AMERICAN MOBILE SATELLITE CORP
10-Q, 1998-11-13
COMMUNICATIONS SERVICES, NEC
Previous: NUTRITION FOR LIFE INTERNATIONAL INC, 8-K, 1998-11-13
Next: BOSTON CAPITAL TAX CREDIT FUND IV LP, NT 10-Q, 1998-11-13







<PAGE>



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q
             QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended September 30, 1998
                         Commission file number 0-23044

                      AMERICAN MOBILE SATELLITE CORPORATION
             (Exact name of registrant as specified in its charter)

                      DELAWARE                       93-0976127
                  (State or other                   (I.R.S. Employer
                  jurisdiction of                  Identification No.)
                  incorporation or
                    organization)

             10802 Parkridge Boulevard
                     Reston, VA                        20191-5416
                (Address of principal                   (Zip Code)
                  executive offices)

                                 (703) 758-6000
                         (Registrant's telephone number,
                              including area code)


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  report(s)),  and (2) has been  subject  to such  filing
requirements for the past 90 days. Yes X No

Number of shares of Common Stock outstanding at October 31, 1998: 32,129,163


<PAGE>



                          PART I--FINANCIAL INFORMATION

                          Item 1. Financial Statements

             AMERICAN MOBILE SATELLITE CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED CONDENSED STATEMENTS OF LOSS
                      (in thousands, except per share data)
                                   (Unaudited)


<TABLE>
<CAPTION>

                                                                    Three Months Ended                 Nine Months Ended
                                                                      September 30,                      September 30,
                                                                  1998             1997              1998              1997
                                                              -------------    -------------    --------------    --------------
REVENUES
<S>                                                                 <C>             <C>               <C>               <C>     
                Services                                            $17,661         $  5,626          $ 40,749          $ 14,758
                Sales of equipment                                    4,141            5,169            13,485            15,475
                                                                     ------          -------        ----------         ---------
                Total Revenue                                        21,802           10,795            54,234            30,233

COSTS AND EXPENSES
                Cost of service and operations                       16,435            7,910            41,081            24,984
                Cost of equipment sold                                4,826            6,348            14,122            18,930
                Sales and advertising                                 4,539            2,860            12,272             9,140
                General and administrative                            4,514            3,058            13,918            10,863
                Depreciation and amortization                        13,864           10,441            38,484            31,461
                                                                   --------      -----------         ---------        ----------
                Operating Loss                                    ( 22,376)        ( 19,822)         ( 65,643)         ( 65,145)

INTEREST EXPENSE                                                  ( 15,504)       (   6,654)         ( 37,848)          (16,305)
INTEREST AND OTHER INCOME                                            1,582              212             2,988             1,263
                                                                    -------     ------------         ---------        ---------

NET LOSS                                                          ($36,298)        ($26,264)        ($100,503)         ($80,187)
                                                                  =========        =========        ==========         =========

BASIC AND DILUTED NET LOSS PER SHARE OF
COMMON STOCK                                                        ($1.14)          ($1.04)           ($3.39)           ($3.19)
                                                                   ========        =========          ========          ========

WEIGHTED AVERAGE COMMON SHARES
OUTSTANDING DURING THE PERIOD (000'S)                               31,773           25,145            29,604            25,125
                                                                   ========        =========         =========         =========

See notes to consolidated financial statements.

</TABLE>


<PAGE>



                          PART I-FINANCIAL INFORMATION
                    Item 1. Financial Statements (continued)
             AMERICAN MOBILE SATELLITE CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                                 (In thousands)
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                                              September 30,         December 31,
                                                                                   1998                 1997
                                                                              -------------         -------------
ASSETS
CURRENT ASSETS:
<S>                                                                              <C>                  <C>   
          Cash and cash equivalents                                               $10,595               $2,106
          Inventory                                                                35,838               40,321
          Accounts receivable-trade, net                                           13,094                8,140
          Restricted cash-current portion                                          41,038                   --
          Prepaid in-orbit insurance                                                4,830                4,564
          Other current assets                                                     20,401                9,608
                                                                                   ------                -----
          Total current assets                                                    125,796               64,739

PROPERTY AND EQUIPMENT - NET                                                      256,016              233,174
GOODWILL AND INTANGIBLES - NET                                                     51,398                   --
DEFERRED CHARGES AND OTHER ASSETS                                                  33,368               13,534
RESTRICTED CASH - NON-CURRENT                                                      85,382                  --
                                                                                   ------             --------
          Total assets                                                           $551,960             $311,447
                                                                                 ========             ========

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
          Accounts payable and accrued expenses                                   $47,370              $35,861
          Obligations under capital leases due within one year                      5,513                  798
          Current portion of long-term debt                                         5,630               15,254
          Other current liabilities                                                 7,668                7,520
                                                                                   ------               ------
          Total current liabilities                                                66,181               59,433
LONG-TERM LIABILITIES:
          Obligations under Bank Financing                                        137,000              198,000
          Obligations under Senior Notes, net of discount                         326,934                   --
          Capital lease obligations                                                 7,427                3,147
          Net assets acquired in excess of purchase price                           2,203                2,725
          Other long-term debt                                                      1,076                1,364
          Other long-term liabilities                                                 565                  647
                                                                                  -------              -------
          Total long-term liabilities                                             475,205              205,883
                                                                                  -------              -------
          Total liabilities                                                       541,386              265,316
                                                                                  -------              -------
STOCKHOLDERS' EQUITY
          Preferred Stock, par value $0.01;  no shares issued                          --                   --
          Common Stock, voting, par value $0.01                                       318                  252
          Additional paid-in capital                                              502,635              451,892
          Common Stock purchase warrants                                           62,547               36,338
          Unamortized guarantee warrants                                          (35,659)             (23,586)
          Retained loss                                                          (519,267)            (418,765)
                                                                                 ---------            ---------
          Total stockholders' equity                                               10,574               46,131
                                                                                  -------              -------
          Total liabilities and stockholders' equity                             $551,960             $311,447
                                                                                 ========             ========

See notes to consolidated financial statements.

</TABLE>


<PAGE>




                          PART I-FINANCIAL INFORMATION

                    Item 1. Financial Statements (continued)

             AMERICAN MOBILE SATELLITE CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                                              Nine Months Ended
                                                                                 September 30
                                                                          -------------------------

<S>                                                                           <C>         <C> 
                                                                              1998        1997

CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                                      ($100,503)  ($80,187)
Adjustments to reconcile net loss to net cash used in operating activities:
  Amortization of guarantee warrants and debt related costs                      11,622      6,825
  Depreciation and amortization                                                  38,484     31,461
  Changes in assets and liabilities:
     Inventory                                                                    3,938    (10,989)
     Prepaid in-orbit insurance                                                    (266)     5,080
     Trade accounts receivable                                                    2,126     (1,029)
     Other current assets                                                           281     11,448
     Accounts payable and accrued                                                 7,961     (8,671)
expenses
     Deferred trade payables                                                     (5,330)     2,934
     Deferred and other items - net                                                 348         25
                                                                              ----------  ---------
Net cash used in operating activities                                           (41,339)   (43,103)

CASH FLOWS FROM INVESTING ACTIVITIES:
Additions to property and equipment                                              (7,376)    (6,370)
Acquisition of ARDIS                                                            (51,440)        --
Purchase of long-term, restricted cash securities                              (143,312)        --
Investment in XM Radio                                                               --     (1,229)
                                                                              ----------  ---------
Net cash  used in investing activities                                         (202,128)    (7,599)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of Common Stock                                              412        284
Principal payments under capital leases                                          (2,541)    (2,335)
Proceeds from Bank Financing                                                     39,000     59,000
Repayment of Bank Financing                                                    (100,000)        --
Proceeds from bridge financing                                                   10,000         --
Repayment of bridge financing                                                   (10,000)        --
Proceeds from Senior Notes and Warrants                                         335,000         --
Payments on long-term debt                                                       (4,933)    (5,225)
Debt issuance costs                                                             (14,982)      (612)
                                                                              ----------  ---------
Net cash provided by financing activities                                       251,956     51,112

Net increase  in cash and cash equivalents                                        8,489        410

CASH AND CASH EQUIVALENTS, beginning of period                                    2,106      2,182
                                                                                 ------     ------

CASH AND CASH EQUIVALENTS, end of period                                      $  10,595   $  2,592
                                                                              ==========  =========

See notes to consolidated financial statements.


</TABLE>

<PAGE>




                          PART I-FINANCIAL INFORMATION

                    Item 1. Financial Statements (continued)
             AMERICAN MOBILE SATELLITE CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                               September 30, 1998
                                   (Unaudited)


1. Organization and Business
- ----------------------------

American Mobile Satellite Corporation (with its subsidiaries,  "American Mobile"
or the  "Company")  was  incorporated  on May 3, 1988,  by eight of the  initial
applicants for the mobile satellite services license,  following a determination
by the Federal Communications  Commission ("FCC") that the public interest would
be best served by granting the license to a consortium of all willing, qualified
applicants.  The FCC has authorized  American Mobile to construct,  launch,  and
operate a mobile satellite services system (the "Satellite Network ") to provide
a full range of mobile voice and data  services via  satellite to land,  air and
sea-based  customers  in a service area  consisting  of the  continental  United
States,  Alaska,  Hawaii,  Puerto Rico, the U.S.  Virgin Islands,  U.S.  coastal
waters,  international  waters and airspace and any foreign  territory where the
local  government  has  authorized  the  provision  of  service.  In March 1991,
American Mobile Satellite Corporation  transferred the mobile satellite services
license ("MSS license") to a wholly owned subsidiary, American Mobile Subsidiary
Corporation  ("AMSC  Subsidiary").  On April 7, 1995,  the Company  successfully
launched its first satellite ("MSAT-2"), from Cape Canaveral, Florida.

On  March  31,  1998  the  Company  (through  its   newly-formed,   wholly-owned
subsidiary,  AMSC Acquisition Company,  Inc.  ("Acquisition  Company")) acquired
ARDIS Company  ("ARDIS"),  a wholly-owned  subsidiary of Motorola Inc. that owns
and operates a two-way  wireless  data  communications  network,  for a purchase
price of  approximately  $50  million in cash and $50  million in the  Company's
Common Stock and  warrants  (the  "Purchase  Price").  The Company,  through the
acquisition of ARDIS,  becomes a nationwide provider of wireless  communications
services,  including data, dispatch,  and voice services,  primarily to business
customers in the United States.

On October 16, 1997, XM Satellite  Radio Inc.,  formerly  American  Mobile Radio
Corporation, an indirect subsidiary of American Mobile through its subsidiary XM
Satellite Radio Holdings Inc., formerly AMRC Holdings,  Inc.,  (together with XM
Satellite  Radio Inc., "XM Radio"),  was awarded a license by the FCC to provide
satellite-based  Digital  Audio Radio  Service  ("DARS")  throughout  the United
States,  following its successful $89.9 million bid at auction on April 2, 1997.
XM Radio has and will  continue  to receive  funding for this  business  from an
independent  source in  exchange  for debt and an equity  interest  in XM Radio.
Accordingly,  it is not expected that the development of this business will have
a material impact on the Company's financial position, results of operations, or
cash flows.

American Mobile is devoting its efforts to expanding a developing business. This
effort involves  substantial risk,  including  successfully  integrating  ARDIS.
Specifically,  future operating results will be subject to significant business,
economic,    regulatory,    technical,   and   competitive   uncertainties   and
contingencies. Depending on their extent and timing, these factors, individually
or in the  aggregate,  could have an adverse  effect on the Company's  financial
condition and future results of operations.




<PAGE>




2. Significant Accounting Policies
- ----------------------------------

Basis of Presentation
- ---------------------
The unaudited  consolidated  condensed financial statements included herein have
been  prepared  pursuant  to the rules and  regulations  of the  Securities  and
Exchange  Commission.  Certain  information  and footnote  disclosures  normally
included in financial  statements prepared in accordance with generally accepted
accounting principles have been condensed or omitted. While the Company believes
that the  disclosures  made are adequate to make the information not misleading,
these consolidated  financial  statements should be read in conjunction with the
consolidated  financial  statements  and related notes included in the Company's
1997 Annual Report on Form 10-K

The  consolidated  balance sheet as of September 30, 1998, and the  consolidated
statements  of loss and cash flows for the three  months and nine  months  ended
September 30, 1998 and 1997, have been prepared by the Company without audit. In
the opinion of  management,  all  adjustments  (consisting  of normal  recurring
adjustments)  necessary  to present  fairly the  financial  position,  result of
operations and cash flows at September 30, 1998,  and for all periods  presented
have been made.  Certain  amounts  for the three  months and nine  months  ended
September  30, 1997 have been  reclassified  to conform with the current  period
presentation.  The balance  sheet at  December  31, 1997 has been taken from the
audited financial statements.

