WIRELESS ONE INC
10-K/A, 1996-07-01
CABLE & OTHER PAY TELEVISION SERVICES
Previous: WIRELESS ONE INC, 10-Q/A, 1996-07-01
Next: WIRELESS ONE INC, PRER14A, 1996-07-01



<PAGE>
 
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
    
                                   FORM 10-K/A     

    
AMENDMENT NO. 2 TO ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
SECURITIES EXCHANGE OF 1934 FOR FISCAL YEAR ENDED DECEMBER 31, 1995.     

                   Commission file number         0-26836
                                            -------------------

                               WIRELESS ONE, INC.
             (Exact name of registrant as specified in its charter)
    
<TABLE>
<S>                                                    <C>
         Delaware                                          72-1300837
(State or other jurisdiction of                         (I.R.S. Employer
incorporation or organization)                         Identification No.)

11301 Industriplex, Suite 4, Baton Rouge, LA                70809-4115
(Address of principal executive offices)                    (Zip Code)

</TABLE>    

    
      Registrant's telephone number, including area code: (504) 293-5000     

  SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:  Not applicable

          SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                    Common Stock, par value $.01 per share
       ----------------------------------------------------------------
                               (Title of Class)

     Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes   x      No      
                                              -----       -----

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein and will not be contained, to the
best of the Registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. [_]

     The aggregate market value of voting stock held by non-affiliates of the
Registrant as of March 21, 1996 at a closing sale price of $14.25 as reported by
the Nasdaq National Market was approximately $81,626,237.

     As of March 21, 1996, the Registrant had 13,498,752 shares of Common Stock
outstanding.

                      DOCUMENTS INCORPORATED BY REFERENCE
    
                                     None     

<PAGE>
 
                               WIRELESS ONE, INC.

                      INDEX TO ANNUAL REPORT ON FORM 10-K
    
<TABLE>
<CAPTION>
                                                                                                 PAGE NO.
                                                                                                 --------
<S>                     <C>                                                                         <C>

PART I ...........................................................................................    1

Item 1.                 Business..................................................................    1
Item 2.                 Properties................................................................   21
Item 3.                 Legal Proceedings.........................................................   21
Item 4.                 Submission of Matters to a Vote of Security-Holders.......................   21
Item 4A.                Executive Officers of the Registrant......................................   22
                                                                                                       
PART II...........................................................................................   23
                                                                                                       
Item 5.                 Market for the Registrant's Common Equity and Related Stockholder Matters.   23
Item 6.                 Selected Financial Data...................................................   23
Item 7.                 Management's Discussion and Analysis of Financial Condition and                
                        Results of Operations.....................................................   24
Item 8.                 Financial Statements and Supplementary Data...............................   30
Item 9.                 Changes in and Disagreements with Accountants on Accounting and                
                        Financial Disclosure......................................................   30
                                                                                                       
PART III..........................................................................................   30
                                                                                                       
Item 10.                Directors and Executive Officers of the Registrant........................   30
Item 11.                Executive Compensation....................................................   30
Item 12.                Security Ownership of Certain Beneficial Owners and Management............   30
Item 13.                Certain Relationships and Related Transactions............................   30
                                                                                                       
PART IV...........................................................................................   30
                                                                                                       
Item 14.                Exhibits, Financial Statement Schedules and Reports on Form 8-K...........   30 
</TABLE>     
<PAGE>

    The Company's Annual Report on Form 10-K for the fiscal year ended December 
31, 1995, as filed with the Securities and Exchange Commission (the "SEC") on
March 29, 1996 and as amended by the Company's Form 10-K/A, as filed with the
SEC on     , 1996 (the "Form 10-K") is hereby amended and restated in its
entirety as follows:    

 
                                     PART I

 ITEM 1.        BUSINESS.

 OVERVIEW

      The Company develops, owns and operates wireless cable television systems,
 primarily in small to mid-size markets located in the southeastern United
 States.  Wireless cable television systems transmit programming via microwave
 frequencies from a headend to a small receive-site antenna at each subscriber's
 location.  The Company has targeted 37 markets located in Texas, Louisiana,
 Tennessee, Alabama, Georgia and Florida, representing approximately 4.7 million
 households, approximately 3.4 million of which the Company believes can be
 served by line-of-sight ("LOS") transmissions.  LOS transmissions generally
 require a direct, unobstructed transmission path from the central transmitting
 antenna to an antenna located at the subscriber's location.

      The Company targets small to mid-size markets with a significant number of
 LOS households that are unpassed by traditional hard-wire cable.  Many of these
 households, particularly in rural areas, have limited access to local off-air
 VHF/UHF programming (such as ABC, NBC, CBS and Fox), and typically do not have
 access to subscription television service except via satellite receivers which
 generally are more costly than wireless cable.  The Company offers its
 subscribers local off-air VHF/UHF programming, as well as HBO, Showtime, The
 Disney Channel, ESPN, CNN, USA, WGN, WTBS, The Discovery Channel, The Nashville
 Network, A&E and other programming services.  The programming that the Company
 offers in each market varies depending upon market conditions and the
 availability of channel capacity.  Generally, once a system is launched, the
 Company increases channel offerings when possible.  Substantially all of the
 Company's subscribers have set-top converters that are addressable, which
 enhances the Company's ability to offer subscribers pay-per-view services.  The
 Company markets its wireless cable service by highlighting four major
 competitive advantages over traditional hard-wire cable services and other
 subscription television alternatives:  picture quality and reliability,
 customer service, programming features and price.

      The Company's targeted markets include (i) 13 markets in which the Company
 currently has systems in operation (the "Operating Systems"), (ii) two markets
 in which the Company's systems are currently under construction and in which
 the Company expects to begin operations by April 1996, (iii) 10 near-term
 launch markets in which the Company believes that it has obtained sufficient
 wireless cable channel rights to launch commercially viable systems, and (iv)
 12 long-term launch markets in which the Company believes that it has obtained
 or expects to obtain, subject to necessary approvals by the Federal
 Communications Commission (the "FCC"), sufficient wireless cable channel rights
 to launch commercially viable systems.  At December 31, 1995 and February 29,
 1996, the Company's Operating Systems had approximately 7,525 and 10,372
 subscribers, respectively.

      In October 1995, the Company acquired (i) the wireless cable business
 previously conducted by Wireless One Operating Company ("Old Wireless One") and
 (ii) the wireless cable television assets and all related liabilities of
 certain subsidiaries of Heartland Wireless Communications, Inc. ("Heartland")
 with respect to certain of Heartland's markets (the "Heartland Division").
 Unless the context otherwise requires, references herein to the "Company"
 include (i) Wireless One, Inc. and its direct and indirect subsidiaries,

                                       1

<PAGE>

 including the operations of the Heartland Division subsequent to its
 acquisition by the Company, and (ii) the business conducted by Old Wireless One
 and its direct and indirect subsidiaries prior to the Company's acquisition of
 the Heartland Division.
 
 BUSINESS OPERATING STRATEGY

      The Company's primary business objective is to develop, own and operate
 wireless cable television systems in rural markets in which the Company
 believes it can achieve positive system cash flow within 18 months after
 commencing operations.  The Company plans to further its business objective
 through implementation of the following operating strategies.

