) ................................. 3
     
     Notes to Condensed Consolidated Financial Statements(Unaudited)...... 4

Item 2.Management's Narrative Analysis of Results of Operations........... 8


                           PART II - OTHER INFORMATION

Item 1.   Legal Proceedings .............................................. 12

Item 2.   Changes in Securities ..........................................  *

Item 3.   Defaults Upon Senior Securities  ...............................  *

Item 4.   Submission of Matters to a Vote of Security Holders ............  *

Item 5.   Other Information  ............................................. None

Item 6.   Exhibits and Reports on Form 8-K ............................... 12
                                
                                
           DISH NetworkSM is a service mark of EchoStar Communications
                          Corporation and Subsidiaries.


- ----------
* This item has been omitted pursuant to the reduced disclosure
  format as set forth in General Instructions (H)(1)(a) and (b)
  of Form 10-Q.



<PAGE>
  
  
                    ECHOSTAR DBS CORPORATION AND SUBSIDIARIES
<TABLE>
<CAPTION>

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                             (Dollars in thousands)
                                
                                                       December 31,     June 30,
                                                           1996           1997
                                                    -----------------------------
                                                                 (Unaudited)
<S>                                                 <C>             <C> 
Assets
Current Assets:                                               
  Cash and cash equivalents ......................    $    38,438     $   181,931
  Marketable investment securities ...............         18,807           4,952
  Trade accounts receivable, net of allowance
    for uncollectible accounts of $1,494 and
    $1,834, respectively .........................         13,483          29,480
  Inventories ....................................         72,767          63,043
  Income tax refund receivable ...................          4,830             145
  Subscriber acquisition costs, net ..............         68,129          68,356
  Other current assets ...........................         15,031           7,479
                                                      ---------------------------
Total current assets .............................        231,485         355,386
Restricted Cash and Marketable Investment Securities:
  1996 Notes escrow ..............................         47,491            --
  Satellite escrow ...............................           --           112,086
  Interest escrow ................................           --           109,084
  Other ..........................................         31,450           8,445
                                                      ---------------------------
Total restricted cash and marketable 
  investment securities...........................         78,941         229,615
Property and equipment, net ......................        528,577         540,583
FCC authorizations, net ..........................         72,500          76,471
Advances to affiliates, net ......................         68,607         113,170
Deferred tax assets ..............................         79,663          79,663
Other noncurrent assets ..........................         25,770          38,895
                                                    ---------------------------
     Total assets ................................    $ 1,085,543     $ 1,433,783
                                                     ============================

Liabilities and  Stockholder's Equity
Current Liabilities:
  Trade accounts payable .........................    $    41,228     $    49,850
  Deferred revenue - DISH Network subscriber 
    promotions....................................         97,959         115,785
  Deferred revenue - DISH Network ................          4,407           5,209
  Deferred revenue - C-band ......................            734             588
  Accrued expenses and other current 
    liabilities...................................         30,125          47,548
  Deferred tax liabilities .......................         12,674          12,309
  Current portion of long-term debt ..............         11,334          11,832
                                                      ---------------------------
Total current liabilities ........................        198,461         243,121

Long-term obligations, net of current portion:
  Long-term deferred signal carriage  revenue ....          5,949           7,366
  1994 Notes .....................................        437,127         467,210
  1996 Notes .....................................        386,165         411,256
  1997 Notes .....................................           --           375,000
  Mortgage and other notes payable, net of 
    current portion  .............................         51,428          45,379
  Note payable to ECC ............................         12,000          12,000
  Other long-term liabilities ....................          1,088           5,551
                                                    ---------------------------
Total long-term obligations, net of 
  current portion ................................        893,757       1,323,762
                                                    ---------------------------

     Total liabilities ...........................      1,092,218       1,566,883


Commitments and Contingencies (Note 6)

Stockholder's Equity:
  Common Stock, $.01 par value, 1,000 shares 
    authorized, issued and outstanding............           --              --
  Additional paid-in capital .....................        108,839         108,839
  Unrealized holding gains (losses) on 
    available-for-sale securities, net of
    deferred taxes................................        (    12)        (    12)
  Accumulated deficit ............................       (115,502)       (241,927)
                                                      --------------------------- 
Total stockholder's equity .......................         (6,675)       (133,100)
                                                      --------------------------- 
     Total liabilities and stockholder's equity...    $ 1,085,543     $ 1,433,783
                                                      ===========================
</TABLE>
                                       1
<PAGE>
                                
                    ECHOSTAR DBS CORPORATION AND SUBSIDIARIES
<TABLE>
<CAPTION>

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                    
                                   (Unaudited)
                                

                                     Three Months           Six Months Ended
                                     Ended June 30,             June 30,
                                 ---------------------   ----------------------
                                   1996         1997         1996         1997                                                
                                   ----         ----         ----         ----                                                
<S>                            <C>          <C>          <C>          <C>      
Revenue:
  DTH products and 
    technical services .......   $  60,458    $  22,071    $  97,199    $  33,660
  DISH Network promotions -
    subscription  television 
    services and products.....        --         43,672         --         75,825
  DISH Network subscription  
    television services.......       5,582       32,189        6,046       57,588
  C-band programming .........       3,194        1,916        6,643        4,079
  Loan origination and 
    participation income .....         120          127          492          285   
                                    -------------------     --------------------- 
Total revenue ................      69,354       99,975      110,380      171,437

Expenses:
  DTH products and 
    technical services........      57,528       18,109       90,278       27,333
  DISH Network programming ...       1,664       25,834        1,769       45,259
  C-band programming .........       2,880        1,545        6,058        3,308
  Selling, general and 
    administrative............      18,444       33,794       29,098       64,690
  Subscriber promotion 
    subsidies.................        --         18,313         --         31,090
  Amortization of subscriber 
    acquisition costs ........          92       33,228           92       61,290
  Depreciation and 
    amortization .............       6,334       12,655        9,664       25,298
                                  -----------------------------------------------
Total expenses ...............      86,942      143,478      136,959      258,268
                                  -----------------------------------------------

Operating loss ...............     (17,588)     (43,503)     (26,579)     (86,831)