Acquisition
- -----------

The Company acquired ARDIS for a purchase price of approximately  $50 million in
cash and $50  million in the  Company's  Common  Stock (the  "Purchase  Price").
Approximately  1.5  million  of  the  shares  that  were  issuable  to  Motorola
(representing  approximately  $11.5 million) were  contingent  upon  stockholder
approval at the May 20, 1998 annual meeting of  shareholders.  Such approval was
duly received and the remaining shares issued. The purchase method of accounting
for business  combinations  was used for the recording of the  acquisition.  The
operating results of ARDIS have only been included in the Company's consolidated
statements  of loss  from the date of  acquisition.  The  Company's  preliminary
estimate of the excess of the  purchase  price over the fair market value of net
assets acquired is $54.3 million.
The goodwill, intangibles and licenses are being amortized over twenty years.

The  unaudited pro forma  results give effect to (i) the  Acquisition,  (ii) the
Offering  and  (iii) the New Bank  Financing  as if such  transactions  had been
consummated on January 1 of each of the periods presented.


                                                           Nine Months Ended
                                                             September 30,
(dollars in thousands, except per share data)             1998           1997
                                                          ----           ----

Revenues                                                $64,166        $63,264
Net loss                                              ($114,110)     ($125,069)
Loss per share                                           ($3.60)        ($3.98)
Weighted-average shares outstanding                      31,731         31,387


Net Loss Per Share
- ------------------

Basic and diluted loss per common share is based on the weighted-average  number
of shares of Common  Stock  outstanding  during the  period.  Stock  options and
common stock  purchase  warrants are not  reflected  since their effect would be
antidilutive.




<PAGE>

Recently Adopted Accounting Pronouncements
- ------------------------------------------


In June 1997, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting  Standards ("SFAS") No. 130,  "Reporting  Comprehensive
Income," and SFAS No. 131,  "Disclosures  about  Segments of an  Enterprise  and
Related  Information."  The Company adopted both of these  standards  during the
nine month period ended September 30, 1998.

SFAS No.  130  requires  "comprehensive  income"  and the  components  of "other
comprehensive  income" to be reported in the financial  statements  and/or notes
thereto.  Since the Company does not have any components of "other comprehensive
income," reported net income is the same as "total comprehensive income" for the
three months and nine months ended September 30, 1997 and 1998.

SFAS  No.  131  requires  an  entity  to  disclose   financial  and  descriptive
information  about  its  reportable  operating  segments.  It  also  establishes
standards for related disclosures about products and services, geographic areas,
and  major  customers.  SFAS  No.  131 is not  required  for  interim  financial
reporting  purposes  during 1998. The Company is in the process of assessing the
additional disclosures, if any, required by SFAS No. 131. However, such adoption
will not impact the Company's results of operations or financial position, since
it relates only to disclosures.

Other
- -----

The Company paid  approximately  $7.6 million and $2.0 million in the nine-month
periods ended September 30, 1998 and 1997, respectively,  to related parties for
capital  assets,  service-related  obligations,  and  payments  under  financing
agreements.  Payments  from  related  parties  for  communication  services  and
equipment  purchases  totaled  $4.3  million  in  the  nine-month  period  ended
September 30, 1998 and $1.8 million in the nine-month period ended September 30,
1997.  Total net  indebtedness  to related  parties  as of  September  30,  1998
approximated $850,000.

3. Liquidity and Financing
- --------------------------

Million Unit Offering
- --------------------------

In connection with the acquisition of ARDIS, discussed above, the Company issued
$335 million of Units (the "Units")  consisting of 12 1/4% Senior Notes due 2008
(the "Notes"),  and Warrants to purchase  shares of Common Stock of the Company.
Each Unit  consists  of $1,000  principal  amount  of Notes and one  Warrant  to
purchase  3.75749  shares of Common  Stock at an  exercise  price of $12.51  per
share.  A value of $8.5 million was assigned to the Warrants and is reflected in
the balance sheet as a debt discount.  A portion of the net proceeds of the sale
of the Units were used to finance the Acquisition. In connection with the Notes,
the Company has purchased  approximately  $112.3  million of pledged  securities
that are intended to provide for the payment of the first six interest  payments
on the Notes. The Company incurred approximately $15 million in costs associated
with the placement of the Notes and the Acquisition.
Interest payments are due semi-annually, in arrears, beginning October 1, 1998.

The Notes  contain  covenants  that,  among other  things,  limit the ability of
Acquisition Company and its Subsidiaries to incur additional  indebtedness,  pay
dividends  or  make  other  distributions,   repurchase  any  capital  stock  or
subordinated indebtedness, make certain investments, create certain liens, enter
into certain  transactions  with  affiliates,  sell  assets,  enter into certain
mergers and consolidations, and enter into sale and leaseback transactions.

Acquisition  Company  consummated  its  offer  to  exchange  up to $335  million
aggregate  principal  amount of its  registered 12 1/4 percent Senior Notes (due
2008,  Series B) (the "New Notes") for  outstanding  unregistered 12 1/4 percent
Senior  Notes (due  2008,  Series A) (the "Old  Notes").  Holders  tendered  for
exchange $334.75 million  aggregate  principal amount of the Old Notes as of the
expiration of the offer.

New Bank Financing
- ------------------

In connection with the Acquisition, the Company, the Acquisition Company and its
subsidiaries  restructured  the existing $200 million Bank  Financing (the "Bank
Financing") to provide for two facilities:  (i) the Revolving Credit Facility, a
$100 million unsecured  five-year reducing  revolving credit facility,  and (ii)
the Term Loan Facility, a $100 million five-year,  term loan facility with up to
three  additional  one-year  extensions  subject to the lenders'  approval.  The
Revolving Credit Facility bears an interest rate, generally,  of 50 basis points
above  LIBOR and is  unsecured,  with a  negative  pledge  on the  assets of the
Acquisition Company and its subsidiaries  ranking pari passu with the Notes. The



<PAGE>



Revolving  Credit  Facility will be reduced $10 million each quarter,  beginning
with the quarter ending June 30, 2002, with the balance due on maturity of March
31, 2003.  Borrowings under the Revolving Credit Facility are subject to certain
conditions  beginning in the fourth quarter of 1998. In the event the Company is
unable to borrow amounts under the Revolving Credit Facility, the Company's cash
needs will  significantly  exceed its  available  resources,  which would have a
material adverse effect on the Company. The revolving Credit Facility ranks pari
passu with the  Notes.  The Term Loan  Facility  is secured by the assets of the
Company,  principally its stockholdings in XM Radio and the Acquisition Company,
and is effectively  subordinated to the Revolving Credit Facility and the Notes.
The New Bank Financing is severally guaranteed by Hughes Electronics Corporation
("Hughes"),  Singapore  Telecommunications  Ltd. ("Singapore Telecom") and Baron
Capital  Partners,  L.P.  (collectively,  the "Bank  Facility  Guarantors").  In
exchange for the additional risks undertaken by the Bank Facility  Guarantors in
connection  with the New Bank  Financing,  the Company  agreed to compensate the
Bank  Facility  Guarantors,  principally  in the  form of 1  million  additional
warrants and re-pricing of 5.5 million warrants previously issued (together, the
"Guarantee  Warrants").  The Guarantee Warrants have an exercise price of $12.51
and have been valued at approximately $17.7 million. As of October 31, 1998, the
Company had outstanding  borrowings of $100 million of the Term Loan Facility at
5.8125%,  and $32.0 million under the Revolving Credit Facility at rates ranging
from 5.75% to 6.1875%.

In connection with the New Bank Financing,  the Company entered into an interest
rate swap  agreement,  with an implied annual rate of 6.51%.  The swap agreement
reduces the impact of interest  rate  increases on the Term Loan  Facility.  The
Company paid a fee of approximately $17.9 million for the swap agreement.  Under
the swap  agreement,  the Company  will receive an amount equal to LIBOR plus 50
basis points,  paid on a quarterly  basis,  on a notional amount of $100 million
until the  termination  date of March 31, 2001.  The Company has reflected as an
asset  the  unamortized  fee  paid for the swap  agreement  in the  accompanying
financial  statements.  The  Company is exposed to a credit loss in the event of
non performance by the counter party under the swap agreement.  The Company does
not believe there is a significant  risk of non performance as the counter party
to the swap agreement is a major financial institution.


Motorola Vendor Financing
- -------------------------

Motorola has entered into an agreement with a subsidiary of Acquisition Company,
the ARDIS Company, to provide up to $10 million of vendor financing (the "Vendor
Financing  Commitment"),  which  will be  available  to finance up to 75% of the
purchase price of additional  network base  stations.  Loans under this facility
will bear  interest at a rate equal to LIBOR plus 7.0% and will be guaranteed by
the Company and each  subsidiary of the  Acquisition  Company.  The terms of the
facility  require that amounts  borrowed be secured by the  equipment  purchased
therewith. As of October 31, 1998, $591,707 was outstanding under this facility.

Financing Summary
- -----------------

The Company  believes the proceeds  from the issuance of the Notes,  net of cash
used for the  Acquisition,  together  with  the  borrowings  under  the New Bank
Financing  and the  Vendor  Financing  Commitment,  will be  sufficient  to fund
operating losses, capital expenditures, working capital, and scheduled principal
and interest payments on debt through 1998 and beyond;  however, there can be no
assurance  that the Company's  current  projections  regarding the timing of its
ability to achieve positive  operating cash flow will be accurate,  and that the
Company will not need additional financing in the future.

XM Radio
- --------

As  previously  mentioned  (see  "Organization  and  Business"),  XM Radio was a
winning  bidder  for,  and on October  16,  1997,  was awarded an FCC license to
provide DARS  throughout  the United  States.  XM Radio has and will continue to
receive  funding for this  business from an  independent  source in exchange for
debt and an equity  interest in XM Radio.  Accordingly,  it is not expected that
the  development  of this business will have a material  impact on the Company's
financial position, results of operations, or cash flows. Through its investment
in XM Radio,  WorldSpace  has an option to increase its ownership in XM Radio to
approximately 82%, subject to FCC approval.  On October 30, 1998 the Company and
WorldSpace  jointly filed an application  for consent to the transfer of control
of XM Radio in anticipation of future exercise,  subject to FCC approval, of the
WorldSpace options which, if exercised,  would reduce the Company's ownership in
XM Radio to 18.3%. The Company's equity interest in XM Radio may, however,  even
on a fully diluted basis, become a material asset of the Company.


<PAGE>



Summarized  unaudited  financial  information  for XM Radio as of September  30,
1998, and for the nine month periods ended  September 30, 1998 and 1997, and for
the period from December 15, 1992 (date of inception) through September 30, 1998
is set forth below.


<PAGE>

<TABLE>
<CAPTION>

                                                                                December 15, 1992
                                                     Nine Months                     through
dollars in thousands                             Ended September 30,              September 30,
                                                     (unaudited)                   (unaudited)
                                                 1998            1997                 1998
                                                 ----            ----                 ----
<S>                                              <C>             <C>               <C>
Gross sales                                      $    --         $  --             $    --
Operating expenses                                11,989           236              13,099
           Loss from operations                   11,989           236              13,099
             Interest expense                         --           464                 549
                 Net loss                         11,989           700              13,648
</TABLE>

                                                                                
<TABLE>
<CAPTION>
                                                       As of September 30,      As of December 31,
                                                              1998                     1997
                                                              ----                     ----
                                                          (unaudited)              (unaudited)
<S>                                                       <C>                      <C>
Current assets                                            $    101                 $    --
Noncurrent assets                                          140,253                  91,933
Current liabilities                                        120,984                  82,949
Noncurrent liabilities                                      22,375                      --
Total stockholders' equity                                  (3,005)                  8,984
</TABLE>



Deferred Trade Payables
- -----------------------

The Company has arranged  the  financing of certain  trade  payables,  and as of
September 30, 1998, $6.4 million of deferred trade payables were  outstanding at
rates ranging from 6.22% to 12% and are generally payable by the end of 1999.