      Rural Market Focus.  The Company obtains wireless cable channel rights and
 locates operations in geographic clusters of small to mid-size markets that
 have a significant number of households not currently passed by traditional
 hard-wire cable.  The Company believes that such markets have less competition
 from alternative forms of entertainment and that wireless cable service is the
 most economical subscription television alternative for many of these
 households.  The Company believes that it can commence service successfully in
 most of its markets with as few as 12 wireless cable channels.  Nevertheless,
 the Company typically commences operations in a given market utilizing all of
 the channels available to it at such time, which in most cases has exceeded 12.
 This strategy gives the Company a leading position in its markets, facilitating
 the Company's ability to acquire additional wireless cable channel rights in
 such markets.  In addition, the Company enjoys low labor costs in its rural
 markets.  Finally, the Company believes that its markets typically have a
 stable base of potential subscribers that will enable it to maintain a
 subscriber turnover rate of below 2% per month, as compared to a turnover rate
 of approximately 3% per month typically experienced by traditional hard-wire
 cable operators, resulting in reduced installation and marketing expenses.
 Consequently, the Company believes that its rural market focus will enable it
 to achieve positive system cash flow with relatively few subscribers.

      Low Cost Structure.  Wireless cable systems typically cost significantly
 less to build and operate than traditional hard-wire cable systems.  While both
 traditional hard-wire cable operators and wireless cable operators must
 construct a headend in each market, traditional hard-wire operators must
 install an extensive network of co-axial or fiber optic cable, amplifiers and
 related equipment (the "Cable Plant") in order to transmit signals from the
 headend to subscribers.  In contrast, once the headend is constructed, the
 additional costs to add a subscriber are variable and are further offset by
 installation fees paid by subscribers. Additionally, without a Cable Plant,
 wireless cable operators typically incur lower system maintenance costs and
 depreciation costs.  At December 31, 1995, the Company estimates that each
 additional wireless cable subscriber with a single set-top converter requires
 an incremental capital expenditure of approximately $425, consisting of, on
 average, $290 of materials and $135 of installation labor and overhead charges.

      Managed Subscriber Penetration.  The Company attempts to manage system
 launch costs and subscriber growth in order to achieve positive system cash
 flow rapidly.  Within a system, the Company initially directs its marketing
 efforts at households not currently passed by hard-wire cable.  The Company
 then expands its marketing efforts into the more competitive segments of the
 market, targeting both passed and unpassed households.

      Geographic Clusters and Economies of Scale.  The Company believes that its
 geographic clustering strategy will enable it to achieve cost savings through
 economies of scale in management, sales and customer service.

                                       2
<PAGE>
 
 OPERATING SYSTEMS AND THE COMPANY'S MARKETS

      The table below provides information regarding the Company's markets.
 "Estimated Total Households" represents the Company's estimate of the total
 households that are within the Company's service area (i.e., signal pattern).
 "Estimated LOS Households" represents the Company's estimate of the households
 that can receive the Company's signal after applying a discount to account for
 those homes that the Company estimates will be unable to receive service due to
 certain characteristics of the particular market, such as terrain and foliage.

      The Company does not hold directly any of the FCC channel licenses.
 Instead, the Company has acquired the right to transmit over those channels
 under leases with holders of channel licenses and applicants for channel
 licenses.  Although the Company has obtained or anticipates that it will be
 able to obtain access to a sufficient number of channels to operate
 commercially viable wireless cable systems in its markets, if a significant
 number of the Company's channel leases are terminated or not renewed, a
 significant number of pending FCC applications in which the Company has rights
 are not granted or the FCC terminates, revokes or fails to extend or renew the
 authorizations held by the Company's channel lessors, the Company may be unable
 to provide a commercially viable programming package to customers in some or
 all of its markets. In addition, with the cooperation of the Company, certain
 channel lessors may file applications with the FCC to modify certain channel
 licenses in the near-term and long-term launch markets to allow for the
 relocation of some channels from their currently authorized transmission site.
 While the Company's leases with such licensees require their cooperation, it is
 possible that one or more of such lessors may hinder or delay the Company's
 efforts to use the channels in accordance with the Company's plans for the
 particular market. Further, FCC interference protection requirements may impact
 efforts to modify licenses.

<TABLE>
<CAPTION>

                                                                                                                       APPROXIMATE
                                                                                                                       SUBSCRIBERS
                                ESTIMATED        ESTIMATED       ACQUISITION OR        CHANNELS                            AT
                                  TOTAL             LOS             LAUNCH           AT LAUNCH OR        CURRENT      DECEMBER 31,
                             HOUSEHOLDS/(1)/  HOUSEHOLDS/(1)/         DATE         ACQUISITION/(2)/   CHANNELS/(2)/       1995
                             ---------------  ---------------  ------------------  -----------------  -------------   -------------


<S>                          <C>              <C>              <C>                 <C>                <C>            <C>
OPERATING SYSTEMS:
Brenham, Tx.................          42,931           38,638  February 1996                      20             20              -
Bryan/College Station, Tx...         102,676           92,408  May 1995                           31             32          1,445
Milano, Tx..................          40,880           36,792  October 1995                       20             20          1,297
Wharton, Tx.................         102,252           92,027  June 1994                          20             21          1,579
Bunkie, La..................          96,157           81,752  December 1995                      20             20             62
Lafayette, La/(3)/..........         180,277          144,222  January 1994                       11             11            593
Lake Charles, La/(3)/.......         111,560           89,248  April 1994                         17             23            487
Monroe, La..................         114,137           87,885  October 1995                       10             23            829
Gainesville, Fl.............         121,768           93,761  January 1996                       14             14              -
Panama City, Fl.............         108,327           83,412  September 1995                     23             23            442
Pensacola, Fl...............         230,122          184,098  July 1995                          28             28            658
Jeffersonville, Ga..........         189,321          145,777  March 1996                         20             20              -
Tullahoma, Tn...............          151082           76,498  November 1995                      20             20            133
                                   ---------        ---------                                                                -----
Total Operating Systems.....       1,591,490        1,246,518                                                                7,525
                                   ---------        ---------                                                                =====
</TABLE> 

                                       3
<PAGE>

<TABLE> 
<CAPTION> 
 
                                                               ESTIMATED TOTAL     ESTIMATED LOS      EXPECTED CHANNELS AT
                                                               HOUSEHOLDS/(1)/     HOUSEHOLDS/(1)/    LAUNCH/(2)(5)/
                                                               ------------------  -----------------  --------------------
<S>                                                            <C>                 <C>                <C> 
SYSTEMS UNDER CONSTRUCTION/(4)/:
Bucks, Al/(6)/........................................                    150,802            113,102          20
Fort Walton Beach, Fl.................................                     64,216             54,584          19
                                                                          -------            -------
       Total Systems Under Construction...............                    215,018            167,686
                                                                          -------            -------
 
                                                                ESTIMATED TOTAL    ESTIMATED LOS      EXPECTED CHANNELS AT
                                                                HOUSEHOLDS/(1)/    HOUSEHOLDS/(1)/       LAUNCH/(2)(5)/
                                                               ------------------  -----------------   --------------------
NEAR-TERM LAUNCH MARKETS/(7)/:
Bedias/Huntsville, Tx.......................                               74,681             67,213            20
Freeport, Tx................................                              140,116            126,104            16
Houma, La...................................                               81,741             69,480            26
Alexandria, La..............................                               31,683             25,864            23
Ruston, La..................................                               44,697             26,968            18
Chattanooga, Tn.............................                              257,082            133,734            18
Florence, Al................................                              112,820             82,358            20
Tarboro, Ga.................................                               81,492             52,970            20
Ocala, Fl...................................                              284,926            227,940            15
Tallahassee, Fl.............................                              149,368            104,558            16
                                                                        ---------            -------
       Total Near-Term Launch Markets.......                            1,258,606            917,189
                                                                        ---------            -------