Other Income (Expense):
  Interest income ............       5,873        1,445        7,851        3,094
  Interest expense, net of 
    amounts capitalized.......     (20,247)     (22,278)     (26,144)     (42,368)
  Other ......................     (   136)     (   114)     (   137)     (   276)
                                  -----------------------------------------------
Total other income(expense)        (14,510)     (20,947)     (18,430)     (39,550)
                                  -----------------------------------------------

Loss before income taxes .....     (32,098)     (64,450)     (45,009)    (126,381)
Income  tax  (provision) 
  benefit, net ...............      10,964          (25)      16,088          (44) 
                                  ------------------------------------------------
Net loss .....................   $ (21,134)   $ (64,475)   $ (28,921)   $(126,425)
                                  ===============================================
</TABLE>
                                       2
<PAGE>
      
                    ECHOSTAR DBS CORPORATION AND SUBSIDIARIES
<TABLE>
<CAPTION>

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)
                                   (Unaudited)
                                
                                                   Six Months Ended June 30,
                                                  ------------------------------
                                                        1996        1997
                                                        ----        ----
<S>                                                 <C>         <C>        
Cash Flows From Operating Activities:
  Net loss ......................................   $ (28,491)  $( 126,425)
  Adjustments to reconcile net loss to net
      cash flows from operating activities:
    Depreciation and amortization ...............       9,664       25,298
    Amortization of subscriber acquisition costs.          92       61,290
      
    Deferred income tax benefit .................     (11,099)        (365)
    Amortization of debt discount and deferred
      financing costs............................      24,530       38,731
    Change in reserve for excess and 
      obsolete inventory.........................         634        1,987
    Change in long-term deferred signal 
      carriage revenue...........................       4,163        1,417
    Other, net ..................................         503        4,463
  Changes in current assets and current
    liabilities, net ............................     (12,518)     (18,013)
                                                    ---------------------- 
Net cash flows used in operating activities ......    (12,522)     (11,617)

Cash Flows From Investing Activities:
  Purchases of marketable investment
    securities ..................................     (44,782)      (4,706)
  Sales of marketable investment securities .....        --         18,561
  Purchases of restricted marketable
    investment securities .......................      (9,800)      (1,995)
  Advances to affiliates, net ...................    ( 30,547)     (34,385)
  Purchases of property and equipment ...........    (  5,485)     (18,453)
  Offering proceeds and investment earnings
    placed in escrow.............................    (181,778)    (221,654)
  Funds released from escrow accounts and
    restricted cash - other .....................      71,545       72,975
  Expenditures for satellite systems under
    construction ................................     (62,016)     (11,225)
  Investment in convertible subordinated 
    debentures from SSET.........................        --           (500)
  Other .........................................         (25)        (457)
                                                    ---------------------- 
Net cash flows used in investing activities......    (262,888)    (201,839)


Cash Flows From Financing Activities:
  Proceeds from issuance of Common Stock ........           1         --
  Net proceeds from issuance of 1996 Notes ......     337,043         --
  Net proceeds from issuance of 1997 Notes ......        --        362,500
  Repayments  of  mortgage  indebtedness  and
    notes payable ...............................      (1,082)      (5,551)
                                                    ---------------------- 
Net cash flows  provided by financial
    activities...................................      335,962     356,949
                                                    ----------------------
Net increase in cash and cash equivalents ........      60,552      143,493
Cash  and  cash equivalents,   
  beginning of period  ...........................      13,949       38,438 
                                                    ----------------------- 
Cash and cash equivalents, end of period .........   $  74,501    $ 181,931
                                                     ======================
Supplemental Disclosure of Cash Flow Information:

  Cash  paid  for  interest, net  of  amounts
    capitalized ..................................   $     544    $   2,352
  Cash paid for income taxes .....................        --           --
  Satellite  launch payment for  EchoStar  II 
    applied to EchoStar I launch..................      15,000         --
  Increase in  note  payable for deferred
    satellite construction payments for EchoStar I       3,167         --
</TABLE>
                                       3
<PAGE>

                    ECHOSTAR DBS CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.Organization and Business Activities

Principal Business

     EchoStar DBS Corporation and subsidiaries ("DBS Corp" or the "Company"), is
a wholly-owned subsidiary of EchoStar Communications Corporation ("EchoStar"), a
publicly-traded  company on the Nasdaq National Market. The Company is primarily
engaged in the operation of a direct broadcast  satellite  ("DBS")  subscription
television  service (the "DISH  Network"),  which commenced  operations in March
1996. The DISH Network currently provides  approximately 120 channels of digital
video  programming  and over 30  channels  of CD quality  audio  programming  to
consumers  throughout the  continental  United  States.  In addition to the DISH
Network, the Company designs,  manufactures,  distributes and installs satellite
direct-to-home ("DTH") products,  and distributes domestic DTH programming.  The
Company's  primary business  objective is to become one of the leading providers
of subscription television and other satellite-delivered  services in the United
States.  The Company  had  approximately  590,000  subscribers  to DISH  Network
programming as of June 30, 1997.

Recent Developments

1997 Notes Offering

     On June 25,  1997,  DBS Corp  consummated  an  offering  (the  "1997  Notes
Offering") of 12.5% Senior Secured Notes due 2002 (the "1997  Notes").  The 1997
Notes Offering  resulted in net proceeds to the Company of approximately  $362.5
million.  Interest on the 1997 Notes is payable  semi-annually  on January 1 and
July 1 of each year, commencing January 1, 1998. Approximately $109.0 million of
the net proceeds of the 1997 Notes  Offering were placed in an escrow account to
fund the first five semi-annual interest payments (through January 1, 2000). The
1997  Notes  were  issued in a private  placement  pursuant  to Rule 144A of the
Securities  Act of 1933,  as amended.  DBS Corp agreed to exchange the privately
issued  notes  for  publicly  registered  notes  and on July  23,  1997  filed a
registration  statement  on Form S-4  (the  "Registration  Statement")  with the
Securities and Exchange  Commission.  Upon the effectiveness of the Registration
Statement,  the  Company  will  make an offer to  exchange  the 1997  Notes  for
publicly   registered  notes  with  substantially   identical  terms  (including
principal  amount,  interest  rate,  maturity,  security and ranking).  Prior to
consummation   of  the  1997   Notes   Offering,   EchoStar   contributed   (the
"Contribution")  all of  the  outstanding  capital  stock  of  its  wholly-owned
subsidiary EchoStar Satellite Broadcasting  Corporation ("ESBC") to DBS Corp. As
a result of the Contribution, ESBC is a wholly-owned subsidiary of DBS Corp.