Purchase and Lease Agreement
- ----------------------------

As  previously  disclosed,  the Company has entered into certain  agreements  to
acquire a one-half ownership interest in TMI Communications and Company, Limited
Partnership's ("TMI") satellite, MSAT-1, at a cost of $60 million payable over a
five-year  period,  as well as entered into a five-year  lease of the  Company's
satellite,  MSAT-2,  with  African  Continental   Telecommunications  Ltd.  that
provides for aggregate lease payments to the Company of $182.5 million.  Closing
under  the  agreements  is  subject  to a number  of  conditions,  including:  a
successful financing by ACTEL of at least $120 million and completion of certain
satellite testing,  inversion and relocation  activities with respect to AMSC-1.
It is  anticipated  that if the  conditions  are  met,  closing  under  both the
purchase and lease  agreements would occur  simultaneously  in the first half of
1999; however,  there can be no assurances that these conditions will be met and
the transactions consummated.

Other
- -----

On October 29, 1998,  the Company  announced  that it reached an agreement  with
Stratos Global Corporation to consolidate  American Mobile's marine distribution
channel,  resulting in the transfer of inventory  and  contracts in exchange for
$8.5 million.  Apart from the initial cash inflow,  it is not expected that this
transaction  will have a material  impact on the Company's  financial  position,
results of operations, or cash flows.

On July 2, 1998,  American  Mobile filed an application  for authority to launch
and operate its  second-generation  mobile satellite  system.  This satellite is
intended to support the Company's existing satellite services and also allow the
provision of an expanded  array of services,  such as higher data rate  services
and services to  lower-power  terminals.  There can be no assurance that the FCC



<PAGE>


will grant this  application.  If the Company  proceeds with  deployment of this
second-generation  satellite  system,  the  Company  would be  required to raise
substantial additional capital to finance this project.

4. Legal and Regulatory Matters
- -------------------------------

Like other mobile  service  providers in the  telecommunications  industry,  the
Company is subject to substantial domestic, foreign and international regulation
including the need for regulatory  approvals to operate and expand the Satellite
Network and operate and modify subscriber equipment.

The  ownership  and  operation  of  American  Mobile's  MSS  system  and  ARDIS'
ground-based  two-way  wireless  data  system  are  subject  to  the  rules  and
regulations of the FCC, which acts under authority granted by the Communications
Act and related federal laws. Among other things,  the FCC allocates portions of
the radio  frequency  spectrum to certain  services  and grants  licenses to and
regulates  individual  entities  using the spectrum.  American  Mobile and ARDIS
operate pursuant to various licenses granted by the FCC.

The  successful  operation of the Satellite  Network is dependent on a number of
factors,  including the amount of L-band  spectrum made available to the Company
pursuant  to  an  international  coordination  process.  The  United  States  is
currently  engaged in an  international  process of  coordinating  the Company's
access to the  spectrum  that the FCC has  assigned  to the  Company.  While the
Company  believes that  substantial  progress has been made in the  coordination
process and expects that the United  States  government  will be  successful  in
securing the necessary spectrum,  the process is not yet complete. The inability
of the United States  government  to secure  sufficient  spectrum  could have an
adverse effect on the Company's  financial  position,  results of operations and
cash flows.

The Company has the necessary regulatory  approvals,  some of which are pursuant
to  special  temporary  authority,  to  continue  its  operations  as  currently
contemplated.  The  Company has filed  applications  with the FCC and expects to
file applications in the future with respect to the continued operations, change
in  operation  and  expansion  of the Network and  certain  types of  subscriber
equipment.  Certain of its  applications  pertaining to future service have been
opposed.  While the Company, for various reasons,  believes that it will receive
the necessary  approvals on a timely basis,  there can be no assurance  that the
requests  will be granted,  will be granted on a timely basis or will be granted
on  conditions  favorable  to  the  Company.  Any  significant  changes  to  the
applications resulting from the FCC's review process or any significant delay in
their approval could adversely affect the Company's financial position,  results
of operations and cash flows.

There are applications now pending before the FCC to use the Inmarsat system and
TMI's Canadian-licensed system, both of which operate in the MSS L-band and have
satellite  footprints  covering  the United  States,  to provide  service in the
United  States.  American  Mobile has  opposed  these  filings.  In  addition to
providing  additional  competition  to  American  Mobile,  a grant  of  domestic
authority by the FCC to use any of these foreign systems may increase the demand
by these  systems for  spectrum in the  international  coordination  process and
could  adversely  affect  American  Mobile's  ability to coordinate its spectrum
access.

On July 20, 1998, the International Bureau of the FCC granted an application for
Special  Temporary  Authority to use TMI's space segment to conduct market tests
in the U.S. for the next six months using up to 500 mobile  terminals.  American
Mobile  has  asked the full  Commission  to review  this  decision  and stay the
effectiveness of the temporary authorization. There can be no assurance that the
FCC will stay the  effectiveness  of this decision or rescind the  International
Bureau's grant of Special Temporary Authority.

On October 23, 1998, the FCC issued an order permitting  Comsat  Corporation via
Inmarsat  to provide  aeronautical  services  to the  domestic  legs of the same
aircraft in international  flight.  As the FCC noted,  this action has a minimal
effect on AMSC's access to L-band spectrum.  Additionally,  the Company does not
believe this action will have any effect on revenues.

American Mobile is authorized to build, launch, and operate three geosynchronous
satellites in accordance  with a specific  schedule.  American  Mobile is not in
compliance with the schedule for commencement and construction of its second and
third satellites and has petitioned the FCC for changes to the schedule. Certain
of these extension requests have been opposed by third parties.  The FCC has not
acted on American  Mobile's  requests.  The FCC has the  authority to revoke the
authorizations  for the second and third  satellites and in connection with such



<PAGE>


revocation  could exercise its authority to rescind American  Mobile's  license.
American  Mobile  believes  that the  exercise of such  authority to rescind the
license is unlikely. The term of the license for each of American Mobile's three
authorized  satellites is ten years,  beginning when American  Mobile  certifies
that the respective  satellite is operating in compliance with American Mobile's
license.  The ten-year term of MSAT-2 began August 21, 1995.  Although  American
Mobile  anticipates that the authorization to MSAT-2 is likely to be extended in
due course to  correspond  to the useful life of the satellite and a new license
granted for any replacement satellites,  there is no assurance of such extension
or grants.

On July 2, 1998,  American  Mobile filed an application  for authority to launch
and operate its  second-generation  mobile satellite  system.  This satellite is
intended to support the Company's  existing  satellite services and, also, allow
the  provision  of an  extended  array of  services,  such as  higher  data rate
services and services to lower-power  terminals.  There is no guarantee that the
FCC will grant this  application.  The filing of the application does not commit
the Company to expend any  resources  toward this project;  however,  should the
Company decide to proceed with the construction of the follow-on satellite,  the
Company would be required to raise substantial  additional  capital to fund this
project.

As a provider of interstate telecommunications services, the Company is required
to contribute to the FCC's  universal  service fund for certain of its services,
which supports the provision of  telecommunication  services to high-cost areas,
and  establishes  funding  mechanisms  to support  the  provision  of service to
schools,  libraries  and rural  health care  providers.  The  regulation  became
effective on January 1, 1998.  This cost  generally is not borne by the Company,
but passed on to its customers.

On June 5, 1996,  the FCC  waived  its  one-year  construction  requirement  and
granted ARDIS  extensions  of time to complete  buildouts of  approximately  190
sites,  as  required to  maintain  previously  granted  licenses.  The  extended
construction  deadlines  vary by site until  March 31,  1999.  While  management
believes  that all buildouts  will continue to be completed in a timely  manner,
there can be no  assurances  that  future  delays  will not  occur.  Failure  to
complete the buildouts in a timely manner could result in a loss of licenses for
such sites from the FCC.

In 1992, a former director of American Mobile filed an Amended Complaint against
the Company alleging  violations of the  Communications Act of 1934, as amended,
and of the  Sherman  Act and  breach  of  contract.  The suit was  dismissed  on
November 10, 1998,  prior to the  commencement of trial pursuant to an agreement
to settle the suit by payment of $250,000, the Company's estimate of its cost of
trial.


5. Other Matters
- ----------------

At October 31,  1998,  the  Company had  remaining  contractual  commitments  to
purchase both mobile data terminal  inventory and mobile telephone  inventory in
the  maximum  amount of $11.1  million  over the next  year.  Additionally,  the
Company had remaining contractual  commitments in the amount of $1.3 million for
the development of certain next generation data terminal  inventory.  Contingent
upon the successful  research and  development  efforts,  the Company would have
maximum  additional  contractual  commitments  for  mobile  communications  data
terminal  inventory in the amount of $27.0 million over a three-year period. The
Company has the right to terminate  the research and  development  and inventory
commitment by paying  cancellation  fees of between $1 million and $2.5 million,
depending on when the  termination  option is  exercised  during the term of the
contract.  The Company also has the right to terminate the inventory  commitment
by incurring a cancellation penalty representing a percentage of the unfulfilled
portion of the  contract.  The Company has also  contracted  for the purchase of
$26.2 million next generation  wireless data terminals to be delivered beginning
early 1999. The contract contains a 50% cancellation penalty.  Additionally, the
Company has remaining  contractual  commitments for the purchase of $6.4 million
of base stations necessary to complete the required site build-outs.

6. AMSC Acquisition Company Financial Statements
- ------------------------------------------------

In connection with the Acquisition and related  financing  discussed  above, the
Company formed a new wholly-owned subsidiary, AMSC Acquisition Company, Inc. The
Company  transferred all of its inter-company  notes receivables and its rights,
title and interests in AMSC Subsidiary  Corporation,  American Mobile  Satellite
Sales  Corporation,  and  AMSC  Sales  Corp.  Ltd.  (together  with  ARDIS,  the
"Subsidiary Guarantors") to AMSC Acquisition Company, Inc., and AMSC Acquisition
Company,  Inc.  was the  acquirer of ARDIS and the issuer of the $335 million of
Senior Notes. American Mobile Satellite  Corporation  ("American Mobile Parent")
is a guarantor of the Senior  Notes.  The Senior Notes contain  covenants  that,
among other  things,  limit the ability of  Acquisition  Company,  Inc.  and its
Subsidiaries  to incur  additional  indebtedness,  pay  dividends  or make other
distributions,  repurchase any capital stock or subordinated indebtedness,  make
certain investments, create


<PAGE>



certain liens,  enter into certain  transactions  with affiliates,  sell assets,
enter into certain mergers and consolidations, and enter into sale and leaseback
transactions.

Acquisition Company is a holding company with no material  operations.  It holds
the Senior  Notes and  Revolving  Credit  Facility,  both of which are fully and
unconditionally  guaranteed  on  a  joint  and  several  basis  by  all  of  its
Subsidiaries. Separate company financial statements for Acquisition Company have
not been  prepared,  as  management  believes  the  differences  between the two
statements  to be  immaterial,  and therefore  not material  information  to the
investors.