                                                               ESTIMATED TOTAL      ESTIMATED LOS     EXPECTED CHANNELS AT
                                                               HOUSEHOLDS/(1)/      HOUSEHOLDS/(1)/   LAUNCH/(2)(5)/
                                                               ------------------  -----------------      -------------
LONG-TERM LAUNCH MARKETS/(9)/:
Abita Springs, La/(10)/...................                                219,915            175,948            20
Amite, La/(11)/...........................                                 99,208             74,404            20
Baton Rouge, La/(12)/.....................                                261,691            201,501            15
Bankston, Al..............................                                103,570             51,112            20
Selma, Al.................................                                158,661            109,535            16
Six Mile, Al..............................                                 96,424             43,287            16
Charing, Ga...............................                                156,371             78,336            16
Groveland, Ga/(8)/........................                                172,802            112,321            16
Hoggards Mill, Ga.........................                                 77,005             57,753            20
Matthews, Ga..............................                                170,271             85,136            20
Valdosta, Ga..............................                                110,381             77,267            16
Marianna, Fl..............................                                 56,734             39,714            20
                                                                        ---------          ---------
       Total Long-Term Launch Markets.....                              1,683,033          1,106,314
                                                                        ---------          ---------
          COMPANY TOTALS..................                              4,748,147          3,437,707
                                                                        =========          =========
</TABLE>
 (1) Estimated Total Households represents the Company's estimate of the total
     households that are within the Company's service area. Estimated LOS
     Households represents the Company's estimate of the households that can
     receive the Company's signal after applying a discount to account for those
     homes that the Company estimates will be unable to receive service due to
     certain characteristics of the particular market, such as terrain and
     foliage.

 (2) Includes local off-air VHF/UHF channels, some or all of which may be
     retransmitted by the Company via wireless cable frequencies.

 (3) The Company is not actively marketing, and does not currently intend to
     actively market, its service in the Lafayette and Lake Charles markets
     until an increase in the channel offering is achieved, which the Company
     expects to occur within 3 months from the date hereof.

 (4) Systems Under Construction include markets in which the system headend is
     under construction and in which the Company expects to complete
     construction and begin operations by the end of April 1996.

 (5) Expected Channels at Launch includes channels with respect to which the
     Company has a lease with a channel license holder or applicant for a
     channel license or with a qualified, non-profit educational organization
     that has filed an application for an ITFS license. There can be no
     assurance that applications for channel licenses will be granted.

                                       4
<PAGE>

 (6) Household count based on operation at 50 watts.  The present operating
     signal pattern covers an estimated 42,766 total households and an estimated
     38,628 LOS households.

 (7) Near-Term Launch Markets include markets in which the Company has obtained
     sufficient wireless cable channel rights to launch commercially viable
     systems.

 (8) A petition to deny applications for extension of time to construct eight
     channels is pending before the FCC.  The outcome of this matter cannot be
     determined.                  
 
 (9)  Long-Term Launch Markets include markets in which the Company has obtained
      or expects to obtain, subject to necessary FCC approvals, sufficient
      wireless cable channel rights to launch commercially viable systems.

 (10) Approximately 50% of the Company's LOS households in this market will
      require high gain receive-site equipment to avoid interference from an
      adjacent wireless cable system.

 (11) The Company's channel rights in this market consist of channel lease
      agreements with educational institutions which have filed ITFS
      applications with the FCC in October 1995. There can be no assurance that
      the applications for channel rights will be granted.

 (12) An existing wireless cable operator is serving approximately 300
      subscribers in this market with an 11 channel MDS system. The Company's
      ITFS applications for the market are subject to comparative disposition
      with competing applications. The outcome of that disposition cannot be
      reliably projected at this time.

 Operating Systems

      Brenham System.  The Company launched service in the Brenham, Texas System
 in February 1996. The Brenham System serves portions of Washington, Austin,
 Waller, Burleson, Lee, Fayette and Colorado counties in Texas.  The Brenham
 System did not have any subscribers at December 31, 1995.

      The Company leases 20 of the wireless cable channels available for the
 Brenham market.  The Company transmits on all 20 channels.  The Brenham System
 currently offers an 18 channel basic package, including five local off-air
 VHF/UHF channels which are being retransmitted, for $19.95 per month.  In
 addition, a subscriber may purchase one premium service channel, HBO, for
 $9.95.  The Brenham System also offers one pay-per-view channel.  The Brenham
 System transmits at 10 watts of power from the 500 foot level of a 709 foot
 tower, located .2 miles southwest of Brenham, Texas.  The Brenham System's
 signal pattern covers a radius of approximately 40 miles, encompassing
 approximately 42,931 households, of which the Company believes approximately
 38,638 can be served by LOS transmissions.  The principal hard-wire cable
 competitor in the city of Brenham is Northland Cable TV.

      Bryan/College Station System.  The Company launched service in the
 Bryan/College Station, Texas System in May 1995.  The Bryan/College Station
 System serves all of Brazos, Grimes and Burleson counties and parts of
 Washington, Madison, Robertson, Milano and Lee counties in Texas.  The
 Bryan/College Station System had approximately 1,445 subscribers on December
 31, 1995, primarily in single-family homes.

      The Company leases 32 of the wireless cable channels available for the
 Bryan/College Station market.  The Company transmits on all 32 of these
 channels.  The Bryan/College Station System currently offers a 27 channel basic
 package, including five local off-air VHF/UHF channels which are being
 retransmitted, for $19.95 per month.  In addition, a subscriber may purchase
 four premium service channels, HBO, The Disney Channel, Showtime and Starz, for
 $9.95, $5.95, $6.95 and $4.95 per month, respectively. The Bryan/College
 Station System also offers one pay-per-view channel.  The Bryan/College Station
 System transmits at 10 watts of power from the 484 foot level of a 499 foot
 tower, three miles southwest of Bryan/College Station.  The Bryan/College
 Station System's signal pattern covers a radius of approximately 40 miles,
 encompassing approximately 102,700 households, of which the Company believes
 approximately 92,400 can be served by LOS transmissions.  The principal hard-
 wire cable competitor in the city of Bryan/College Station is TCA Cable TV,
 Inc.

                                       5
<PAGE>
 
      Milano System.  The Company acquired the Milano, Texas System in October
 1995.  Prior thereto, the Milano System was operated by Heartland since
 December 1994.  The Milano System serves all of the Milano area and parts of
 Milam, Burleson, Bell and Brazos counties.  The Milano System had approximately
 1,297 subscribers on December 31, 1995, primarily in single-family homes.

      The Company leases 20 of the wireless cable channels available for the
  Milano market. The Company transmits on all 20 of these channels. The Milano
  System currently offers an 18 channel basic package, including five local off-
  air VHF/UHF channels which are being retransmitted, for $19.95 per month. In
  addition, a subscriber may purchase one premium service channel, HBO, for
  $9.95 per month. The Milano System also offers one pay-per-view channel. The
  Milano System transmits at 10 watts of power from the 695 foot level of a 700
  foot tower, two miles northeast of Milano. The Milano signal pattern covers a
  radius of approximately 39 miles, encompassing approximately 40,900
  households, of which the Company believes approximately 36,800 can be served
  by LOS transmissions. The principal hard-wire cable competitor in the city of
  Milano is Cable Video Enterprises.

        Wharton System. The Company launched service in the Wharton, Texas
  System in June 1994. The Wharton System serves all of Wharton county and parts
  of Fort Bend, Matagorda, Brazoria and Colorado counties. The Wharton System
  had approximately 1,579 subscribers on December 31, 1995, primarily in single-
  family homes.
  