News Corporation Litigation

     On February 24, 1997,  EchoStar and The News  Corporation  Limited ("News")
announced an agreement  (the "News  Agreement")  pursuant to which,  among other
things,  News agreed to acquire  approximately  50% of the  outstanding  capital
stock of EchoStar.  News also agreed to make  available  for use by EchoStar the
DBS permit for 28 frequencies at 110 degrees West Longitude  ("WL") purchased by
MCI  Communications  Corporation  ("MCI")  for over  $682  million  at a Federal
Communications  Commission ("FCC") auction.  During late April 1997, substantial
disagreements  arose between the parties  regarding their  obligations under the
News Agreement.

     During  May 1997,  EchoStar  initiated  litigation  alleging,  among  other
things,  breach of contract,  failure to act in good faith,  and other causes of
action. News has denied all of EchoStar's material  allegations and has asserted
numerous  counterclaims  against  EchoStar and its Chairman and Chief  Executive
Officer,  Charles W. Ergen.  While  EchoStar is  confident  of its  position and
believes it will ultimately  prevail,  the litigation process could continue for
many  years  and  there  can  be no  assurance  concerning  the  outcome  of the
litigation. 

                                       4
<PAGE>
                    ECHOSTAR DBS CORPORATION AND SUBSIDIARIES
         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued


2. Significant Accounting Policies

Basis of Presentation

     The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with generally  accepted  accounting  principles for
interim financial information and with the instructions to Form 10-Q and Article
10 of Regulation  S-X.  Accordingly,  they do not include all of the information
and footnotes required by generally accepted accounting  principles for complete
financial statements. In the opinion of management,  all adjustments (consisting
of normal recurring  adjustments)  considered  necessary for a fair presentation
have been included. All significant  intercompany accounts and transactions have
been eliminated in consolidation. Operating results for the three and six months
ended June 30, 1997 are not  necessarily  indicative  of the results that may be
expected for the year ending December 31, 1997. For further  information,  refer
to the consolidated  financial  statements and footnotes thereto included in the
Company's  Annual  Report on Form 10-K for the year  ended  December  31,  1996.
Certain  prior year amounts have been  reclassified  to conform with the current
year presentation.

     Unless  otherwise  stated  herein,  or  the  context  otherwise   requires,
references  herein to EchoStar shall include  EchoStar,  ESBC and all direct and
indirect  wholly-owned  subsidiaries  thereof.  The Company's  management refers
readers of this Quarterly Report on Form 10-Q to EchoStar's  Quarterly Report on
Form 10-Q for the six months ended June 30, 1997.

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 date of the financial
statements and the reported  amounts of revenues and expenses for each reporting
period. Actual results could differ from those estimates.

Cash and Cash Equivalents

     The  Company  considers  all liquid  investments  purchased  with  original
maturities of 90 days or less to be cash  equivalents.  Cash  equivalents  as of
December 31, 1996 and June 30, 1997 principally consisted of money market funds,
corporate  notes and  commercial  paper;  such balances are stated at cost which
equates to market value.

Income Taxes

     Statement of Financial Accounting Standards No. 109, "Accounting for Income
Taxes,"  requires  that the tax benefit of net  operating  losses  ("NOLs")  for
financial  reporting  purposes  be recorded  as an asset and that  deferred  tax
assets and  liabilities  are  recorded for the  estimated  future tax effects of
temporary  differences  between  the tax basis of  assets  and  liabilities  and
amounts  reported  in  the  consolidated  balance  sheets.  To the  extent  that
management assesses the realization of deferred tax assets to be less than "more
likely  than not," a  valuation  reserve is  established.  The Company has fully
reserved the 1997 additions to its deferred tax assets.

3.Restricted Cash and Marketable Investment Securities

     Restricted  cash  and  marketable  investment  securities  held  in  escrow
accounts,  as  reflected  in the  accompanying  condensed  consolidated  balance
sheets,  represent  cash  restricted by the indenture  associated  with the 1997
Notes and the remaining  restricted  cash proceeds from the 1996 Notes Offering,
plus  investment  earnings,  less  amounts  expended  to date.  A portion of the
proceeds from the 1997 Notes Offering are held in two separate  escrow  accounts
(the "Interest  Escrow" and the  "Satellite  Escrow") as required by the related
indenture.  Restricted cash and marketable investment securities are invested in
certain  permitted  debt  and  other  marketable   investment  securities  until
disbursed for the express purposes identified in the respective indentures.

     Other restricted cash includes  balances  totaling $5.7 million at December
31,  1996 and June 30,  1997,  respectively,  which was  restricted  to  satisfy
certain  covenants in the 1994 Notes Indenture  regarding  launch  insurance for
EchoStar II. In addition,  as of December  31, 1996,  $15.0  million was held in
escrow relating to a non-performing  manufacturer of DBS receivers (see Note 6).
 
                                        5
<PAGE>
                    ECHOSTAR DBS CORPORATION AND SUBSIDIARIES
         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued

Also, as of December 31, 1996, $10.0 million was on deposit in a separate escrow
account  established,  pursuant  to an  additional  DBS  receiver  manufacturing
agreement,  to provide for the Company's future payment  obligations.  The $15.0
million and $10.0 million deposits were both released from these escrow accounts
in May 1997.