<PAGE>
Summarized  financial  information  with  respect  to  American  Mobile  Parent,
Acquisition Company and with respect to the Subsidiary  Guarantors on a combined
basis as of September  30, 1998 and for the months ended  September 30, 1998 and
1997 is as follows:

<TABLE>
<CAPTION>


                                               American Mobile Parent                   Acquisition Company
                                          September 30,        September 30,      September 30,      September 30,
                                              1998                 1997               1998               1997
                                              ----                 ----               ----               ----
Operating Statement Data
(in thousands):

<S>                                          <C>                  <C>                <C>                 <C>      
Net Revenue                                     $900                 $900                 --              --
Equity in loss of subsidiaries               102,879              102,893             89,561              --
Operating income (loss)                          519                1,393               (71)              --
Net loss                                     100,503               80,187            102,537              --

</TABLE>

<TABLE>
<CAPTION>

Balance Sheet Data:                            September 30, 1998                     September 30, 1998
                                               ------------------                     ------------------
<S>                                                 <C>                                     <C>    
Current assets                                       $6,374                                 $41,066
Non-current assets                                  105,768                                 442,666
Current liabilities                                      67                                  20,910
Non-current liabilities                             101,501                                 363,935
Shareholders' Equity                                 10,574                                  98,887

</TABLE>

<TABLE>
<CAPTION>

                                                                     Combined Subsidiary Guarantors
                                                          September 30, 1998                    September 30, 1997
                                                          ------------------                    ------------------
Operating Statement Data
 (in thousands):

<S>                                                                 <C>                                    <C>    
Net revenue                                                          $54,234                               $30,233
Equity in loss of subsidiaries                                            --                                    --
Operating loss                                                        66,091                                66,538
Net loss                                                              89,561                               103,070

Balance Sheet Data
(in thousands):

Current assets                                                       $78,356
Non-current assets                                                   325,926
Current liabilities                                                   45,203
Non-current liabilities                                              693,563
Shareholders' equity                                                (334,484)

</TABLE>


<PAGE>




Major  differences  between the financial  statements of Parent and  Acquisition
Company include (i) the Term Loan Facility which, as of the  Acquisition,  is an
obligation of Parent and, as such,  the related debt and interest  costs are not
included in the Acquisition  Company financial  statements for the periods ended
and as of  September  30,  1998,  as  discussed  in Note  3,  and  (ii)  certain
immaterial  intercompany  management  fees and  expenses  between the Parent and
Acquisition Company are not eliminated at the Acquisition Company level.

The combined condensed unaudited financial statements of Acquisition Company are
set forth below.




<PAGE>



                         AMSC Acquisition Company, Inc.
                    Consolidated Condensed Statements of Loss
                             (dollars in thousands)
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                         Three Months Ended              Nine Months Ended
                                                           September 30,                   September 30,
                                                           -------------                   -------------

                                                         1998           1997            1998        1997
                                                         ----           ----            ----        ----
REVENUES
<S>                                                      <C>            <C>             <C>        <C>      
       Services                                          $ 17,661       $ 5,626          $40,749   $  14,758
       Sales of equipment                                   4,141         5,169           13,485      15,475
                                                         --------       -------          -------   ---------

       Total Revenues                                      21,802        10,795           54,234      30,233


COSTS AND EXPENSES:

       Cost of service and operations                      16,435         7,879           41,081      24,953
       Cost of equipment sold                               4,827         6,365           14,123      18,930
       Sales and advertising                                4,474         2,846           12,160       9,109
       General and administrative                           4,556         3,104           14,022      10,739
       Depreciation and amortization                       13,864        10,968           39,010      33,040
                                                          -------       --------         --------    -------

       Operating Loss                                     (22,354)      (20,367)         (66,162)    (66,538)

INTEREST AND OTHER  INCOME                                  1,497            55            3,129       1,086
INTEREST EXPENSE                                          (12,885)      (13,346)         (39,504)    (37,618)
                                                          --------      --------         --------    --------


NET LOSS                                                 ($33,742)     ($33,658)       ($102,537)  ($103,070)
                                                         =========     =========       ==========  ==========
</TABLE>
<PAGE>



                         AMSC Acquisition Company, Inc.
                      Consolidated Condensed Balance Sheets
                             (dollars in thousands)
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                                            September 30,    December 31,
ASSETS                                                                          1998             1997
                                                                                ----             ----
CURRENT ASSETS:

<S>                                                                             <C>             <C>   
      Cash and cash equivalents                                                 $  10,595       $   2,106
      Inventory                                                                    35,838          40,321
      Accounts receivable-trade, net of allowance for doubtful accounts            13,094           8,140
      Restricted cash-current portion                                              41,038              --
      Prepaid in-orbit insurance                                                    4,830           4,564
      Other current assets                                                         14,027           9,608
                                                                                 --------        --------
             Total current assets                                                 119,422          64,739

PROPERTY AND EQUIPMENT - NET                                                      256,016         250,335
GOODWILL AND INTANGIBLES - NET                                                     51,398              --
RESTRICTED CASH - Non-Current                                                      75,122              --
DEFERRED CHARGES AND OTHER ASSETS - NET                                            38,248          36,722
                                                                                 --------        --------

             Total assets                                                       $ 540,206       $ 351,796
                                                                                =========       =========

LIABILITIES AND STOCKHOLDERS' EQUITY


CURRENT LIABILITIES:

      Accounts payable and accrued expenses                                     $  47,303       $  35,825
      Obligations under capital leases due within one year                          5,513             798
      Current portion of long-term debt                                             5,630          15,254
      Other current liabilities                                                     7,668           7,520
                                                                                 --------       ---------
             Total current liabilities                                             66,114          59,397


DUE TO PARENT                                                                          --         441,836


LONG-TERM LIABILITIES:

      Obligations under Bank Financing                                             37,000         198,000
      Senior Notes, net of discount                                               326,934              --
      Capital lease obligations                                                     7,427           3,147
      Other long-term debt                                                          1,076           1,364
      Net assets acquired in excess of purchase price                               2,203           2,725
      Other long-term liabilities                                                     565             647
                                                                                 --------       ---------

             Total long-term liabilities                                          375,205         205,883

             Total liabilities                                                    441,319         707,116
                                                                                 --------         -------


STOCKHOLDERS' EQUITY                                                               98,887        (355,320)
                                                                                 --------        ---------


             Total liabilities and stockholders' equity                         $ 540,206       $ 351,796
                                                                                =========       =========

</TABLE>
<PAGE>



                         AMSC Acquisition Company, Inc.
                 Consolidated Condensed Statements of Cash Flows
                             (dollars in thousands)
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                                      Nine Months Ended
                                                                        September 30,
                                                                     -------------------
                                                                     1998           1997
                                                                     ----           ----

CASH FLOWS USED IN OPERATING ACTIVITIES:
<S>                                                                  <C>            <C>       
Net loss                                                             ($102,537)     ($103,070)
Adjustments to reconcile net loss to net cash used in
operating activities:
             Amortization of debt discount                               8,072          6,825
             Depreciation and amortization                              39,010         33,040
             Changes in assets and liabilities:
                 Inventory                                               3,938        (10,989)
                 Prepaid in-orbit insurance                              ( 266)         5,080
                 Trade accounts receivable                               2,126         (1,029)
                 Other current assets                                       84         11,448
                 Accounts payable and accrued expenses                   7,932         (9,427)
                 Deferred trade payables                               ( 5,330)         2,934
                 Deferred items - net                                        6            202
                                                                     ----------     ----------

Net cash used in operating activities                                  (46,965)       (64,986)


CASH FLOWS USED IN INVESTING ACTIVITIES:

Additions to property and equipment                                     (7,376)        (6,370)
Acquisition of ARDIS                                                   (51,440)            --
Purchase of long-term restricted cash securities                      (115,159)            --
                                                                      ---------        -------

Net cash used in investing activities                                 (173,975)        (6,370)

CASH FLOWS FROM FINANCING ACTIVITIES:

Funding (to) from Parent                                               (22,115)        20,938
Principal payments under capital leases                                 (2,541)        (2,335)
Proceeds from Bank Financing                                             39,000        59,000
Repayment of Bank Financing                                           (100,000)            --
Proceeds from bridge financing                                           10,000            --
Repayment of bridge financing                                          (10,000)            --
Proceeds from Senior Notes                                              335,000            --
Payments on long-term debt                                              (4,933)        (5,225)
Debt issuance costs                                                    (14,982)          (612)
                                                                       --------       --------

Net cash provided by  financing activities                              229,429        71,766

Net increase in cash and cash equivalents                                 8,489           410

CASH AND CASH EQUIVALENTS, beginning of period                           2,106          2,182
                                                                     ----------     ----------
CASH AND CASH EQUIVALENTS, end of period                               $10,595         $2,592
                                                                       ========        ======


</TABLE>
<PAGE>



                           PART I-FINANCIAL STATEMENTS

                 Item 2. Management's Discussion and Analysis of
              Interim Financial Condition and Results of Operations

This Quarterly Report on Form 10-Q includes "forward-looking  statements" within
the meaning of Section 27A of the  Securities Act of 1933 and Section 21E of the
Securities  Exchange Act of 1934.  Such  statements are identified by the use of
forward-looking  words or phrases  including,  but not limited  to,  "believes,"
"intended,"   "will  be   positioned,"   "expects,"   "expected,"   "estimates,"
"anticipates" and "anticipated." These  forward-looking  statements are based on
the Company's  current  expectations.  All statements  other than  statements of
historical  facts included in this Quarterly  Report,  including those regarding
the  Company's  financial  position,  business  strategy,  projected  costs  and
financing needs,  and plans and objectives of management for future  operations,
are  forward-looking   statements.   Although  the  Company  believes  that  the
expectations reflected in such forward-looking statements are reasonable,  there
can be no  assurance  that such  expectations  will prove to have been  correct.
Because  forward-looking   statements  involve  risks  and  uncertainties,   the
Company's actual results could differ  materially.  Important factors that could
cause  actual  results  to differ  materially  from the  Company's  expectations
("Cautionary  Statements")  are disclosed  under  "Business"  and  "Management's
Discussion and Analysis of Financial  Condition and Results of Operations,"  and
elsewhere in this Form 10-Q, including,  without limitation, in conjunction with
the forward-looking statements included in this Form 10-Q. These forward-looking
statements  represent the  Company's  judgment as of the date hereof and readers
are cautioned not to place undue reliance on these  forward-looking  statements.
All subsequent written and oral forward-looking  statements  attributable to the
Company or persons  acting on behalf of the Company are  expressly  qualified in
their entirety by the Cautionary Statements. Readers should carefully review the
risk factors  described in other  documents  the Company files from time to time
with the  Securities  and Exchange  Commission,  including  the Form 10-K Annual
Report  and  Form  10-Q  Quarterly  Reports  filed by the  Company  prior to and
subsequent to this Form 10-Q  Quarterly  Report and any Current  Reports on Form
8-K and registration statements filed by the Company.


General
- -------

The following  discussion and analysis  provides  information  which  management
believes  is  relevant  to an  assessment  and  understanding  of the  financial
condition and  consolidated  results of operations of American Mobile  Satellite
Corporation  (with its subsidiaries,  "American  Mobile" or the "Company").  The
discussion  should  be read  in  conjunction  with  the  consolidated  financial
statements and notes thereto.

American Mobile  Satellite  Corporation was  incorporated in May 1988 and, until
1996,  was a  development  stage  company,  engaged  primarily  in  the  design,
development,  construction,  deployment  and  financing  of a  mobile  satellite
communication  system.  On March 31, 1998 the Company (through its newly-formed,
wholly-owned   subsidiary,   AMSC  Acquisition  Company,   Inc.,   ("Acquisition
Company"))  acquired  ARDIS  Company  ("ARDIS"),  a  wholly-owned  subsidiary of
Motorola  Inc.  that owns and operates a two-way  wireless  data  communications
network,  for a  purchase  price of  approximately  $50  million in cash and $50
million in the Company's Common Stock and warrants (the "Purchase Price").  With
the acquisition of ARDIS,  the Company becomes a leading  provider of nationwide
wireless communications  services,  including data, dispatch and voice services,
primarily to business customers in the United States. The Company offers a broad
range of end-to-end  wireless solutions  utilizing a seamless network consisting
of the nation's largest,  most fully-deployed  terrestrial wireless data network
(the "ARDIS  Network") and a satellite in  geosynchronous  orbit (the "Satellite
Network") (together, the "Network").

In connection with the  Acquisition,  the Company and its  subsidiaries  entered
into agreements with respect to the following  financings and refinancings:  (1)
$335  million of Units;  (2) the  restructuring  of its  existing  $200  million
Revolving  Credit Facility and Term Loan Facility  (collectively,  the "New Bank
Financings");  and (3) $10 million  commitment  with respect to Motorola  vendor
financing.  See "Management's Discussion and Analysis of Financial Condition and
Results of  Operations  - Liquidity  and Capital  Resources."  Additionally,  in
connection with the Acquisition and related financing,  the Company  transferred
all of its rights, title and interests in AMSC Subsidiary Corporation,  American
Mobile  Satellite  Sales  Corporation,  and AMSC  Sales  Corp.  Ltd.  (together,
"American Mobile Subsidiaries") to Acquisition Company.