      The Company leases 21 of the wireless cable channels available for the
  Wharton market.  The Company transmits on all 21 of these channels.  The
  Wharton System currently offers an 18 channel basic package, including five
  local off-air VHF/UHF channels which are being retransmitted, for $19.95 per
  month. In addition, a subscriber may purchase two premium service channels,
  HBO and Showtime, for $10.95 and $6.95 per month, respectively. The Wharton
  System also offers one pay-per-view channel. The Wharton System transmits at
  50 watts of power from the 436 foot level of a 440 foot tower, 4.2 miles
  southeast of Wharton. The Wharton System's signal pattern covers a radius of
  approximately 39 miles, encompassing approximately 102,300 households, of
  which the Company believes approximately 92,000 can be served by LOS
  transmissions. The principal hard-wire cable competitor in the city of Wharton
  is Falcon Cable.

        Bunkie System.  The Company launched service in the Bunkie, Louisiana
  System in December 1995. The Bunkie System serves all of Evangeline parish and
  parts of Acadia, Allen, Avoyelles, Point Coupee, Rapides and St. Landry
  parishes in Louisiana.  The Bunkie System had approximately 62 subscribers on
  December 31, 1995, primarily in single-family homes.
 
      The Company leases 20 of the wireless cable channels available for the
  Bunkie market. The Bunkie System currently offers an 18 channel basic package,
  including five local off-air VHF/UHF channels which are being retransmitted,
  for $19.95 per month. In addition, a subscriber may purchase one premium
  service channel, HBO, for $9.95 per month. The Bunkie System also offers one
  pay-per-view. The Bunkie System transmits at 50 watts of power from the 705
  foot level of a 709 foot tower, located 3.1 miles east of Bunkie, Louisiana.
  The Bunkie System's signal pattern covers a radius of approximately 40 miles,
  encompassing approximately 96,157 households, of which the Company believes
  approximately 81,752 can be served by LOS transmissions. The principal hard-
  wire competitor is the city of Bunkie's Laribay Cablevision Limited.

        Lafayette System.  The Company launched service in the Lafayette,
  Louisiana System in January 1994.  The Lafayette System serves all of
  Lafayette, St. Martin, Iberia, Vermillion and Acadia parishes, and parts of
  St. Landry and St. Mary parishes in Louisiana. The Lafayette System had
  approximately 593 subscribers on December 31, 1995, primarily in single-family
  homes.
 
                                       6
<PAGE>

     The Company leases 30 of the wireless cable channels available for the
 Lafayette market. The Company transmits on six of these channels. Collocation
 applications were recently granted for four channels. Collocation applications
 are pending for 12 additional channels. New station applications are pending
 for eight channels. The Lafayette System currently offers an 11 channel basic
 package, consisting of six wireless cable channels and five local off-air
 VHF/UHF channels, for $15.95 per month. The Lafayette System transmits at 10
 watts of power from the 220 foot level of a 228 foot tower, 2.8 miles west
 of Lafayette. The Company has filed and anticipates approval of modification
 applications to increase to 50 watts of power, to transmit at the 588 foot
 level of a 604 foot tower and to move 8.6 miles south of Lafayette. Upon such
 modifications, the Lafayette System's signal pattern will cover a radius of
 approximately 38 miles, encompassing approximately 180,300 households, of which
 the Company believes approximately 144,200 can be served by LOS transmissions.
 These LOS household counts do not differ materially from the Company's present
 transmission site. The principal hard-wire cable competitor in the city of
 Lafayette is TCA Cable TV, Inc.

      Lake Charles System.  The Company launched service in the Lake Charles,
 Louisiana System in April 1994.  The Lake Charles System serves all of
 Calcasieu, Jefferson Davis and Cameron parishes, and parts of Beauregard and
 Allen parishes in Louisiana.  The Lake Charles System had approximately 487
 subscribers on December 31, 1995, primarily in single-family homes.

      The Company leases 31 of the wireless cable channels available for the
 Lake Charles market.  The Company transmits on nine of these channels.
 Collocation applications were recently granted for two channels.  New station
 applications are pending for the remaining twenty channels.  The Lake Charles
 System currently offers a 16 channel basic package, consisting of eight
 wireless cable channels and eight local off-air VHF/UHF channels, for $19.95
 per month.  In addition, a subscriber may purchase one premium service channel,
 HBO, for $9.95 per month.  The Lake Charles System transmits at 50 watts of
 power from the 407 foot level of a 411 foot tower, 5.5 miles west of Lake
 Charles.  Applications have been filed to operate the remaining 20 channels at
 50 watts of power from the same tower.  The Lake Charles System's signal
 pattern covers a radius of approximately 38 miles, encompassing approximately
 111,600 households, of which the Company believes approximately 89,200 can be
 served by LOS transmissions.  The principal hard-wire cable competitor in the
 city of Lake Charles is TCI Cable TV, Inc.

      Monroe System.  The Company acquired the Monroe System in October 1995.
 Heartland completed construction of the Monroe System in March 1993.  The
 Monroe System had approximately 829 subscribers on December 31, 1995, primarily
 in single-family homes.

      The Company leases 29 of the wireless cable channels available for the
 Monroe market.  The Company transmits on 17 of these channels and new station
 applications are pending for the remaining 12 channels.  Four of these channels
 also are subject to an administrative petition that, if granted, could result
 in the loss of the license therefor.  The Monroe System currently offers a 21
 channel basic package, consisting of 15 wireless cable channels and six local
 off-air VHF/UHF broadcast channels, for $19.95 per month.  In addition, a
 subscriber may purchase one premium service channel, HBO, for $9.95 per month.
 The Monroe System also offers one pay-per-view channel.  The Monroe System
 transmits at 50 watts of power from the 650 foot level of a 906 foot tower,
 located 10.0 miles north of Monroe.  The Monroe System's signal pattern covers
 a radius of approximately 39 miles, encompassing approximately 114,140
 households, of which the Company believes approximately 87,900 can be served by
 LOS transmissions.  The principal hard-wire cable competitor in the city of
 Monroe is Louisiana Cablevision.

      Gainesville System.  The Company launched service in the Gainesville,
 Florida System in January 1996.  The Gainesville System serves parts of Clay,
 Duval, Gilchrist, Dixie, Levy, Lafayette, Putnam, 

                                       7
<PAGE>

 Swannee, Hamilton and Marion and all of Alachua, Bradford, Baker, Columbia and
 Union counties in Florida. The Gainesville System did not have any subscribers
 on December 31, 1995.

      The Company leases 26 of the wireless cable channels available for the
 Gainesville, Florida market. The Company transmits on 14 of these channels and
 has modification applications pending for the remaining 12 channels. The
 Gainesville System currently offers a 13 channel basic package, including four
 local off-air VHF/UHF channels which are being retransmitted, for $15.95 per
 month. In addition, a subscriber may purchase one premium channel, HBO, for
 $9.95. The Gainesville System transmits at 50 watts of power from the 706 foot
 level of a 709 foot tower, located 24.0 miles southeast of Lake City, Florida.
 The Gainesville System's signal pattern covers a radius of approximately 40
 miles, encompassing approximately 121,800 households, of which the Company
 believes approximately 93,760 can be served by LOS transmissions. The principal
 hard-wire cable competitor in the area of Gainesville is Warner Cable.

      Pensacola System.  The Company launched service in the Pensacola, Florida
 System in July 1995. The Pensacola System serves all of Escambia and Santa Rosa
 counties in Florida, and parts of Okaloosa and Baldwin counties in Alabama.
 The Pensacola System had approximately 658 subscribers on December 31, 1995,
 primarily in single-family homes.