4.Inventories
<TABLE>
<CAPTION>

     Inventories consist of the following (in thousands):

                                              December 31,  June 30,
                                                  1996        1997
                                              -----------------------
                                                           (Unaudited)
<S>                                            <C>         <C>     
EchoStar Receiver Systems ..................   $ 32,799    $ 46,499
DBS receiver components ....................     15,736      15,201
Consigned DBS receiver components ..........     23,525       2,681
Finished goods - International .............      3,491       4,181
Finished goods - C-band ....................        600         359
Spare parts and other ......................      2,279       1,771
Reserve for excess and obsolete inventory ..     (5,663)     (7,649)
                                             ------------------------ 
                                               $ 72,767    $ 63,043
                                             ========================
</TABLE>

5.1997 Notes

     On June 25, 1997, DBS Corp completed the 1997 Notes Offering  consisting of
$375.0  million  aggregate  principal  amount of the 1997 Notes.  The 1997 Notes
Offering  resulted in net proceeds to DBS Corp of  approximately  $362.5 million
(after payment of  underwriting  discounts and other issuance costs  aggregating
approximately $12.5 million). The 1997 Notes bear interest at a rate of 12 1/2%,
computed  semi-annually.  Interest  on the 1997  Notes  will be  payable in cash
semi-annually  on  January 1 and July 1 of each  year,  with the first  interest
payment due January 1, 1998. Approximately $109.0 million of the net proceeds of
the 1997 Notes  Offering were placed in the Interest  Escrow account to fund the
first  five   semi-annual   interest   payments   (through   January  1,  2000).
Approximately $112.0 million of the net proceeds of the 1997 Notes Offering were
placed in the  Satellite  Escrow  account  to fund the  construction  launch and
insurance of EchoStar's  fourth DBS satellite  ("EchoStar  IV").  The 1997 Notes
mature on July 1, 2002.

     The  1997  Notes  rank  pari  passu in right  of  payment  with all  senior
indebtedness of DBS Corp. The 1997 Notes are guaranteed on a subordinated  basis
by DBS Corp's parent,  EchoStar,  and, contingent upon the occurrence of certain
events, will be guaranteed by ESBC and Dish, Ltd. and certain other subsidiaries
of DBS Corp and  EchoStar.  The 1997 Notes are  secured by liens on the  capital
stock of DBS  Corp,  EchoStar  IV,  and  certain  other  assets  of DBS Corp and
EchoStar.  Although  the 1997  Notes are titled  "Senior:"  (i) DBS Corp has not
issued,  and does not have any plans to issue,  any significant  indebtedness to
which the 1997 Notes  would be senior;  and (ii) the 1997 Notes are  effectively
subordinated  to  all   liabilities  of  ECC  (except   liabilities  to  general
creditors).  In addition, the ability of Dish, Ltd. to make distributions to DBS
Corp is severely  limited by the terms of an  indenture  to which it is subject,
and  the  cash  flow  generated  by the  assets  and  operations  of DBS  Corp's
subsidiaries  will only be  available to satisfy DBS Corp's  obligations  on the
1997 Notes to the extent that such subsidiaries are able to make  distributions,
directly or indirectly, to DBS Corp.

     Except under certain  circumstances  requiring prepayment premiums,  and in
other  limited  circumstances,  the 1997 Notes are not  redeemable at DBS Corp's
option  prior to July 1,  2000.  Thereafter,  the 1997  Notes will be subject to
redemption, at the option of DBS Corp, in whole or in part, at redemption prices
decreasing  from 106.25% during the year  commencing  July 1, 2000 to 100% on or
after July 1, 2002,  together  with accrued and unpaid  interest  thereon to the
redemption date.

     The 1997 Notes Indenture contains  restrictive  covenants that, among other
things,  impose  limitations on the ability of DBS Corp to: (i) incur additional
indebtedness;  (ii) issue preferred  stock;  (iii) apply the proceeds of certain
asset sales;  (iv) create,  incur or assume liens; (v) create dividend and other
payment  restrictions  with  respect to DBS  Corp's  subsidiaries;  (vi)  merge,

<PAGE>
                    ECHOSTAR DBS CORPORATION AND SUBSIDIARIES
         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued

consolidate or sell assets;  (vii) incur subordinated or junior debt; and (viii)
enter into transactions with affiliates. In addition, DBS Corp may pay dividends
on its equity  securities  only if: (1) no default is continuing  under the 1997
Notes Indenture; and (2) after giving effect to such dividend and the incurrence
of any  indebtedness  (the proceeds of which are used to finance the  dividend),
DBS Corps's ratio of total  indebtedness to cash flow  (calculated in accordance
with the 1997  Notes  Indenture)  would not  exceed  6.0 to 1.0.  Moreover,  the
aggregate  amount of such  dividends  generally  may not  exceed  the sum of the
difference of cumulative  consolidated  cash flow (calculated in accordance with
the 1997 Notes  Indenture)  minus 150% of consolidated  interest  expense of DBS
Corp  (calculated in accordance  with the 1997 Notes  Indenture)  plus an amount
equal to 100% of the aggregate  net cash  proceeds  received by DBS Corp and its
subsidiaries  from  the  issuance  or sale of  equity  interests  of DBS Corp or
EchoStar  (other  than  equity  interests  sold to a  subsidiary  of DBS Corp or
EchoStar, since June 25, 1997).

     In the  event  of a  change  of  control,  as  defined  in the  1997  Notes
Indenture,  DBS Corp will be required to make an offer to repurchase  all of the
1997 Notes at a purchase price equal to 101% of the aggregate  principal  amount
thereof,  together  with  accrued and unpaid  interest  thereon,  to the date of
repurchase.

6.Commitments and Contingencies

Purchase Commitments

     The Company has entered  into  agreements  with  various  manufacturers  to
purchase DBS satellite  receivers  and related  components  manufactured  to its
specifications.  As of June 30, 1997, remaining  commitments total approximately
$141.7 million and the total of all outstanding  purchase order commitments with
domestic and foreign suppliers was $148.1 million.  All of the purchases related
to these commitments are expected to be made during 1997. The Company expects to
finance  these  purchases  from  unrestricted  cash and  additional  cash  flows
generated from sales of DISH Network programming and related DBS inventory.  The
Company  expects that its 1997 purchases of DBS satellite  receivers and related
components will significantly  exceed its existing contractual  commitments.  In
addition to the above, EchoStar will expend $192.6 million between June 30, 1997
and the first  quarter of 1998 to complete  the  construction  phase  (including
applicable insurance) and launch of its third DBS satellite ("EchoStar III") and
EchoStar IV.

Other Risks and Contingencies

     The Company is subject to various other legal  proceedings and claims which
arise in the ordinary course of its business. In the opinion of management,  the
amount of ultimate  liability  with respect to these actions will not materially
affect the financial position or results of operations of the Company.