<PAGE>



On October 16, 1997, XM Satellite  Radio Inc.,  formerly  American  Mobile Radio
Corporation, an indirect subsidiary of American Mobile through its subsidiary XM
Satellite Radio Holdings Inc., formerly AMRC Holdings,  Inc.,  (together with XM
Satellite  Radio Inc., "XM Radio"),  was awarded a license by the FCC to provide
satellite-based  Digital  Audio Radio  Service  ("DARS")  throughout  the United
States,  following its successful $89.9 million bid at auction on April 2, 1997.
The operations and financing of XM Radio are maintained  separate and apart from
the operations and financing of American Mobile (see "Liquidity and Financing").
Through its  investment  in XM Radio,  WorldSpace  has an option to increase its
ownership in XM Radio to approximately 82%, subject to FCC approval.  On October
30, 1998 the Company and WorldSpace  jointly filed an application for consent to
the transfer of control of XM Radio in anticipation of future exercise,  subject
to FCC approval, of the WorldSpace options which, if exercised, would reduce the
Company's ownership in XM Radio to 18.3%.

Management  believes the period to period comparison of the Company's  financial
results  are not  necessarily  meaningful  and should  not be relied  upon as an
indication of future  operating  performance  due to the Company's  historically
high growth rate and the acquisition of ARDIS.


Overview
- --------

Each of American Mobile and ARDIS has incurred significant  operating losses and
negative cash flows in each year since it commenced operations, due primarily to
start-up  costs,  the costs of developing and building each network and the cost
of developing,  selling and providing its respective products and services.  The
Company is, and will continue to be, highly leveraged. As of September 30, 1998,
the Company had indebtedness of approximately $483.6 million.

The Company's future operating  results could be adversely  affected by a number
of uncertainties and factors, including (i) the timely completion and deployment
of  future  products  and  related  services,   including  among  other  things,
availability of mobile telephones, data terminals and other equipment to be used
with the Network  ("Subscriber  Equipment") being  manufactured by third parties
over which the Company has limited control,  (ii) the market's acceptance of the
Company's  services,  (iii) the  ability  and the  commitment  of the  Company's
distribution channels to market and distribute the Company's services,  (iv) the
Company's  ability to modify  its  organization,  strategy  and  product  mix to
maximize the market  opportunities in light of changes therein,  (v) competition
from existing  companies that provide  services  using  existing  communications
technologies  and the  possibility  of  competition  from  companies  using  new
technology  in  the  future,   (vi)  capacity   constraints   arising  from  the
reconfiguration of MSAT-2,  subsequent anomalies affecting MSAT-2 and MSAT-1, or
the power management  recommendation affecting both MSAT-2 and MSAT-1 previously
reported,  (vii)  additional  technical  anomalies  that may  occur  within  the
Satellite  Network, including  those relating to MSAT-1 and MSAT-2,  which could
impact, among other things, the operation of the Satellite Network and the cost,
scope  or  availability  of  in-orbit  insurance,  (viii)  subscriber  equipment
inventory  responsibilities and liabilities assumed by the Company including the
ability of the Company to realize the value of its inventory in a timely manner,
(ix) the Company's ability to secure  additional  financing as may be necessary,
(x) the  Company's  ability to respond and react to changes in its  business and
the  industry  as a result of being  highly  leveraged,  (xi) the ability of the
Company  to  successfully  integrate  ARDIS  and  to  achieve  certain  business
synergies, and (xii) the ability of the Company to manage growth effectively.

As of September 30, 1998, there were approximately 101,500 units on the Network.


Quarter and Nine Months Ended September 30, 1998 and 1997
- ---------------------------------------------------------

Service  revenues,  which  include both the Company's  voice and data  services,
approximated  $17.7 million and $40.7 million for the three-month and nine-month
periods  ended  September 30, 1998,  respectively,  which  constitutes  an $12.0
million and $26.0 million  increase over the three-month and nine-month  periods
ended  September 30, 1997,  respectively.  The  significant  increase in service
revenues  year over year is  primarily  attributable  to the income of the ARDIS
data  service.  Absent  the  acquisition  of ARDIS on March  31,  1998,  service
revenues for the  three-month  and nine-month  period ended  September 30, 1998,
respectively,  increased  29% and 39% year to year,  from $5.6 million and $14.8
million for the three and nine-month  periods ended  September 30, 1997, to $7.2
million and $20.4 million for the three and nine-month  periods ended  September
30, 1998,  respectively.  Service revenue from voice services  increased 34% and
47% from  approximately  $2.9 million and $7.2 million in the third  quarter and



<PAGE>


nine-months  of 1997,  respectively,  to  approximately  $3.9  million and $10.6
million in the comparable periods of 1998. The increases were primarily a result
of a 42% increase in voice customers  during the nine months of 1998 as compared
to the same period in 1997.  Service  revenue from the  Company's  data services
approximated  $12.8 million and $27.3 million for the three-month and nine-month
periods ended September 30, 1998, respectively,  as compared to $2.0 million and
$5.5 million for the comparable  periods of 1997. The dollar  increases of $10.8
million  and $21.8  million are  primarily a result of a 32%  increase in mobile
data units during the nine months of 1998 and $20.3  million from the ARDIS data
service. Service revenue from capacity resellers, who handle both voice and data
services,  approximated  $966,000 in the third  quarter of 1998 and $2.6 million
for the  nine-months  ended September 30, 1998, as compared to $745,000 and $1.9
million for the same periods of 1997, an increase of $221,000 and  $752,000,  or
30% and 40%, respectively.

Revenue from the sale of mobile data terminals and mobile  telephones  decreased
13% from $15.5  million in the first nine months of 1997 to $13.5 million in the
same period of 1998 and, similarly,  by 21% from $5.2 million to $4.1 million in
the third  quarter of 1997 and 1998,  respectively.  The decrease was  primarily
attributable  to  reduced  sales of voice  products,  as well as  certain  price
reductions  made in the first  quarter of 1998.  ARDIS  equipment  sales for the
third  quarter and nine  months  ended  September  30,  1998 were  $491,000  and
$875,000, respectively.

Cost of service and operations for the  three-months  and the nine-months  ended
September 30, 1998,  which includes costs to support  subscribers and to operate
the Network,  was $16.4 million and $41.1  million  compared to $7.9 million and
$25.0 million for the same periods of 1997. Cost of service and operations, as a
percentage of revenues,  was 75% and 73% for the third quarters of both 1998 and
1997, respectively,  and 76% and 83% for the first nine-months of 1998 and 1997,
respectively.  The  increase in cost of service  and  operations  was  primarily
attributable  to (i) $17.7  million of ARDIS costs (ii)  increased  interconnect
charges  associated with increased  service usage offset by (iii) a reduction in
information  technology  costs  affected by reducing the  dependence  on outside
consultants.  Absent the acquisition of ARDIS on March 31, 1998, cost of service
and operations for the  three-month  and nine-month  period ended  September 30,
1998,  respectively,  was  $7.8  million  and  $23.4  million,  and  represented
approximately 36% and 43% of revenue, compared to $7.9 million and $25.0 million
for the same periods in 1997.

The cost of equipment sold decreased 24% from $6.3 million for the  three-months
ended September 30, 1997, to $4.8 million for the  three-months  ended September
30, 1998, and 25% from $18.9 million for the nine-month  period ended  September
30, 1997, to $14.1 million for the same period in 1998.  The dollar  decrease in
the cost of equipment  sold was primarily  attributable  to (i) a  corresponding
decrease  in  voice  equipment  sales  and  (ii)  the  impact  of the  inventory
write-down in the fourth quarter of 1997.

Sales and  advertising  expenses  were $4.5  million  and $12.3  million for the
three-months  and  the  nine-months  ended  September  30,  1998,  respectively,
compared to $2.9 million and $9.1  million for the same  periods in 1997.  Sales
and  advertising  expenses as a  percentage  of revenue  were 21% and 23% in the
third quarter and nine months of 1998, respectively,  as compared to 27% and 30%
during the same periods of 1997. The increase in sales and advertising  expenses
was primarily  attributable to ARDIS. Absent the acquisition of ARDIS, sales and
advertising  expenses for the three-month and nine-month  period ended September
30, 1998 were $3.0 million and $9.4 million,  respectively,  and represented 14%
and 17% of revenue, respectively,  compared to $2.9 million and $9.1 million, or
27% and 30% of revenue, for the same periods in 1997.

General and  administrative  expenses for the  three-months  and the nine-months
ended  September 30, 1998,  were $4.5 million and $13.9  million,  respectively,
compared to $3.1  million and $10.9  million in the same  periods of 1997.  As a
percentage of revenue,  general and administrative  expenses represented 21% and
26% in the third quarter and nine months of 1998, respectively,  compared to 29%
and 36% in the  same  periods  of 1997.  The  dollar  increase  in  general  and
administrative expenses for the nine months ended September 30, 1998 compared to
the same  period in 1997 was  primarily  attributable  to $3.6  million of ARDIS
costs  offset by a  $341,000  reduction  in  personnel  expenses  as a result of
reduced headcount.  Absent the acquisition of ARDIS,  general and administrative
expenses for the three-month and nine-month period ended September 30, 1998 were
$3.0  million  and $10.3  million,  respectively,  approximating  14% and 19% of
revenue,  compared  to $3.1  million and $10.9  million for the same  periods in
1997.

Depreciation  and  amortization  expense was $13.9 million and $38.5 million for
the  three-months  and the nine-months  ended September 30, 1998,  respectively,
representing  approximately  64% and 71% of revenue for the respective  periods.
During the same periods of 1997 depreciation and amortization  expense was $10.4
million and $31.5 million,  approximating 96% and 104% of revenue.  The increase



<PAGE>


in  depreciation  and  amortization  expense was primarily  attributable  to the
addition of ARDIS assets and amortization of goodwill  associated with the ARDIS
acquisition.  Absent the  acquisition of ARDIS,  depreciation  and  amortization
expense for the three-month  and nine-month  period ended September 30, 1998 was
$14.2  million and $34.7  million,  respectively,  approximating  65% and 64% of
revenue,  compared to $10.4  million and $31.5  million for the same  periods in
1997.

Interest  and other  income  was $1.6  million  and $3.3  million  for the third
quarter and nine months of 1998, respectively,  as compared to $212,000 and $1.3
million for the same periods in 1997.  The  increase  was  primarily a result of
interest  earned on escrows  required  under the terms of the $335  million debt
offering at the end of the first quarter. The Company incurred $15.5 million and
$37.9 million of interest  expense in the third quarter and nine months of 1998,
respectively, compared to $6.7 million and $16.3 million for the same periods in
1997,  reflecting (i) the  amortization of debt discount and debt offering costs
in the amount of $8.6 million in 1998, compared to $6.8 million in 1997 and (ii)
higher outstanding loan balances as compared to 1997.

Interest expense in the first nine months of 1998 was significant as a result of
borrowings  under  the Bank  Financing,  the  amortization  of  borrowing  costs
incurred in conjunction with securing the facility,  and interest accrual on the
Notes issued in the ARDIS  acquisition.  It is  anticipated  that interest costs
will  continue  to  be  significant  as a  result  of  the  Bank  Financing  and
Acquisition, (see "Liquidity and Capital Resources").

Net capital  expenditures,  for the first nine months of 1998 for  property  and
equipment  were $7.4  million  compared  to $6.4  million for the same period in
1997.

Liquidity and Capital Resources
- -------------------------------

$335 Million Unit Offering
- --------------------------

In connection with the  Acquisition,  discussed  above,  the Company issued $335
million of Units (the "Units")  consisting of 12 1/4% Senior Notes due 2008 (the
"Notes"),  and Warrants to purchase shares of Common Stock of the Company.  Each
Unit  consists of $1,000  principal  amount of Notes and one Warrant to purchase
3.75749  shares of Common  Stock at an exercise  price of $12.51 per share.  The
Warrants were valued at $8.5 million and are reflected in the balance sheet as a
debt discount.  A portion of the net proceeds of the sale of the Units were used
to finance  the  Acquisition.  In  connection  with the Notes,  the  Company has
purchased  approximately  $112.3 million of pledged securities that are intended
to provide for the payment of the first six interest  payments on the Notes. The
Company  incurred  approximately  $15  million  in  costs  associated  with  the
placement  of  the  Notes  and  the  Acquisition.   Interest  payments  are  due
semi-annually, in arrears, beginning October 1, 1998.