      The Company leases 28 of the wireless cable channels available for the
 Pensacola market.  The Company transmits on all 28 of these channels.  The
 Pensacola System currently offers a 22 channel basic package, including six
 local off-air VHF/UHF channels which are being retransmitted, for $19.95 per
 month. In addition, a subscriber may purchase two premium services, HBO and a
 five channel Showtime package, for $9.95 and $10.95 per month, respectively.
 The Pensacola System transmits at 50 watts of power from the 493 foot level of
 a 499 foot tower, located 11.0 miles north of Pensacola.  The Pensacola
 System's signal pattern covers a radius of approximately 38 miles, encompassing
 approximately 230,100 households, of which the Company believes approximately
 184,100 can be served by LOS transmissions.  The principal hard-wire cable
 competitor in the city of Pensacola is Cox Cable Communications.

      Panama City System.  The Company launched service in the Panama City,
 Florida System in September 1995.  The Panama City System serves all of Bay
 County and parts of Calhoun, Gulf Holmes, Jackson, Walton and Washington
 counties in Florida.  The Panama City System had approximately 442 subscribers
 on December 31, 1995, primarily in single-family homes.

      The Company leases 27 of the wireless cable channels available for the
 Panama City market.  The Company transmits on 23 of these channels.  An
 application for a license for the remaining four channels was dismissed by the
 FCC and is subject to an administrative petition to reinstate.  The Panama City
 System currently offers a 21 channel basic package, including five off-air
 VHF/UHF channels which are being retransmitted, for $19.95 per month.  In
 addition, a subscriber may purchase HBO for $9.95 per month and Showtime for
 $6.95 per month.  The Panama City System transmits at 50 watts of power from
 the 450 foot level of a 500 foot tower, located 9.7 miles north of Panama City.
 The Panama City System's signal pattern covers a radius of approximately 40
 miles, encompassing approximately 108,300 households, of which the Company
 believes approximately 83,400 can be served by LOS transmissions.  The
 principal hard-wire cable competitor in the city of Panama City is Comcast.

      Jeffersonville System.  The Company launched service in the
 Jeffersonville, Georgia System in March 1996.  The Jeffersonville System serves
 portions of Laurens, Pulaski, Peach, Macon, Crawford, Monroe, Jones, Baldwin
 and Johnson and all of Beckly, Wilkinson, Houston, Twiggs and Bibb counties in
 Georgia. The Jeffersonville System did not have any subscribers at December 31,
 1995.


                                       8
<PAGE>
 
       The Company leases 20 of the wireless cable channels available for the
 Jeffersonville, Georgia market.  The Company transmits on all 20 channels.  The
 Jeffersonville System currently offers an 18 channel basic package, including
 five local off-air VHF/UHF channels which are being retransmitted, for $19.95
 per month.  In addition, a subscriber may purchase one premium service channel,
 HBO, for $10.95.  The Jeffersonville System also offers one pay-per-view
 channel.  The Jeffersonville System transmits at 50 watts of power from the 706
 foot level of a 709 foot tower, located 3.3 miles northeast of Jeffersonville,
 Georgia. The Jeffersonville System's signal pattern covers a radius of
 approximately 39 miles, encompassing 189,321 households, of which the Company
 believes approximately 145,777 can be served by LOS transmissions. The
 principal hard-wire cable competitor in the area of Jeffersonville is Cox
 Cable.

      Tullahoma System.  The Company launched service in the Tullahoma,
 Tennessee System in November 1995.  The Tullahoma System serves parts of
 Coffee, Cannon, Bedford, Moore, Franklin, Grundy and Warren counties in
 Tennessee.  The Tullahoma System had approximately 133 subscribers on December
 31, 1995, primarily in single-family homes.

      The Company leases 20 of the wireless cable channels available for the
 Tullahoma, Tennessee market.  The Company transmits on all 20 channels.  The
 Tullahoma System currently offers an 18 channel basic package, including five
 local off-air VHF/UHF channels which are being retransmitted, for $19.95 per
 month.  In addition, a subscriber may purchase one premium service channel,
 HBO, for $9.95.  The Tullahoma System also offers one pay-per-view channel.
 The Company transmits at 10 watts of power from the 751 foot level of a 755
 foot tower, located 7.5 miles east of Tullahoma, Tennessee.  The Tullahoma
 System's signal pattern covers a radius of approximately 40 miles, encompassing
 approximately 151,082 households, of which the Company believes approximately
 76,498 can be served by LOS transmissions.  The principal hard-wire cable
 competitor in the city of Tullahoma is Tullahoma Cablevision.

      Systems Under Construction

      The Company currently has two additional systems under construction, which
 are located in Bucks, Alabama and Fort Walton Beach, Florida.  In each of the
 systems, the Company will have ordered substantially all of the equipment
 necessary to transmit on its channels in such markets by April 1996.

      The Company currently leases 20 of the wireless cable channels available
 for the Bucks, Alabama market.  All 20 channels are granted and collocated.
 The Company expects to launch this system by April 1996.  The Company will
 transmit at 10 watts of power from the 853 foot level of a 859 foot tower,
 located 9.6 miles northwest of Bucks, Alabama.  The Bucks System's signal
 pattern covers a radius of approximately 36 miles, encompassing 150,802
 households, of which the Company believes approximately 113,102 can be served
 by LOS transmissions.  The principal hard-wire cable competitor in the area of
 Bucks is Cablevision.

      The Company currently leases 23 of the wireless cable channels available
 for the Fort Walton Beach, Florida market.  Fifteen of these channels are
 granted and collocated.  Eight of these channels are subject to pending
 modification applications.  The Company expects to launch this system by April
 1996.  The Company will transmit at 50 watts of power from the 276 foot level
 of a 279 foot tower, located approximately four miles northeast of Fort Walton
 Beach, Florida.  The Fort Walton Beach System's signal pattern covers a radius
 of approximately 39 miles, encompassing 64,216 households, of which the Company
 believes approximately 54,584 can be served by LOS transmissions.  The
 principal hard-wire cable competitor in the area of Fort Walton Beach is
 Emerald Coast Cable.

                                       9
<PAGE>
 
      Near-term and Long-term Launch Markets

      In these markets, the Company has obtained or expects to obtain, subject
 to necessary FCC approvals, sufficient wireless cable channel rights to launch
 commercially viable systems.  In the near-term launch markets, the Company
 believes that it has obtained such wireless cable channel rights.  Many of the
 Company's channel rights in the long-term launch markets are in the form of
 lease agreements with qualified, non-profit educational organizations that have
 licenses for channels ("ITFS" channels) which must be modified by the FCC to be
 utilized by the Company as planned, that have pending applications for ITFS
 channels that have not yet been granted or for which application to the FCC has
 yet to be made. The Company is considering modifying certain channel licenses
 in near-term and long-term markets to allow for the relocation of some channels
 from their currently authorized or proposed transmission sites. While
 management believes that the relocation would increase the total number of
 potential subscribers in those systems, the Company does not intend to delay
 construction of a new system if the modifications are not approved by the FCC.

      Currently, the FCC will not accept applications for new ITFS licenses or
 "major" modifications of ITFS licenses which affects channel rights in several
 of the Company's long-term launch markets.  A five-day window for filing ITFS
 applications was most recently completed on October 20, 1995, in which the
 Company's lessors filed the majority of the applications required to effectuate
 its long-term launch plans.  The Company's currently pending ITFS applications
 are expected to undergo review by FCC engineers and staff attorneys over the
 next 24 months.  If the FCC staff determines that an application meets certain
 basic technical and legal qualifications, the staff will then determine whether
 the application proposes facilities that would result in signal interference to
 facilities proposed in other pending applications.  If so, the conflicting
 applications undergo a comparative selection process.  The FCC's ITFS
 application selection process is based on a set of objective criteria that
 includes whether an applicant is located in the community to be served and is
 an accredited educator proposing to serve its own students.  Historically, the
 outcome of the selection process when two or more qualified applicants are
 competing for the same channels has been somewhat predictable based on the
 particular facts and circumstances.  A small portion of the Company's lease
 agreements involve applications for channel licenses for which competing
 applications have been filed.  The Company therefore anticipates that a
 substantial number of the pending applications will be granted. However, given
 the considerable number of applications involved, no assurance can be given as
 to the precise number of applications that will be granted.  The failure of the
 Company to obtain a sufficient number of channel rights in a particular market
 could have a material adverse effect on the growth of the Company.