                                       7
<PAGE>

Item 2. MANAGEMENT'S NARRATIVE ANALYSIS OF RESULTS OF OPERATIONS

     All  statements  contained  herein,  as well as  statements  made in  press
releases  and oral  statements  that may be made by the Company or by  officers,
directors or employees of the Company acting on the Company's  behalf,  that are
not  statements  of historical  fact,  constitute  "forward-looking  statements"
within the meaning of the Private Securities Litigation Reform Act of 1995. Such
forward-looking  statements  involve known and unknown risks,  uncertainties and
other  factors  that  could  cause  the  actual  results  of the  Company  to be
materially  different from the historical  results of or from any future results
expressed or implied by such forward-looking statements.  Among the factors that
could  cause  actual  results  to  differ  materially  are  the  following:  the
unavailability  of  sufficient  capital on  satisfactory  terms to  finance  the
Company's  business plan;  increased  competition  from cable,  direct broadcast
satellite  ("DBS"),  other satellite  system  operators,  and other providers of
subscription  television  services;  the  introduction of new  technologies  and
competitors  into the subscription  television  business;  increased  subscriber
acquisition  costs and  subscriber  promotion  subsidies;  the  inability of the
Company  to  obtain  necessary  shareholder  and  bond-holder  approval  of  any
strategic  transactions;  the  inability  of the  Company  to  obtain  necessary
authorizations  from the  Federal  Communications  Commission  ("FCC");  general
business and economic  conditions and other risk factors  described from time to
time in the Company's reports filed with the Securities and Exchange  Commission
("SEC").  In addition to statements,  which  explicitly  describe such risks and
uncertainties,  readers are urged to consider  statements labeled with the terms
"believes,"  "belief,"  "expects,"  "plans,"  "anticipates,"  or "intends" to be
uncertain and forward-looking.  All cautionary  statements made herein should be
read as being applicable to all related forward-looking statements wherever they
appear.  In this  connection,  investors  should  consider  the risks  described
herein.

Three  Months  Ended June 30, 1997  Compared to the Three  Months Ended June 30,
1996.

     Revenue.  Total revenue for the three months ended June 30, 1997 was $100.0
million,  an increase of $30.6 million, or 44%, as compared to total revenue for
the three  months  ended June 30, 1996 of $69.4  million.  The increase in total
revenue in 1997 was primarily attributable to DISH Network subscriber growth. As
of June 30, 1997, the Company had approximately 590,000 DISH Network subscribers
compared to  approximately  70,000 at June 30,  1996.  The Company  expects this
trend to continue as it adds additional DISH Network subscribers.
     
     The increase in total  revenue for the three months ended June 30, 1997 was
partially  offset by a decrease in  international  and domestic  sales of C-band
satellite   receivers  and   equipment.   As  was   anticipated,   domestic  and
international  demand for C-band DTH products  continued  to decline  during the
second quarter of 1997; this decline is expected to continue for the foreseeable
future.  Consistent  with the increases in total revenue during the three months
ended June 30,1997,  the Company  experienced a corresponding  increase in trade
accounts receivable at June 30, 1997. The Company expects this trend to continue
as the number of DISH Network subscribers increases, and as the Company develops
additional channels of distribution for DISH Network equipment.
     
     Revenue  from  domestic  sales  of  DTH  products  and  technical  services
decreased  $46.8 million,  or 92%, to $4.1 million during the three months ended
June 30, 1997.  Domestically,  the Company sold approximately  174,000 satellite
receivers  during  the  three  months  ended  June  30,  1997,  as  compared  to
approximately  110,000  receivers sold during the comparable  period in 1996. Of
the total number of satellite  receivers sold during the three months ended June
30, 1997,  approximately 173,000 were EchoStar Receiver Systems.  Although there
was a  significant  increase in the number of  satellite  receivers  sold in the
second quarter of 1997 as compared to same quarter in 1996, overall revenue from
domestic sales of DTH products decreased as a result of decreased prices charged
for DBS receivers  combined with the revenue  recognition  policy applied to DBS
satellite receivers sold under the Company's promotions.
     
     Revenue  from  international  sales of analog  DTH  products  for the three
months ended June 30, 1997 was $6.1 million, a decrease of $3.5 million, or 36%,
as  compared  to  the  same  period  in  1996.  This  decrease  was  principally
attributable  to a decrease in the number of analog  satellite  receivers  sold,
combined with decreased  prices on products sold.  Internationally,  the Company
sold approximately  38,000 analog satellite  receivers in the three months ended
June 30, 1997, a decrease of 25%,  compared to  approximately  51,000 units sold
during the  comparable  period of 1996.  Overall,  international  demand for the
Company's analog DTH products continued to decline in the second quarter of 1997
as a result of consumer anticipation of new international digital services. This
international  decline  in demand  for  analog  satellite  receivers,  which was
expected by the  Company,  is similar to the decline  which has  occurred in the
United States.