The Notes  contain  covenants  that,  among other  things,  limit the ability of
Acquisition Company and its Subsidiaries to incur additional  indebtedness,  pay
dividends  or  make  other  distributions,   repurchase  any  capital  stock  or
subordinated indebtedness, make certain investments, create certain liens, enter
into certain  transactions  with  affiliates,  sell  assets,  enter into certain
mergers and consolidations, and enter into sale and leaseback transactions.

Acquisition  Company  consummated  its  offer  to  exchange  up to $335  million
aggregate  principal  amount of its  registered 12 1/4 percent Senior Notes (due
2008,  Series B) (the "New Notes") for  outstanding  unregistered 12 1/4 percent
Senior  Notes (due  2008,  Series A) (the "Old  Notes").  Holders  tendered  for
exchange $334.75 million  aggregate  principal amount of the Old Notes as of the
expiration of the offer.

New Bank Financing
- ------------------

In connection with the Acquisition, the Company, the Acquisition Company and its
subsidiaries  restructured  the existing $200 million Bank  Financing (the "Bank
Financing") to provide for two facilities:  (i) the Revolving Credit Facility, a
$100 million unsecured  five-year reducing  revolving credit facility,  and (ii)
the Term Loan Facility, a $100 million five-year,  term loan facility with up to
three  additional  one-year  extensions  subject to the lenders'  approval.  The
Revolving Credit Facility bears an interest rate, generally,  of 50 basis points
above  LIBOR and is  unsecured,  with a  negative  pledge  on the  assets of the
Acquisition Company and its subsidiaries  ranking pari passu with the Notes. The
Revolving  Credit  Facility will be reduced $10 million each quarter,  beginning
with the quarter ending June 30, 2002, with the balance due on maturity of March
31, 2003.  Borrowings under the Revolving Credit Facility are subject to certain
conditions  beginning in the fourth quarter of 1998. In the event the Company is


<PAGE>


unable to borrow amounts under the Revolving Credit Facility, the Company's cash
needs will  significantly  exceed its  available  resources,  which would have a
material adverse effect on the Company. The revolving Credit Facility ranks pari
passu with the  Notes.  The Term Loan  Facility  is secured by the assets of the
Company,  principally its stockholdings in XM Radio and the Acquisition Company,
and is effectively  subordinated to the Revolving Credit Facility and the Notes.
The New Bank Financing is severally guaranteed by Hughes Electronics Corporation
("Hughes"),  Singapore  Telecommunications  Ltd. ("Singapore Telecom") and Baron
Capital  Partners,  L.P.  (collectively,  the "Bank  Facility  Guarantors").  In
exchange for the additional risks undertaken by the Bank Facility  Guarantors in
connection  with the New Bank  Financing,  the Company  agreed to compensate the
Bank  Facility  Guarantors,  principally  in the  form of 1  million  additional
warrants and re-pricing of 5.5 million warrants previously issued (together, the
"Guarantee  Warrants").  The Guarantee Warrants have an exercise price of $12.51
and have been valued at approximately $17.7 million. As of October 31, 1998, the
Company had outstanding  borrowings of $100 million of the Term Loan Facility at
5.8125%,  and $32.0 million under the Revolving Credit Facility at rates ranging
from 5.75% to 6.1875%.

In connection with the New Bank Financing,  the Company entered into an interest
rate swap  agreement,  with an implied annual rate of 6.51%.  The swap agreement
reduces the impact of interest  rate  increases on the Term Loan  Facility,  and
fixes  The  Company  paid a fee of  approximately  $17.9  million  for the  swap
agreement. Under the swap agreement, the Company will receive an amount equal to
LIBOR plus 50 basis points,  paid on a quarterly  basis, on a notional amount of
$100  million  until the  termination  date of March 31,  2001.  The Company has
reflected  as an asset the  unamortized  fee paid for the swap  agreement in the
accompanying  financial  statements.  The Company is exposed to a credit loss in
the event of non performance by the counter party under the swap agreement.  The
Company does not believe there is a significant  risk of non  performance as the
counter party to the swap agreement is a major financial institution.

Motorola Vendor Financing
- -------------------------

Motorola has entered into an agreement with a subsidiary of Acquisition Company,
the ARDIS Company, to provide up to $10 million of vendor financing (the "Vendor
Financing  Commitment"),  which  will be  available  to finance up to 75% of the
purchase price of additional  network base  stations.  Loans under this facility
will bear  interest at a rate equal to LIBOR plus 7.0% and will be guaranteed by
the Company and each  subsidiary of the  Acquisition  Company.  The terms of the
facility  require that amounts  borrowed be secured by the  equipment  purchased
therewith. As of October 31, 1998, $591,707 was outstanding under this facility.

Financing Summary
- -----------------

The Company  believes the proceeds  from the issuance of the Notes,  net of cash
used for the  Acquisition,  together  with  the  borrowings  under  the New Bank
Financing  and the  Vendor  Financing  Commitment,  will be  sufficient  to fund
operating losses, capital expenditures, working capital, and scheduled principal
and interest payments on debt through 1998 and beyond;  however, there can be no
assurance  that the Company's  current  projections  regarding the timing of its
ability to achieve positive  operating cash flow will be accurate,  and that the
Company will not need additional financing in the future.

XM Radio
- --------

As  previously  mentioned  (see  "Organization  and  Business"),  XM Radio was a
winning  bidder  for,  and on October  16,  1997,  was awarded an FCC license to
provide DARS  throughout  the United  States.  XM Radio has and will continue to
receive  funding for this  business from an  independent  source in exchange for
debt and an equity  interest in XM Radio.  Accordingly,  it is not expected that
the  development  of this business will have a material  impact on the Company's
financial position,  results of operations,  or cash flows. The Company's equity
interest  in XM Radio may,  however,  even on a fully  diluted  basis,  become a
material asset of the Company.

Deferred Trade Payables
- -----------------------

The Company has arranged  the  financing of certain  trade  payables,  and as of
September 30, 1998, $6.4 million of deferred trade payables were  outstanding at
rates ranging from 6.22% to 12% and are generally payable by the end of 1999.





<PAGE>

Purchase and Lease of Satellite
- -------------------------------

As  previously  disclosed,  the Company has entered into certain  agreements  to
acquire a one-half ownership interest in TMI Communications and Company, Limited
Partnership's ("TMI") satellite, MSAT-1, at a cost of $60 million payable over a
five-year  period,  as well as entered  into  five-year  lease of the  Company's
satellite,  MSAT-2,  with  African  Continental   Telecommunications  Ltd.  that
provides for aggregate lease payments to the Company of $182.5 million.  Closing
under  the  agreements  is  subject  to a number  of  conditions,  including:  a
successful financing by ACTEL of at least $120 million and completion of certain
satellite testing, inversion and relocation activities with respect to AMSC-1.
 It is  anticipated  that if the  conditions  are met,  closing  under  both the
purchase and lease  agreements would occur  simultaneously  in the first half of
1999; however,  there can be no assurances that these conditions will be met and
the transactions consummated.

Other
- -----

At October 31,  1998,  the  Company had  remaining  contractual  commitments  to
purchase both mobile data terminal  inventory and mobile telephone  inventory in
the  maximum  amount of $11.1  million  over the next  year.  Additionally,  the
Company had remaining contractual  commitments in the amount of $1.3 million for
the development of certain next generation data terminal  inventory.  Contingent
upon the successful  research and  development  efforts,  the Company would have
maximum  additional  contractual  commitments  for  mobile  communications  data
terminal  inventory in the amount of $27.0 million over a three-year period. The
Company has the right to terminate  the research and  development  and inventory
commitment by paying  cancellation  fees of between $1 million and $2.5 million,
depending on when the  termination  option is  exercised  during the term of the
contract.  The Company also has the right to terminate the inventory  commitment
by incurring a cancellation penalty representing a percentage of the unfulfilled
portion of the  contract.  The Company has also  contracted  for the purchase of
$26.2 million next generation  wireless data terminals to be delivered beginning
early 1999. The contract contains a 50% cancellation penalty.  Additionally, the
Company has remaining  contractual  commitments for the purchase of $6.4 million
of base stations necessary to complete the required site build-outs.

On  July  2,  1998,   the  Company  filed  an   application   with  the  Federal
Communications   Commission   ("FCC")  to  construct   and  launch  a  follow-on
geostationary  mobile satellite for its business.  The filing of the application
does not  commit  the  Company  to expend any  resources  toward  this  project;
however,  should the  Company  decide to proceed  with the  construction  of the
follow-on  satellite,  the  Company  would  be  required  to  raise  substantial
additional capital to fund this project.

On October 29, 1998,  the Company  announced  that it reached an agreement  with
Stratos Global Corporation to consolidate  American Mobile's marine distribution
channel,  resulting in the transfer of inventory  and  contracts in exchange for
$8.5 million.  Apart from the initial cash inflow,  it is not expected that this
transaction  will have a material  impact on the Company's  financial  position,
results of operations, or cash flows.

Cash used in  operating  activities  for the first nine months of 1998 was $41.3
million as compared to $43.1  million for the same period of 1997.  The decrease
in cash used in  operating  activities  was  primarily  attributable  to reduced
inventory spending. Cash used by investing activities was $202.1 million for the
first nine months of 1998  compared to $7.6 million  during the first six months
of 1997. The increase was primarily attributable to the acquisition of ARDIS and
the funding of certain  escrows  required in connection with the Acquisition and
issuance of Notes.  Cash  provided by financing  activities  was $252.0  million
during the first nine  months of 1998 as compared  to $51.1  million  during the
first nine months of 1997, reflecting (i) the proceeds from the Notes, offset by
(ii) the  repayment  of a portion  of the Bank  Financing  and (iii)  payment of
financing fees associated with the acquisition of the Notes. As of September 30,
1998,  the Company had $10.6  million of cash and cash  equivalents  and working
capital of $59.6 million.

Year 2000
- ---------

The Company has developed and is  implementing  a Year 2000  Compliance  Program
("Year 2000 Program") to address Year 2000 issues.  Under the Year 2000 Program,
the Company has  prioritized  the systems that are  undergoing  an assessment of
Year 2000  vulnerability  and, if  necessary,  remediation  of the problem.  The
Company's   core  business   systems  are  those   systems--both   hardware  and
software--that could have a material impact on the Company's financial condition
and results of operations.  Vendors that provide critical  products and services
to  American  Mobile  are also  included  in this  assessment  of core  business
systems.  Although  the core  business  systems are the top priority in the Year
2000  Program,  the Company is assessing all software and hardware for Year 2000
Compliance.

The Company is tracking its progress on the Year 2000 Program with  reference to
the following phases:


<PAGE>




          Awareness  Phase:  educating  employees  about the problem and how the
          ----------------
          Year 2000 Plan will be implemented;

          Inventory Phase identifying all software programs and hardware systems
          ---------------
          and business relationships with third parties;

          Assessment  Phase  contacting  the vendors of commercial off the shelf
          -----------------
          software  and  hardware  regarding  Year 2000  compliance;  contacting
          business partners and service providers regarding their company's Year
          2000 compliance status; analyzing software source code if available to
          the Company;  prioritizing non-compliant software and systems based on
          criticality to the business;

          Renovation Phase obtaining and installing software upgrades or patches
          ----------------
          for software that is not Year 2000  compliant;  replacing  software or
          hardware that is not Year 2000 compliant;

          Validation/Testing   Phase  conducting  testing  of  upgraded/repaired
          ------------------
          software and hardware systems;

          Implementation/Rollout Phase installing upgraded/repaired software and
          ----------------------
          hardware systems; conducting user training; updating documentation;

The Inventory of all systems,  including software and hardware,  that are in use
by the Company was completed in August 1998.  Although many systems that are not
Year 2000 Compliant are currently in the Renovation Phase,  overall, the Company
is nearing the completion of the Assessment  Phase and anticipates  that it will
be complete by the end of 1998.  Management  believes that when  completed,  the
Assessment Phase will enable the completion of planning  currently  underway for
the Renovation and  Validation/Testing  Phases and provide sufficient timing and
planning for the Implementation/Rollout Phase.