      The Company currently expects to construct and to begin operations in 10
 near-term launch markets by the end of 1996 and 11 additional markets in 1997.
 Construction will entail the construction of a transmission building near a
 transmission tower and the installation of transmission equipment and, in
 certain cases, the construction of the transmission tower.  The construction of
 the transmission facility will enable the Company to launch wireless cable
 service in such markets.  For the remaining markets, the Company expects to
 begin operations by the end of 1998.  The Company is analyzing the appropriate
 construction schedule for the remaining near-term launch markets and for the
 remaining long-term launch markets.  This analysis is being performed based
 upon multiple factors including, but not limited to, the expiration dates of
 channel leases and FCC construction authorizations, the number of potential
 subscribers in each market, the availability of capital and the proximity of a
 market to operating systems and other markets ready for construction.  In
 managing its wireless cable channel assets, the Company may, at its option,
 trade or exchange existing channel rights in order to acquire, directly or
 indirectly, channel rights in markets that have a greater strategic value to
 the Company.

                                       10
<PAGE>
 
 Other Potential Markets

      In addition to the Company's markets described above, the Company
 continually evaluates other potential markets in which to implement its
 business strategy, either independently or through one or more strategic
 alliances.  The Company is currently attempting to acquire a sufficient number
 of wireless cable channel rights to operate commercially viable wireless cable
 systems in additional markets and is currently participating in the auction for
 the award of wireless cable channels that can be owned by for-profit entities
 ("MDS" channels), which commenced on November 13, 1995.  The Company
 anticipates acquiring additional channel rights in the States of Kentucky and
 South Carolina through the auction process.  In addition, the Company has
 entered into channel lease agreements with local, accredited educational
 institutions in several such markets that have filed ITFS applications with the
 FCC relating to such markets. Through its 50% owned joint venture, the Company
 has filed for ITFS channels across the State of North Carolina and expects to
 acquire MDS channels in 6 to 9 markets in North Carolina through the auction
 process. No assurance can be given that the Company will acquire a sufficient
 number of wireless cable channel rights to operate commercially viable wireless
 cable systems in such markets or that the Company will have sufficient capital
 resources to construct, launch and finance the addition of subscribers in such
 markets in the event the Company does obtain such wireless cable channel
 rights.

 SYSTEM COSTS

      The Company estimates that the current cost per market for transmission
 (or headend) equipment and a headend build-out in a typical 20 channel system
 will be approximately $570,000.  The additional cost to expand a system to a
 full 32 channels is approximately $180,000.  At December 31, 1995, the Company
 estimates that each additional wireless cable subscriber with a single set-top
 converter requires an incremental capital expenditure of approximately $425,
 consisting of, on average, $290 of materials and $135 of installation labor and
 overhead charges.

      The operating costs for wireless cable systems are generally lower than
 those for comparable traditional hard-wire systems.  This is attributable to
 lower system network maintenance and depreciation expense.  Programming is
 generally available to traditional hard-wire and wireless cable operators on
 comparable terms, although operators that have a smaller number of subscribers
 often are required to pay higher per subscriber fees.  Accordingly, operators
 in the initial operating stage generally pay higher programming fees on a per
 subscriber basis.  The Company believes that its markets typically have a
 stable base of potential subscribers that will enable it to maintain a
 subscriber turnover rate of below 2% per month, as compared to a turnover rate
 of approximately 3% per month typically experienced by traditional hard-wire
 cable operators, resulting in reduced installation and marketing expenses.  By
 locating its operations in geographic clusters, the Company believes that it
 can further contain costs by taking advantage of economies of scale in
 management, sales and customer service.  For each Operating System, the Company
 employs a general manager, salespersons and installation and repair personnel.
 All other functions are centralized, including engineering, marketing, billing,
 customer service, finance and administration.

 MARKETING AND CUSTOMER SERVICE

      The Company markets its wireless cable service by highlighting for major
 competitive advantages over traditional hard-wire cable services and other
 subscription television alternatives: picture quality and reliability, customer
 service, programming features and price.

      Picture Quality and Reliability.  Wireless cable subscribers enjoy
 substantially outage-free, highly reliable picture quality because there is no
 Cable Plant between the headend and the subscriber's location, as in the case
 of traditional hard-wire cable.  Within the signal range of the Operating
 Systems, the picture

                                       11
<PAGE>
 
 quality of the Company's service is generally equal or
 better in quality to that typically received by traditional hard-wire cable
 subscribers because, absent any LOS obstruction, there is less opportunity for
 signal degradation between the Company's headend and the subscriber.

      Customer Service.  The Company has established the goal of maintaining
 high levels of customer satisfaction.  In furtherance of that goal, the Company
 emphasizes responsive customer service and convenient installation scheduling.
 The Company has established customer retention and referral programs in an
 effort to obtain and retain new subscribers.  Because traditional hard-wire
 cable companies enjoyed virtual monopolies in the past, few have had an
 incentive to provide as high levels of customer service as the Company
 provides.  The regulations promulgated under the 1992 Cable Act require
 traditional hard-wire cable companies to provide improved customer service
 which may decrease the Company's competitive advantage in this area.

      Programming Features.  In the Operating Systems and systems under
 construction, the Company believes that it has assembled sufficient channel
 rights and programming agreements to provide a programming package competitive
 with those offered by traditional hard-wire cable operators.  Additionally, the
 Company uses equipment which (when channel availability is sufficient) enables
 it to offer pay-per-view programming and addressability not currently offered
 by many of the rural hard-wire cable operators with which it competes.

      Price.  The Company offers its subscribers a programming package
 consisting of basic service, enhanced basic service and premium programs.  The
 Company can offer a price to its subscribers for basic service and enhanced
 basic service that is typically lower than prices for the same services offered
 by traditional rural hard-wire cable operators because of lower capital and
 operating costs.  The rates charged by cable operators for their programming
 services are regulated pursuant to the Cable Television Consumer Protection and
 Competition Act of 1992 (the "1992 Cable Act"), as modified by the
 Telecommunications Act of 1996 (the "1996 Act").  The Company is unable to
 predict precisely what effect FCC rate regulations will have on the rates
 charged by traditional hard-wire cable operators.  Notwithstanding the
 regulations, however, the Company believes it will continue to be price
 competitive with traditional hard-wire cable operators with respect to
 comparable programming.

 EMPLOYEES

      As of December 31, 1995, the Company had a total of 179 employees, of whom
 142 are employed by the Company's subsidiaries.  None of the Company's
 employees is subject to a collective bargaining agreement.  The Company has
 experienced no work stoppages and believes that it has good relations with its
 employees.  The Company also utilizes the services of unaffiliated independent
 contractors to build and install its wireless cable systems and to market its
 service.

                            WIRELESS CABLE INDUSTRY

 SUBSCRIPTION TELEVISION INDUSTRY

      The subscription television industry began in the late 1940s to serve the
 needs of residents in predominantly rural areas with limited access to local
 off-air VHF/UHF channels.  At that time, the industry was limited to "community
 antenna relay" systems which received off-air television broadcasts and
 transmitted them to homes via cable.  Over time, cable television expanded to
 metropolitan areas due to, among other things, the fact that it offered
 subscribers better reception and more programming.  Currently, subscription
 television systems offer various types of programming, which generally include
 basic service, enhanced basic service, premium service and, in some instances,
 pay-per-view service.