                                       8
<PAGE>
Item 2. MANAGEMENT'S NARRATIVE ANALYSIS OF RESULTS OF OPERATIONS-Continued

     To expand its presence in  international  markets,  the Company has entered
into distribution and consulting  agreements with international  digital service
providers.  In  January  1997,  the  Company  entered  into  an  agreement  (the
"ExpressVu  Agreement")  with  ExpressVu,  Inc.  ("ExpressVu")  a majority owned
subsidiary  of BEC,  Inc.  ("Bell  Canada").  The first phase of this  agreement
includes an initial order for 62,000  satellite  receivers,  and primary  uplink
integration  payments,  which  combined are  expected to exceed  $40.0  million.
Pursuant to the ExpressVu Agreement, the Company is assisting ExpressVu with the
construction  of  a  digital  broadcast  center  for  use  in  conjunction  with
ExpressVu's  planned  DTH  service and will act as a  distributor  of  satellite
receivers and related  equipment  for  ExpressVu's  Canadian DTH service.  Among
other  things,  the  Company has agreed not to provide DTH service in Canada and
ExpressVu has agreed not to provide DTH service,  including DBS service,  in the
U.S. The Company recognized  revenues of approximately  $11.9 million related to
the ExpressVu  Agreement  during the three months ended June 30, 1997  (included
within the "DTH  products  and  technical  services"  caption  in the  Company's
statements  of  operations).   Additionally,  in  June  1997,  Distribuidora  de
Television Digital S.A.  ("Telefonica"),  a DBS joint venture in Spain, selected
the Company to supply digital set-top boxes for its satellite television service
scheduled to launch in September 1997. Revenues from Telefonica's  initial order
of 100,000 digital set- top boxes are expected to approximate $40.0 million. The
Company  expects to begin  delivery of set-top  boxes to Telefonica in September
1997 and to fulfill approximately  one-half of the contract during the remainder
of 1997.  The Company  expects to fulfill the  remainder of the contract  during
early  1998.  While the  Company  continues  to actively  pursue  other  similar
distribution  opportunities,  no assurance can be given that any such additional
negotiations will be successful.  Further, the Company's future revenue from the
sale of DBS equipment and receivers in international  markets depends largely on
the success of the DBS  operator in that  country,  which,  in turn,  depends on
other factors,  such as the level of consumer acceptance of DBS products and the
intensity of competition for international  subscription television subscribers.
No assurance can be given  regarding the level of expected future revenues which
could be generated  from the Company's  alliances  with these,  and  potentially
other, foreign DBS operators.

     C-band programming  revenue totaled $1.9 million for the three months ended
June 30, 1997, a decrease of $1.3 million,  or 40%, compared to the three months
ended  June  30,  1996.   This  decrease  was  primarily   attributable  to  the
industry-wide decline in demand for domestic C-band programming services. C-band
programming  revenue is expected to  continue  to decrease  for the  foreseeable
future.
     
     DTH and DISH Network Expenses.  DTH and DISH Network expenses for the three
months  ended June 30,  1997  aggregated  $63.8  million,  an  increase  of $1.7
million,  or 3% compared to the same period in 1996.  DTH products and technical
services  expenses  decreased  $39.4  million,  or 69%, to $18.1 million for the
three  months ended June 30, 1997.  These  expenses  include the costs of C-band
systems and the costs of EchoStar  Receiver Systems and related  components sold
prior  to  commencement  of  the  Company's  promotions.   Subscriber  promotion
subsidies  aggregated $18.3 million for the three months ended June 30, 1997 and
represent  expenses  associated  with the  Company's  various  promotions.  DISH
Network  programming  expenses  totaled $25.8 million for the three months ended
June 30, 1997 as compared to $1.7 million for the comparable period in 1996. The
Company expects that DISH Network programming expenses will continue to increase
in future  periods in  proportion  to  increases  in the number of DISH  Network
subscribers. Such expenses, relative to related revenues, will vary based on the
services  subscribed  to by DISH  Network  customers,  the  number  and types of
pay-per-view  events  purchased  by  subscribers,  and the  extent  to which the
Company is able to realize volume discounts from programming providers.
     
     C-band programming expenses totaled $1.5 million for the three months ended
June 30,  1997,  a decrease  of $1.3  million,  or 46%,  as compared to the same
period  in 1996.  This  decrease  is  consistent  with the  decrease  in  C-band
programming  revenue.  As previously  described,  demand for C-band DTH products
continued to decrease as a result of the  introduction  and widespread  consumer
acceptance of DBS products and services.
     
     Selling,  General  and  Administrative   Expenses.   Selling,  general  and
administrative  ("SG&A")  expenses  totaled  $33.8  million for the three months
ended June 30, 1997, an increase of $15.4 million as compared to the same period
in 1996. SG&A expenses as a percentage of total revenue increased to 34% for the
three months ended June 30, 1997 as compared to 27% for the same period in 1996.
The  increase  in  SG&A  expenses  was  principally  attributable  to  increased
personnel  expenses to support the growth of DISH Network  service and increased
expenses  associated with the operation of EchoStar's  digital  broadcast center
and DBS satellites (collectively the "EchoStar DBS System").
     
                                       9
<PAGE>
Item 2. MANAGEMENT'S NARRATIVE ANALYSIS OF RESULTS OF OPERATIONS-Continued

     Earnings Before Interest,  Taxes,  Depreciation and Amortization.  Earnings
before interest, taxes, depreciation and amortization (including amortization of
subscriber  acquisition  costs) ("EBITDA") was $2.4 million for the three months
ended June 30,  1997,  an  improvement  of $13.5  million,  compared to negative
EBITDA of $11.2  million  during the same period of 1996.  This  improvement  in
EBITDA resulted from the factors affecting revenue and expenses discussed above.
     
     Depreciation and Amortization.  Depreciation and amortization  expenses for
the three  months  ended June 30, 1997  (including  amortization  of  subscriber
acquisition  costs of $92,000 and $33.2  million for the three months ended June
30, 1996 and June 30, 1997, respectively), aggregated $45.9 million, an increase
of $39.5  million,  as  compared  to the  same  period  1996.  The  increase  in
depreciation and amortization expenses principally resulted from amortization of
subscriber  acquisition  costs  and  depreciation  expense  associated  with the
Company's second DBS satellite, EchoStar II (placed in service during the fourth
quarter of 1996).
     
     Other Income and Expense.  Other expense, net totaled $20.9 million for the
three months ended June 30, 1997,  an increase of $6.4  million,  as compared to
the same period  1996.  The  increase in other  income and expense in the second
quarter  of  1997  resulted   primarily  from  a  decrease  interest  income  of
approximately  $4.4  million as a result of a  decrease  in  invested  balances.
Additionally,  interest  expense  increased $2.0 million as compared to the same
period of 1996 as a result of the continued accretion of the 1994 Notes and 1996
Notes. The Company capitalized interest of approximately $8.6 million during the
three months ended June 30, 1997,  compared to approximately $5.5 million during
the three months ended June 30, 1996.

     Income Tax Benefit. The decrease in the income tax benefit of $11.0 million
(from $11.0  million for the three  months  ended June 30, 1996 to an income tax
provision  of $25,000  for the three  months  ended June 30,  1997)  principally
resulted  from the  Company's  decision  to fully  reserve  the  second  quarter
addition to its net deferred tax asset.  The  Company's  net deferred tax assets
(approximately  $67.4 million at June 30, 1997) relate to temporary  differences
for  amortization  of original  issue discount on the 1994 Notes and 1996 Notes,
net operating loss  carryforwards,  and various  accrued  expenses which are not
deductible  until  paid.  If future  operating  results  differ  materially  and
adversely from the Company's current  expectations,  its judgment  regarding the
magnitude of its reserve may change.