The Company anticipates that it will complete the  Implementation/Rollout  Phase
for all core business  systems and will be Year 2000 Compliant by fourth quarter
1999,  with  compliance  with respect to its voice  operations and deployment of
certain of its  renovated  data  terminals  to  customers  to  present  the most
significant schedule completion risk.

While there can be no  assurances  that the Company  will be  successful  in its
efforts to make all core  business  systems Year 2000  Compliant by December 31,
1999, the Company believes it will be able to successfully complete the required
remediation of its core business systems in a timely manner.

The total cost of the Company's Year 2000 Compliance  Program is estimated to be
$2.4  million for 1998 of which  approximately  $1.2  million has been  incurred
through October 1998.  Expenditures for the Year 2000 Compliance Program in 1999
are estimated to be up to $13 million.  Some modification  costs--including  the
purchase of software upgrades and consulting  services--are expensed as incurred
while other modification costs--such as hardware purchases--are being treated as
capital expenditures.

The estimated  cost and date on which the Company  believes it will be Year 2000
compliant are based on management's  best  estimates,  yet there is no guarantee
that these estimates will be achieved and actual results could differ materially
from those anticipated.

Some of the Company's  critical  business systems are dependent on a significant
number of software  programs and on services  provided by third parties that are
not within the Company's  control.  Failure to solve Year 2000 errors within its
critical   business   systems   could  result  in  possible   service   outages,
miscalculations or disruption of operations that could have a material impact on
the Company's business.  While management believes that the Company will be able
to achieve Year 2000  Compliance in a timely manner the schedule for  completing
the  implementation  of several core  business  systems  extends to the third or
fourth  quarter  1999 and  there is a  possibility  that  compliance  may not be
accomplished  in a timely  manner or within  budget.  Contingency  planning,  as
discussed  below,  is  currently  underway  to  minimize  the  risk of  business
interruptions caused by Year 2000 problems within the core business systems.



<PAGE>




Certain  contingency  plans  already  existing  within the  company to  minimize
service    interruptions    are    expected    to     mitigate--although     not
eliminate--interruptions caused by problems resulting from Year 2000 issues. For
example,  the Company has backup  power  supplies  and  generators  in place for
certain  portions of its networks in the event of electrical  power outages.  In
addition,  for some  services  the  Company  has  contracted  with more than one
service provider. These systems already in place are being incorporated into the
Company's Year 2000 contingency  planning. To the extent that it is commercially
reasonable  to do so, the Company will include  other  redundant or  alternative
sources of services in its Year 2000 contingency  planning efforts.  The Company
anticipates  having its additional Year 2000 contingency  plans in place by June
1999.


Other Matters
- -------------

In June 1997, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting  Standards ("SFAS") No. 130,  "Reporting  Comprehensive
Income," and SFAS No. 131,  "Disclosures  about  Segments of an  Enterprise  and
Related  Information."  The Company adopted both of these  standards  during the
nine month period ended September 30, 1998.

SFAS No.  130  requires  "comprehensive  income"  and the  components  of "other
comprehensive  income" to be reported in the financial  statements  and/or notes
thereto.  Since the Company does not have any components of "other comprehensive
income," reported net income is the same as "total comprehensive income" for the
three months and nine months ended September 30, 1997 and 1998.

SFAS  No.  131  requires  an  entity  to  disclose   financial  and  descriptive
information  about  its  reportable  operating  segments.  It  also  establishes
standards for related disclosures about products and services, geographic areas,
and  major  customers.  SFAS  No.  131 is not  required  for  interim  financial
reporting  purposes  during 1998. The Company is in the process of assessing the
additional disclosures, if any, required by SFAS No. 131. However, such adoption
will not impact the Company's results of operations or financial position, since
it relates only to disclosures.




<PAGE>



                           PART II - OTHER INFORMATION

                    Item 6. Exhibits and Reports on Form 8-K

          (a)Exhibits

3.1      -   Restated  Certificate  of  Incorporation  of  AMSC  (as  restated
             effective May 1, 1996)  (Incorporated by reference to Exhibit 3.1
             to the Company's Annual Report on Form 10-K for the period ending
             December 31,1997 (File No. 0-23044))

3.2      -   Amended and  Restated  Bylaws of AMSC (as  amended  and  restated
             effective May 20, 1998) (Incorporated by reference to Exhibit 3.2
             to the  Company's  Annual Report on Form 10-K for the fiscal year
             ending December 31, 1997 (File No. 0-23044))

10.62a   -   Letter  Agreement  dated October 8, 1998  regarding the Satellite
             Lease  Agreement  for the  AMSC-1  Satellite  by and  among  AMSC
             Subsidiary Corporation, American Mobile Satellite Corporation and
             African  Continental  Telecommunications  Ltd.  dated December 2,
             1997 and the Satellite  Purchase Agreement dated December 2, 1997
             among TMI  Communications  and Company,  Limited  Partnership and
             AMSC  Subsidiary   Corporation  and  American  Mobile   Satellite
             Corporation (filed herewith).

10.63a   -   Amendment  No.  1 to  Satellite  Purchase  Agreement  dated as of
             October 9, 1998 between TMI Communications  and Company,  Limited
             Partnership and AMSC  Subsidiary  Corporation and American Mobile
             Satellite Corporation (filed herewith).

11.1     -   Computations of Earnings Per Common Share (filed herewith)

27.0     -   Financial Data Schedule (filed herewith)


<PAGE>




                                    SIGNATURE

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.

                                     AMERICAN MOBILE SATELLITE CORPORATION
                                     (Registrant)


Date: November 13, 1998              By: /s/ STEPHEN D. PECK
                                     -------------------------------------
                                     Stephen D. Peck
                                     Vice President and Chief Financial Officer
                                     principal financial and accounting officer)


<PAGE>



                                  EXHIBIT INDEX



Number       Description

3.1      -   Restated  Certificate  of  Incorporation  of  AMSC  (as  restated
             effective May 1, 1996)  (Incorporated by reference to Exhibit 3.1
             to the Company's Annual Report on Form 10-K for the period ending
             December 31,1997 (File No. 0-23044))

3.2      -   Amended and  Restated  Bylaws of AMSC (as  amended  and  restated
             effective May 20, 1998) (Incorporated by reference to Exhibit 3.2
             to the  Company's  Annual Report on Form 10-K for the fiscal year
             ending December 31, 1997 (File No. 0-23044))

10.62a   -   Letter  Agreement  dated October 8, 1998  regarding the Satellite
             Lease  Agreement  for the  AMSC-1  Satellite  by and  among  AMSC
             Subsidiary Corporation, American Mobile Satellite Corporation and
             African  Continental  Telecommunications  Ltd.  dated December 2,
             1997 and the Satellite  Purchase Agreement dated December 2, 1997
             among TMI  Communications  and Company,  Limited  Partnership and
             AMSC  Subsidiary   Corporation  and  American  Mobile   Satellite
             Corporation (filed herewith).

10.63a   -   Amendment  No.  1 to  Satellite  Purchase  Agreement  dated as of
             October 9, 1998 between TMI Communications  and Company,  Limited
             Partnership and AMSC  Subsidiary  Corporation and American Mobile
             Satellite Corporation (filed herewith).

11.1     -   Computations of Earnings Per Common Share (filed herewith)

27.0     -   Financial Data Schedule (filed herewith)








                                                                  EXHIBIT 10.62a




October 8, 1998



Mr. Ernest G. DeNigris
African Continental Telecommunications Ltd.
57/63 Line Wall Road
Gibraltar
Copy By Telecopier: 973/543-2559

Dear Mr. DeNigris:

Reference is made to (i) the Satellite Lease Agreement for the AMSC-1  Satellite
by and among AMSC Subsidiary  Corporation  ("American Mobile"),  American Mobile
Satellite Corporation and African Continental  Telecommunications Ltd. ("ACTEL")
dated December 2, 1997 (the "ACTEL Lease  Agreement")  and (ii) to the Satellite
Purchase  Agreement dated December 2, 1997 among TMI Communications and Company,
Limited  Partnership  and  AMSC  Subsidiary   Corporation  and  American  Mobile
Satellite  Corporation (the "TMI Purchase  Agreement").  Capitalized  terms used
herein without  definition  shall have the respective  meanings set forth in the
ACTEL Lease Agreement.

This letter  agreement  will confirm our  understanding  that,  contingent  upon
receipt by American Mobile of $2,500,000  from TMI,  American Mobile will refund
to ACTEL $2,500,000 of the $7,500,000 Initial Payment received from ACTEL. ACTEL
and American  Mobile agree that: (1) the ACTEL Lease Agreement will in all cases
be  interpreted  to account for this  repayment;  (2) in no event shall American
Mobile be liable to ACTEL for  repayment  of any further  portion of the Initial
Payment, regardless of cause and whether the ACTEL Lease Agreement is terminated
by American  Mobile or ACTEL;  and (3) no public  statements or filings by ACTEL
will assert any liability or cause for repayment.

In  addition,  American  Mobile and ACTEL agree to continue to negotiate in good
faith  towards the goal of achieving  the  following  by November 30, 1998:  (a)
ACTEL's receipt of a commitment by a strategic investor, reasonably satisfactory
to American Mobile, on terms sufficient to provide a reasonable basis to support
commencement  of the Initial  Lease Term prior to March 1, 1998;  (b)  agreement
between American Mobile and ACTEL on any changes to the ACTEL Lease Agreement to
obtain the commitment and commencement of the Initial Lease Term as described in
(a) above;  and (c) agreement  between American Mobile and TMI on any changes to
the TMI  Purchase  Agreement  which  would,  in  American  Mobile's  good  faith
judgment,  be required to implement the changes sought by ACTEL under (b) above.
American Mobile and ACTEL recognize that American Mobile's agreement to continue
negotiations  is subject to the receipt by American  Mobile of the  agreement of
TMI to act pursuant to or to amend the TMI  Purchase  Agreement in a manner that
would reasonably support such negotiations.




<PAGE>



Mr. Ernest G. DeNigris
October 8, 1998
Page Two


All other  terms of the ACTEL  Lease  Agreement  shall  remain in full force and
effect and unamended  (except as set out above), no waivers of any provisions or
existing  defaults under the ACTEL Lease  Agreement shall be deemed to have been
made, and time shall remain of the essence.

Very truly yours,
/s/Gary M. Parsons
Gary M. Parsons


Agreed and Accepted this 9th day of October, 1998

AFRICAN CONTINENTAL TELECOMMUNICATIONS LTD.
/s/ Ernest G. DeNigris
- ---------------
By:      Ernest G. DeNigris
Its:     President



<PAGE>


                                                                  EXHIBIT 10.63a


SATELLITE PURCHASE AGREEMENT AMENDMENT NO. 1 dated as of October 9, 1998 between
- --------------------------------------------
TMI  COMMUNICATIONS  AND  COMPANY,   LIMITED  PARTNERSHIP   ("TMI"),  a  limited
- ---------------------------------------------------------
partnership  organized  under  the  laws of the  Province  of  Quebec,  with its
principal executive office in the City of Gloucester,  Province of Ontario,  and
AMSC SUBSIDIARY  CORPORATION  ("AMSC"),  a corporation dually incorporated under
- ----------------------------
the  laws of the  States  of  Delaware  and  Virginia,  respectively,  with  its
principal executive office in Reston, Virginia (and a wholly-owned subsidiary of
American  Mobile   Satellite   Corporation),   and  AMERICAN  MOBILE   SATELLITE
                                                    ----------------------------
CORPORATION ("AMSC Parent Corp."), a Delaware corporation.
- -----------

WHEREAS:
- --------

          A. Pursuant to a Satellite  Purchase Agreement dated as of December 2,
          --
1997 and made between AMSC, TMI and AMSC Parent Corp. (the  "Satellite  Purchase
Agreement"),  AMSC  agreed to  purchase a 50%  undivided  interest in the Shared
Satellite owned by TMI;

          B.  AMSC,  TMI and AMSC  Parent  Corp.  wish to amend the terms of the
          --
Satellite Purchase Agreement;

NOW THEREFORE in  consideration  of the mutual  covenants and agreements  herein
- -------------
contained and other good and valuable consideration, the receipt and sufficiency
of which are hereby  acknowledged,  the  parties  hereto  covenant  and agree as
follows:

                                    ARTICLE 1
                                    ---------

                                   DEFINITIONS
                                   -----------

1.1  Definitions.   In  this  Satellite Purchase Agreement  Amendment No. 1, the
- -----------------
following words and expressions shall have the meanings ascribed to them below:

         "Satellite Purchase Agreement Amendment No. 1" means this agreement to 
amend the Satellite  Purchase  Agreement and all  schedules and  instruments  in
amendment or confirmation of it.