                                       12
<PAGE>
 
      A subscription television customer generally pays an initial connection
 charge and a fixed monthly fee for basic service.  The amount of the monthly
 basic service fee varies from area to area and is a function, in part, of the
 number of channels and services included in the basic service package and the
 cost of such services to the subscription television system operator.  In most
 instances, a separate monthly fee for each premium service and certain other
 specific programming is charged to customers, with discounts generally
 available to customers receiving multiple premium services.  Monthly service
 fees for basic, enhanced basic, premium and pay-per-view services constitute
 the major source of revenue for subscription television systems.  Subscribers
 typically are free to discontinue service at any time.  Converter rentals,
 remote control rentals, advertising revenues, connection charges and
 reconnection charges for customers who were previously disconnected are also
 included in a subscription television system's revenues, but generally are not
 a major component of such revenues.

 TRADITIONAL HARD-WIRE CABLE TECHNOLOGY

      Most subscription television systems are traditional hard-wire cable
 systems which use coaxial cable to transmit television signals.  Traditional
 hard-wire cable operators receive, at a headend, signals of programming
 services, such as CBS, NBC, ABC, HBO, Cinemax and CNN, which have been
 transmitted to such operators by broadcast or satellite.  A headend consists of
 signal reception, decryption, retransmission, encoding and related equipment.
 The operator delivers the signal from the headend to customers via a Cable
 Plant.  As a direct result of the use of a Cable Plant to deliver signals
 throughout a service area, traditional hard-wire cable systems are susceptible
 to signal quality problems.  Signals can only be transmitted via coaxial cable
 a relatively short distance without amplification.  Each time a television
 signal passes through an amplifier, some measure of noise is added.  A series
 of amplifiers between the headend and the viewing customer leads to
 progressively greater noise and, accordingly for some viewers, a noticeably
 degraded picture.  Also, an amplifier must be properly balanced or the signal
 may be improperly amplified.  Failure of any one amplifier in the chain of a
 Cable Plant will black out the transmission signal from that point on. Regular
 system maintenance is required due to water ingress, temperature changes and
 equipment failures, all of which may affect the quality of the picture
 delivered to subscribers.  Some traditional hard-wire cable operators have
 begun installing fiber optic networks which will substantially reduce the
 transmission and reception problems currently experienced by traditional hard-
 wire cable systems and will expand the channel capacity of such systems.  The
 installation of such fiber optic networks will require a substantial investment
 by such operators.

 WIRELESS CABLE TECHNOLOGY

    
      The wireless cable industry was made commercially possible in 1983 when
 the FCC reallocated a portion of the electromagnetic radio spectrum located
 between 2500 and 2686 MHZ, permitted this spectrum to be used for commercial
 purposes and modified its rules on the usage of the remaining portion of such
 spectrum.  Nevertheless, regulatory and other obstacles impeded the growth of
 the wireless cable industry through the remainder of the 1980s.  In addition,
 before the 1992 Cable Act became effective, the availability of some
 programming from hard-wire cable-controlled programmers was not assured.  The
 factors contributing to the increasing growth of wireless cable systems since
 the effectiveness of the 1992 Cable Act include (i) regulatory reforms by the
 FCC to facilitate competition with hard-wire cable, (ii) increasing
 availability of programming for wireless cable systems, (iii) consumer demand
 for alternatives to traditional hard-wire cable service, (iv) increasing
 accumulation by wireless cable operators of a sufficient number of channels in
 each market to offer a competitive service and (v) increased availability of
 capital to wireless cable operators in the public and private markets.     

                                       13
<PAGE>

      Wireless cable can provide subscribers the same or superior video
 television signal as that provided by traditional hard-wire cable.  Like a
 traditional hard-wire cable system, a wireless cable system receives
 programming at a headend.  Unlike traditional hard-wire cable systems, however,
 the programming is then retransmitted by microwave from an antenna located on a
 tower associated with the headend to a small receive antenna located at a
 subscriber's premises.  At the subscriber's premises, the signals are converted
 to frequencies that can pass through conventional coaxial cable into a
 descrambling converter located on top of a television set.  Wireless cable
 requires a clear LOS because the microwave frequencies used will not pass
 through dense foliage, hills, buildings or other obstructions.  Some of these
 obstructions can be overcome with the use of signal repeaters which retransmit
 an otherwise blocked signal over a limited area.  Because wireless cable
 systems do not require a Cable Plant, wireless cable operators can provide
 subscribers with a high quality picture with few transmission disruptions at a
 significantly lower system capital cost per installed subscriber than
 traditional hard-wire cable systems.

      To ensure the clearest LOS possible in the Company's markets, the Company
 has placed, and plans to place, its headend antennas on top of tall structures
 or accessible mountain tops located in its markets. There exists, in each of
 the Company's markets, a number of acceptable locations for the placement of
 headend antennas, and the Company does not believe that the failure to secure
 any one location for such placement in any single market will materially
 adversely affect the Company's operations in such market.

 REGULATORY ENVIRONMENT

      General.  The wireless cable industry is subject to regulation by the FCC
 pursuant to the Communications Act of 1934, as amended (the "Communications
 Act").  The Communications Act empowers the FCC, among other things, to issue,
 revoke, modify and renew licenses within the spectrum available to wireless
 cable; to approve the assignment and/or transfer of control of such licenses;
 to approve the location of channels that comprise wireless cable systems; to
 regulate the kind, configuration and operation of equipment used by wireless
 cable systems; and to impose certain equal employment opportunity and other
 reporting requirements on channel license holders and wireless cable operators.

      The FCC has determined that wireless cable systems are not "cable systems"
 for purposes of the Communications Act, and, therefore, a wireless cable system
 does not require a local franchise and is subject to fewer local regulations
 than a hard-wire cable system.  Moreover, all transmission and reception
 equipment for a wireless cable system can be located on private property;
 hence, there is no need to make use of utility poles or dedicated easements or
 other public rights of way.  Although wireless cable operators typically must
 lease the right to use wireless cable channels from the holders of channel
 licenses, unlike hard-wire cable operators they do not have to pay local
 franchise fees.  Recently, legislation has been introduced in some states to
 authorize state and local authorities to impose on all video program
 distributors (including wireless cable distributors) a tax on the distributors'
 gross receipts comparable to the franchise fees cable operators pay.  Similar
 legislation might be introduced in states where the Company does business or
 intends to do business.  While the proposals vary among states, all of the
 proposed bills would require, if enacted, as much as 5% of gross receipts to be
 paid by wireless cable operators to local authorities.  The wireless cable
 industry trade association is attempting to prevent the assessment of such
 state taxes through federal preemptive legislation.  In addition, the industry
 is opposing the state bills as they are introduced, and in Virginia, it was
 exempted from the video tax that was eventually enacted into law.  However, it
 is not possible to predict whether or not new state laws will be enacted which
 impose new taxes on wireless cable operators.