Six Months Ended June 30, 1997 Compared to the Six Months Ended June 30, 1996.

     Revenue.  Total  revenue for the six months  ended June 30, 1997 was $171.4
million,  an increase of $61.0 million, or 55%, as compared to total revenue for
the six months  ended June 30,  1996 of $110.4  million.  The  increase in total
revenue in 1997 was primarily  attributable to the introduction of the Company's
DISH Network service during March 1996,  combined with  significant DISH Network
subscriber growth since the launch of service.
     
     The  increase in total  revenue for the six months  ended June 30, 1997 was
partially  offset by a decrease in  international  and domestic  sales of C-band
satellite  receivers and equipment.  The domestic and  international  demand for
C-band DTH products continued to decline during the first half of 1997.
     
     Revenue  from  domestic  sales  of  DTH  products  and  technical  services
decreased  $66.2 million,  or 88%, to $8.8 million for the six months ended June
30,  1997.  Domestically,  the  Company  sold  approximately  348,000  satellite
receivers   during  the  six  months  ended  June  30,  1997,   as  compared  to
approximately  155,000  receivers sold during the comparable  period of 1996. Of
the total  number of satellite  receivers  sold during the six months ended June
30, 1997,  approximately 345,000 were EchoStar Receiver Systems.  Although there
was a significant  increase in the number of satellite receivers sold during the
six months  ended June 30,  1997 as  compared  to same  period in 1996,  overall
revenue from domestic  sales of DTH products  decreased as a result of decreased
prices charged for DBS satellite receivers combined with the revenue recognition
policy applied to DBS satellite receivers sold under the Company's promotions.
     
     Revenue from international  sales of analog DTH products for the six months
ended June 30, 1997 totaled $13.0 million,  a decrease of $9.3 million,  or 42%,
as compared to the same period in 1996. This decrease was directly  attributable
to a decrease in the number of analog  satellite  receivers sold,  combined with
decreased   prices  on  products   sold.   Internationally,   the  Company  sold
approximately 91,000 analog satellite receivers during the six months ended June
30, 1997, a decrease of 28%, compared to approximately 126,000 units sold in the
                                       10
<PAGE>
Item 2. MANAGEMENT'S NARRATIVE ANALYSIS OF RESULTS OF OPERATIONS-Continued

comparable period in 1996. As previously described,  the Company also recognized
revenues  totaling  $11.9  million  during  the six months  ended June 30,  1997
related to the ExpressVu Agreement.
     
     C-band  programming  revenue  totaled $4.1 million for the six months ended
June 30, 1997, a decrease of $2.6  million,  or 39%,  compared to the six months
ended  June  30,  1996.   This  decrease  was  primarily   attributable  to  the
industry-wide decline in demand for domestic C-band programming services.
     
     DTH and DISH Network  Expenses.  DTH and DISH Network  expenses for the six
months  ended June 30,  1997  aggregated  $107.0  million,  an  increase of $8.9
million,  or 9% compared to the same period in 1996.  DTH products and technical
services  expense  decreased $62.9 million,  or 70%, to $27.3 million during the
six months  ended June 30,  1997.  These  expenses  include  the costs of C-band
systems and the costs of EchoStar  Receiver Systems and related  components sold
prior  to  commencement  of  the  Company's  promotions.   Subscriber  promotion
subsidies  aggregated $31.1 million for the six months ended June 30, 1997. DISH
Network programming expenses totaled $45.3 million for the six months ended June
30, 1997 as compared to $1.8  million for the  comparable  period in 1996.  This
increase is directly attributable to the increase in DISH Network subscribers at
June 30, 1997 compared to June 30, 1996.
     
     C-band  programming  expenses totaled $3.3 million for the six months ended
June 30,  1997,  a decrease  of $2.8  million,  or 45%,  as compared to the same
period  in 1996.  This  decrease  is  consistent  with the  decrease  in  C-band
programming revenue.
     
     Selling,  General and Administrative  Expenses. SG&A expenses totaled $64.7
million for the six months ended June 30, 1997,  an increase of $35.6 million as
compared to the same period in 1996.  SG&A  expenses  as a  percentage  of total
revenue  increased  to 38% for the six months ended June 30, 1997 as compared to
26% for the same period in 1996.  The increase in SG&A expenses was  principally
attributable  to  increased  personnel  expenses  to support  the growth of DISH
Network  service and  increased  expenses  associated  with the operation of the
EchoStar DBS System.  In future periods,  the Company expects that SG&A expenses
as a percentage of total revenue will decrease as subscribers are added.
     
     Earnings Before Interest, Taxes, Depreciation and Amortization.  EBITDA was
negative  $243,000  for the six months ended June 30, 1997,  an  improvement  of
$16.6 million,  compared to negative EBITDA of $16.8 million for the same period
in 1996. This improvement in negative EBITDA resulted from the factors affecting
revenue and expenses discussed above.
     
     Depreciation and Amortization.  Depreciation and amortization  expenses for
the six  months  ended  June 30,  1997  (including  amortization  of  subscriber
acquisition costs of $92,000 and $61.3 million for the six months ended June 30,
1996 and June 30, 1997,  respectively)  aggregated $86.6 million, an increase of
$76.8 million, as compared to the same period 1996. The increase in depreciation
and  amortization   expenses  primarily  was  attributable  to  amortization  of
subscriber  acquisition costs and depreciation  expense associated with EchoStar
II.
     
     Other Income and Expense.  Other expense, net totaled $39.6 million for the
six months ended June 30, 1997, an increase of $21.1 million, as compared to the
same  period  1996.  The  increase  in other  expense  in the first half of 1997
resulted  primarily  from an increase in interest  expense  associated  with the
March 1996 issuance of the 1996 Notes and 1997 Notes combined with the continued
accretion  of the 1994  Notes.  Additionally,  interest  income  decreased  $4.8
million as a result of a decrease in invested balances.  The Company capitalized
$16.6  million and $14.4  million of  interest in the six months  ended June 30,
1997 and 1996, respectively.
     