1.2 Incorporation of Definitions. In this Satellite Purchase Agreement Amendment
- ---------------------------------
No. 1, including the recitals hereto,  all capitalized terms used herein but not
otherwise  defined  herein  shall  have  the  meaning  ascribed  thereto  in the
Satellite Purchase Agreement.

                                    ARTICLE 2
                                    ---------

                            EXTENSION AND AMENDMENTS
                            ------------------------

2.1  Amendment  to Section  2.2(a).  Section  2.2(a) of the  Satellite  Purchase
- -----------------------------------
Agreement is hereby amended by deleting it in its entirety and replacing it with
the following:

              "(a) the  amount   of   U.S.$2,500,000    (the   "Purchase   Price
                                                                ----------------
         Prepayment"). Each of TMI and AMSC acknowledges and agrees that: (1) on
         ----------
         or about  December 2, 1997 AMSC paid  $5,000,000 to TMI as the original
         amount  of  the  Purchase  Price  Prepayment;   (2)  the  parties  have
         subsequently  agreed  to  reduce  the  amount  of  the  Purchase  Price
         Prepayment to  $2,500,000;  and (3)  accordingly,  TMI has returned the
         amount of $2,500,000  from the original  Purchase  Price  Prepayment to
         AMSC,  and retained the remaining  amount of $2,500,000 as the Purchase
         Price Prepayment;".

2.2  Amendment  to Section  2.3(b).  Section  2.3(b) of the  Satellite  Purchase
- -----------------------------------
Agreement is hereby amended by deleting it in its entirety and replacing it with
the following:

              "(b) notwithstanding any other  provision of this Agreement to the
              ------------------------------------------------------------------
         contrary,  the Purchase  Price  Prepayment  (together with all interest
         -----------------------------------------------------------------------
         earned  thereon,  and on the  original  amount  of the  Purchase  Price
         -----------------------------------------------------------------------
         Prepayment)   is   irrevocable   and   non-refundable,   and   TMI   is
         -----------------------------------------------------------------------
         unconditionally entitled to retain it.".
         ----------------------------------------


<PAGE>



2.3  Amendment  to Section  7.2(j).  Section  7.2(j) of the  Satellite  Purchase
- -----------------------------------
Agreement is hereby amended by deleting it in its entirety and replacing it with
the following:

              "(j) at any time on and after 4:00 p.m.(Montreal time) on March 1,
              ------------------------------------------------------------------
         1999,  by either party if the  transactions  contemplated  hereunder to
         -----------------------------------------------------------------------
         occur on or before the Traffic  Transfer Date have not been consummated
         -----------------------------------------------------------------------
         for any reason; or".
         --------------------

2.4  Amendment  to Section  7.2(k).  Section  7.2(k) of the  Satellite  Purchase
- -----------------------------------
Agreement is hereby amended by deleting it in its entirety and replacing it with
the following:

              "(k)at any time prior to the Traffic Transfer Date, by AMSC if the
              ------------------------------------------------------------------
         AMSC  Satellite  Contract is  terminated  for any reason  other than an
         -----------------------------------------------------------------------
         event specified in Section 7.2; or".
         ------------------------------------

2.5 Amendment to Section 7.2. Section 7.2 of the Satellite Purchase Agreement is
- -----------------------------
hereby amended by adding the following new Section 7.2(l) to it:

              "(l)at any time on or after 4:00 p.m.  (Montreal time) on November
              ------------------------------------------------------------------
         30,  1998,  by  either  party,  if the  party  so  terminating,  acting
         -----------------------------------------------------------------------
         reasonably,  has not been provided with satisfactory  evidence that the
         -----------------------------------------------------------------------
         AMSC Satellite Lessee has received an equity financing  commitment from
         -----------------------------------------------------------------------
         a strategic  investor on terms sufficient to provide a reasonable basis
         -----------------------------------------------------------------------
         to support the  occurrence of the Traffic  Transfer Date prior to March
         -----------------------------------------------------------------------
         1, 1999.".
         ----------

2.6 Amendment to Section 7.5. Section 7.5 of the Satellite Purchase Agreement is
- -----------------------------
hereby  amended  by  deleting  it in its  entirety  and  replacing  it with  the
following:

                  "Section 7.5. Liquidated Damages.  (1) Upon any termination of
                  ---------------------------------
         this Agreement  pursuant to Section 7.2(j) due to the wilful misconduct
         or bad faith of TMI in failing to satisfy or deliver,  or arranging for
         the  satisfaction  or delivery of, any of the  conditions  set forth in
         Section 2.6 (other  than the failure to obtain  consents to be obtained
         by AMSC under Section 2.6(a)), TMI shall indemnify AMSC, subject to the
         exclusion of  liability  in Section  6.3,  from and against all losses,
         damages  and  costs it may  have  suffered  or  incurred,  directly  or
         indirectly,  as a result of the  termination  of this  Agreement  under
         Section  7.2(j)  due to the  wilful  misconduct  or bad faith of TMI in
         failing to satisfy or deliver,  or arranging  for the  satisfaction  or
         delivery of, any of the conditions set forth in Section 2.6 (other than
         the failure to obtain  consents  to be  obtained by AMSC under  Section
         2.6(a));  provided, however that the maximum amount for which TMI shall
         be liable under this Section  7.5(1) or otherwise  under this Agreement
         with respect to any such termination is U.S.2,500,000.

                  (2) The provisions of Sections 4.4(2),  5.2(1), 5.4, 6.3, 7.4,
         7.5,  7.7,  8.7 and 8.18 shall  survive  any  termination  pursuant  to
         Section 7.2.".

                                    ARTICLE 3
                                    ---------

                                  MISCELLANEOUS
                                  -------------

3.1 Waiver.  The amendments to the Satellite Purchase Agreement set forth herein
- -----------
are limited  precisely as written and shall not operate as a waiver of or modify
or amend any other term or condition of the Satellite  Purchase Agreement or any
of the instruments or agreements  referred to therein or prejudice or operate as
a waiver of any rights or  remedies  which any of the  parties may now or in the
future have under or in  connection  with the  Satellite  Purchase  Agreement as
amended hereby or any of the instruments or agreements referred to therein.

3.2      Applicable Law.  This Satellite Purchase Agreement Amendment No.1 shall
- ------------------------
be construed and  interpreted in accordance with and governed by the laws of the
Province of Ontario,  without  giving  effect to the  principles of conflicts of
laws thereof, and the federal laws of Canada applicable therein.

3.3      Execution in Counterparts.  This Satellite Purchase Agreement Amendment
- -----------------------------------
No. 1 may be executed in one or more counterparts, each of which shall be deemed
an original and all of which, taken together,  shall constitute one and the same
instrument.


<PAGE>




3.4      Execution by Facsimile. This Satellite Purchase Agreement Amendment No.
- --------------------------------
1 may be executed by any party by facsimile  and if so executed  shall be legal,
valid and binding on any party executing in such manner.

IN WITNESS  WHEREOF,  the parties  hereto have  caused this  Satellite  Purchase
- --------------------------------------------------------------------------------
Agreement  Amendment  No. 1 to be duly executed by their  respective  authorized
- --------------------------------------------------------------------------------
officers as of the day and year first above written.
- ----------------------------------------------------

                                 TMI COMMUNICATIONS AND COMPANY,
                                 -------------------------------
                                 LIMITED PARTNERSHIP
                                 -------------------

                                 By:       TMI COMMUNICATIONS INC.,
                                           its General Partner


                                 By: /s/Larry J. Boisvert
                                     --------------------
                                 Name:     Larry J. Boisvert
                                 Title:    President and Chief Operating Officer

                                 By: /s/Ted Ignacy
                                     -------------
                                 Name:     Ted Ignacy
                                 Title:    Chief Financial Officer


                                 AMSC SUBSIDIARY CORPORATION
                                 ---------------------------
         

                                 By: /s/Gary M. Parsons
                                     ------------------
                                 Name:     Gary M. Parsons
                                 Title:    Chief Executive Officer and President


                                 AMERICAN MOBILE SATELLITE
                                 -------------------------
                                 CORPORATION
                                 -----------


                                 By:/s/Gary M. Parsons
                                    ------------------
                                 Name:     Gary M. Parsons
                                 Title:    Chief Executive Officer and President




<PAGE>


                                  Exhibit 11.1

                      AMERICAN MOBILE SATELLITE CORPORATION
                     --------------------------------------
                    COMPUTATIONS OF EARNING PER COMMON SHARE
                     ---------------------------------------
                    (in thousands, except per share amounts)
                     ---------------------------------------

<TABLE>
<CAPTION>

                                                                    Three Months                      Nine Months
                                                                Ended September 30,               Ended September 30,

                                                                      1998            1997             1998             1997
                                                                      ----            ----             ----             ----
BASIC EARNINGS PER SHARE CALCULATION

<S>                                                              <C>             <C>             <C>               <C>      
Net Loss                                                         ($36,298)       ($26,264)       ($100,503)        ($80,187)
                                                                 =========       =========       ==========        =========

Net Loss per common share                                          ($1.14)         ($1.04)          ($3.39)          ($3.19)
                                                                   =======         =======          =======          =======

Weighted-average common shares outstanding                          31,773         25,145           29,604           25,125
                                                                   =======         =======          =======         =======

DILUTED EARNINGS PER SHARE CALCULATION
Net Loss                                                         ($36,298)       ($26,264)       ($100,503)        ($80,187)
                                                                 =========       =========       ==========        =========

Net Loss per common share                                          ($1.14)         ($1.04)          ($3.39)          ($3.18)
                                                                   =======         =======          =======          =======

Weighted-average common shares (1)                                 31,836          25,213           29,670           25,189
                                                                   =======         =======          =======          ======

(1)  Calculated as follows:
      Historical weighted average number of
           shares outstanding                                       31,773          25,145           29,604           25,125
      Assumed exercise of stock options                                 --               6                2                2
      Assumed exercise of stock purchase warrants                       63              62               64               62
                                                                ----------      ----------       ----------       ----------
                                                                    31,836          25,213           29,670           25,189
                                                                   =======         =======          =======          =======

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     This schedule  contains summary  financial  information  extracted from the
Company's unaudited Consolidated Statement of Loss,  Consolidated Balance Sheet,
and Consolidated Statement of Cash Flows, in each case for the Nine Months Ended
September  30,  1998,  and is  qualified  in its  entirety by  reference to such
financial statements.
</LEGEND>
<MULTIPLIER>                  1,000
<CURRENCY>                    U.S. Dollars
       
<S>                           <C>
<PERIOD-TYPE>                 9-MOS
<FISCAL-YEAR-END>             DEC-31-1998
<PERIOD-START>                JAN-01-1998
<PERIOD-END>                  SEP-30-1998
<EXCHANGE-RATE>               1
<CASH>                        10,595
<SECURITIES>                  135,366
<RECEIVABLES>                 13,094
<ALLOWANCES>                  0
<INVENTORY>                   35,838
<CURRENT-ASSETS>              125,796
<PP&E>                        256,016
<DEPRECIATION>                0
<TOTAL-ASSETS>                551,960
<CURRENT-LIABILITIES>         66,181
<BONDS>                       483,580
         0
                   0
<COMMON>                      318
<OTHER-SE>                    10,256
<TOTAL-LIABILITY-AND-EQUITY>  551,960
<SALES>                       4,141
<TOTAL-REVENUES>              21,802
<CGS>                         4,826
<TOTAL-COSTS>                 30,314
<OTHER-EXPENSES>              13,864
<LOSS-PROVISION>              0
<INTEREST-EXPENSE>            15,504
<INCOME-PRETAX>               (36,298)
<INCOME-TAX>                  0
<INCOME-CONTINUING>           (36,298)
<DISCONTINUED>                0
<EXTRAORDINARY>               0
<CHANGES>                     0
<NET-INCOME>                  (36,298)
<EPS-PRIMARY>                 (1.14)
<EPS-DILUTED>                 0
        

</TABLE>


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