     Income Tax Benefit. The decrease in the income tax benefit of $16.1 million
(from  $16.1  million  for the six months  ended June 30,  1996 to an income tax
provision  of  $44,000  for the six  months  ended  June 30,  1997)  principally
resulted from the Company's  decision to fully reserve the 1997 additions to its
net deferred tax asset.

                                       11

<PAGE>

                           PART II - OTHER INFORMATION

                              
Item 3.   LEGAL PROCEEDINGS

     On February 24, 1997, EchoStar Communications  Corporation ("EchoStar") and
The  News  Corporation  Limited  ("News")  announced  an  agreement  (the  "News
Agreement")  pursuant  to which,  among  other  things,  News  agreed to acquire
approximately 50% of the outstanding capital stock of EchoStar. News also agreed
to make  available for use by EchoStar the DBS permit for 28  frequencies at 110
West Longitude ("WL") purchased by MCI  Communications  Corporation  ("MCI") for
over $682 million  following a 1996 Federal  Communications  Commission  ("FCC")
auction.  During late April 1997,  substantial  disagreements  arose between the
parties regarding their obligations under the News Agreement.
     
     On May 8, 1997,  EchoStar filed a Complaint in the U.S.  District Court for
the District of Colorado (the "Court"), Civil Action No. 97-960, requesting that
the Court  confirm  EchoStar's  position  and  declare  that  News is  obligated
pursuant to the News Agreement to lend $200 million to EchoStar without interest
and upon such other terms as the Court orders.
     
     On May 9, 1997,  EchoStar  filed a First  Amended  Complaint  significantly
expanding the scope of the litigation, to include breach of contract, failure to
act in  good  faith,  and  other  causes  of  action.  EchoStar  seeks  specific
performance of the News Agreement and damages,  including lost profits based on,
among other things, a jointly prepared a ten-year business plan showing expected
profits  for  EchoStar  in excess of $10 billion  based on  consummation  of the
transactions contemplated by the News Agreement.
     
     On June 9, 1997, News filed an answer and counterclaims seeking unspecified
damages.  News'  answer  denies  all of the  material  allegations  in the First
Amended Complaint and asserts twenty defenses,  including bad faith,  misconduct
and failure to disclose  material  information  on the part of EchoStar  and its
Chairman and Chief Executive Officer,  Charles W. Ergen. The  counterclaims,  in
which News is joined by its subsidiary  American Sky  Broadcasting LLC ("AskyB")
assert that EchoStar and Ergen breached their agreements with News and failed to
act and  negotiate  with News in good faith.  EchoStar  has  responded  to News'
answer and denied the  allegations  in their  counterclaims.  EchoStar  also has
asserted various  affirmative  defenses.  EchoStar intends to diligently  defend
against the counterclaims.  The parties are now in discovery.  The case has been
set for a five week  trial  commencing  June 1,  1998,  but that  date  could be
postponed. The litigation process could continue for many years and there can be
no assurance concerning the outcome of the litigation. An adverse decision could
have a material adverse effect on EchoStar's  financial  position and results of
operations.
     
     On April 25, 1997,  EchoStar Satellite  Corporation ("ESC") and Sagem, S.A.
("Sagem"),  a French  Corporation,  executed a settlement and release  agreement
under which Sagem agreed to return the $10.0  million down payment made to Sagem
and  agreed to  release  the  $15.0  million  placed  in  escrow  with a bank in
connection  with a manufacturing  agreement  entered into in April 1995. ESC and
Sagem have released all claims against each other.
     
Item 6.   EXHIBITS AND REPORTS ON FORM 8-K

  (a) Exhibits

         
     27       Financial Data Schedule.

  (b)  Reports on Form 8-K
  

     No reports on Form 8-K were filed during the second quarter of 1997.

                                       12
<PAGE>

                                   SIGNATURES

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

                               ECHOSTAR DBS CORPORATION


                               By: /s/ Steven B. Schaver
                                   -------------------------
                                   Steven B. Schaver
                                   Chief  Operating Officer and 
                                   Chief Financial Officer
                                   (Principal Financial Officer)


                               By: /s/ John R. Hager
                                  ---------------------
                                   John R. Hager
                                   Treasurer and Controller
                                   (Principal Accounting Officer)

Date:  August 14, 1997
_______________________________

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This schedule  contains  summary  information  extracted from the  accompanying
financial  statements of EchoStar DBS  Corporation for the six months ended June
30, 1997 and is  qualified  in its  entirety  by  reference  to those  financial
statements.
</LEGEND>
<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S.
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   JUN-30-1997
<EXCHANGE-RATE>                                1
<CASH>                                         181,931
<SECURITIES>                                   4,952
<RECEIVABLES>                                  31,314
<ALLOWANCES>                                   1,834
<INVENTORY>                                    63,043
<CURRENT-ASSETS>                               355,386
<PP&E>                                         600,735
<DEPRECIATION>                                 60,152
<TOTAL-ASSETS>                                 1,433,783
<CURRENT-LIABILITIES>                          243,121
<BONDS>                                        1,310,845
                          0
                                    0
<COMMON>                                       0
<OTHER-SE>                                     (133,100)
<TOTAL-LIABILITY-AND-EQUITY>                   1,433,783
<SALES>                                        171,437 <F1>
<TOTAL-REVENUES>                               171,437
<CGS>                                          75,900 <F2>
<TOTAL-COSTS>                                  258,268
<OTHER-EXPENSES>                               39,550
<LOSS-PROVISION>                               2,214
<INTEREST-EXPENSE>                             42,368 <F3>
<INCOME-PRETAX>                                (126,425)
<INCOME-TAX>                                   44
<INCOME-CONTINUING>                            (126,425)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (126,425)
<EPS-PRIMARY>                                  (.00)
<EPS-DILUTED>                                  (.00)
<FN>
<F1>INCLUDES SALES OF PROGRAMMING                                             
<F2>INCLUDES COSTS OF PROGRAMMING
<F3>NET OF AMOUNTS CAPITALIZED
</FN>
        

</TABLE>


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