    
      Channels Available for Wireless Cable.  The FCC licenses and regulates the
 use of channels by wireless cable operators to transmit video programming, 
 entertainment services and other information.  A maximum of 32 wireless cable
 channels (constituting a spectrum bandwidth of 192 MHZ) may be      

                                       14
<PAGE>
 
 authorized for use in a wireless cable market. The actual number of wireless
 cable channels available for licensing at any one location is determined by the
 FCC's interference-protection rules and by its channel allocation rules. In
 each of the Company's operating or targeted markets, either up to 20 or 32
 wireless cable channels are available for wireless cable (in addition to any
 local off-air VHF/UHF channels which are not retransmitted over the wireless
 cable channels). Except in limited circumstances, 20 wireless cable channels in
 each of these geographic service areas are licensed to qualified, non-profit
 educational organizations (commonly referred to as ITFS channels). In general,
 each of these channels must be used an average of a minimum of 20 hours per
 week for educational programming. The remaining "excess air time" on an ITFS
 channel may be leased to wireless cable operators for commercial use, without
 further restrictions (other than the right of the ITFS license holder, at its
 option, to recapture up to an additional 20 hours of air time per week for
 Wireless cable can provide subscribers the same or superior video television
 signal as that provided by traditional hard-wire cable. Like a traditional 
 hard-wire cable system, a wireless cable system receives programming at a
 headend. Unlike traditional hard-wire cable systems, however, the programming
 is then retransmitted by microwave from an antenna located on a tower
 associated with the headend to a small receive antenna located at a
 subscriber's premises. At the subscriber's premises, the signals are converted
 to frequencies that can pass through conventional coaxial cable into a
 descrambling converter located on top of a television set. Wireless cable
 requires a clear LOS because the microwave frequencies used will not pass
 through dense foliage, hills, buildings or other obstructions. Some of these
 obstructions can be overcome with the use of signal repeaters which retransmit
 an otherwise blocked signal over a limited area. Because wireless cable systems
 do not require a Cable Plant, wireless cable operators can provide subscribers
 with educational programming). Certain program networks (e.g., Univision and
 The Discovery Channel) provide educational programming and thereby may
 facilitate greater usage by the Company of an ITFS channel. Also, a technique
 known as "channel mapping" permits ITFS licensees to meet their minimum
 educational programming requirements by transmitting educational programming
 over several ITFS channels at different times, but in a manner which appears to
 the viewer as one channel. As a result of recent FCC rule changes, lessees of
 ITFS "excess air time," including the Company, generally have the right to
 transmit to their customers the educational programming on one or more of their
 ITFS channels, thereby providing wireless cable operators leasing such
 channels, including the Company, with greater flexibility in their use of ITFS
 channels. The remaining 12 wireless cable channels (commonly referred to as MDS
 or commercial channels) available in most of the Company's operating and
 targeted markets are made available by the FCC for full-time commercial usage
 without programming restrictions. There is no FCC-imposed restriction on the
 length or the terms of MDS leases, other than the requirement that the licensee
 maintain effective control of its MDS station. The same FCC control requirement
 applies to ITFS licensees. In addition, ITFS excess capacity leases cannot
 exceed a term of 10 years from the time that the lessee begins using the
 channel capacity. The Company's ITFS leases generally grant the Company a right
 of first refusal to match any new lease offer after the end of the lease term
 and require the parties to negotiate in good faith to renew the lease.

      Licensing Procedures.  The FCC awards licenses to ue MDS and ITFS 
 channels based upon applications demonstrating that the applicant is qualified
 to hold the license and that the operation of the proposed channels will not
 cause impermissible interference to other channels entitled to interference
 protection.  Once an MDS license application is granted by the FCC, a
 conditional license is issued, allowing construction of the station to commence
 upon the satisfaction of certain specified conditions.  Construction of MDS
 stations generally must be completed within one year of the date of grant of
 the conditional license. Where two or more ITFS applicants file for the same
 channels in the same geographic area, the FCC employs a set of comparative
 criteria to select among the competing applications.  Construction of ITFS
 channels generally must be completed within 18 months of the award of the
 license.  If construction is not completed in a timely manner, the license
 holder must file an extension application with the FCC.  If the extension
 application is not filed or granted, the channel license may be forfeited.
 ITFS and MDS licenses generally have terms of 10 years.  FCC rules prohibit the
 sale for profit of a MDS conditional license or of a controlling interest in
 the MDS conditional license holder prior to construction of the station or, in
 certain instances, prior to the completion of one year of operation.  The FCC,
 however, does permit the leasing of 100% of a MDS license holder's spectrum
 capacity to a third party and the granting of options to purchase a controlling
 interest in a license once the required license holding period has elapsed.

      In April 1992, the FCC imposed a freeze on the filing of applications and
 amendments to applications for new MDS licenses.  In February 1993, the FCC
 imposed a similar freeze on the filing of applications for new ITFS licenses
 and, generally, for major ITFS modifications.  Since February 1993, on a
 limited basis, the FCC has accepted applications for major ITFS modifications.
 The freezes were intended to allow time for the FCC to update its MDS and ITFS
 data bases and to allow the FCC to review and possibly modify its application
 rules related to these channels.  The freezes do not apply to the granting of
 licenses applied for 

                                       15
<PAGE>
 
 prior to the freeze.  Recently, the FCC converted ITFS
 processing to a "window" filing approach in which the FCC announces five-day
 windows during which it will accept ITFS applications.  Competing applications
 filed in the same window will be processed under the existing comparative
 criteria.  A five-day window for ITFS applications was completed on October 20,
 1995.

      Recently the FCC adopted a competitive bidding (auction) mechanism for the
 award of initial licenses for MDS channels.  Auctions to award initial MDS
 licenses began on November 13, 1995.  Successful bidders will receive a blanket
 authorization to serve entire "Basic Trading Areas" or "BTAs" (as defined by
 Rand McNally) on all MDS channels.  The blanket authorization will be subject
 to the submission of applications for MDS channels demonstrating interference
 protection to the 35-mile-radius protected service areas of MDS
 and ITFS stations licensed, or for which there is an application for a license
 pending as of September 15, 1995.  A BTA license holder must show coverage of
 at least two-thirds of the BTA within five years of receiving the BTA
 authorization.  ITFS licenses are exempt from the auction process and
 applications for ITFS licenses are expected to continue to be awarded according
 to the FCC's existing comparative criteria.

      Applications for renewal of MDS and ITFS licenses must be filed within a
 certain period prior to the expiration of the license term, and petitions to
 deny applications for renewal may be filed during certain periods following the
 filing of such applications.  Licenses are subject to revocation or
 cancellation for violations of the Communications Act or the FCC's rules and
 policies.  Conviction of certain criminal offenses may also render a licensee
 or applicant unqualified to hold a license.  The Company's lease agreements
 with license holders typically require the license holders, at the Company's
 expense, to use their best efforts, in cooperation with the Company, to make
 various required filings with the FCC in connection with the maintenance and
 renewal of licenses.  The Company believes this reduces the likelihood that a
 license will be revoked, canceled or not renewed by the FCC.

      Wireless cable transmissions are governed by FCC regulations governing
 interference and reception quality.  These regulations specify important signal
 characteristics such as modulation (i.e., AM/FM) or encoding formats (i.e.,
 analog or digital).  Current FCC regulations require wireless cable systems to
 transmit only analog signals, although a petition is pending before the FCC to
 allow MDS and ITFS stations to employ digital formats.

      The FCC also regulates transmitter locations and signal strength.  The
 operation of a wireless cable television system requires the collocation of a
 commercially viable number of channels operating with common technical
 characteristics.  In order to commence operations in many of the Company's
 unlaunched markets, the Company has filed or will be required to file
 applications with the FCC to modify licenses for unbuilt stations.  In applying
 for these modifications, the Company must demonstrate that its proposed signal
 does not violate interference standards in the FCC-protected area of another
 wireless cable channel license holder.  A wireless cable license holder
 generally is protected from interference within 35 miles of the transmission
 site.  If such changes would cause the Company's signal to cause interference
 in the FCC-protected area of another wireless cable channel license holder,
 the Company would be required to obtain the consent of such other license
 holder; however, there can be no assurance that such consent would be received
 and the failure to receive such consent could adversely affect the Company's
 ability to serve the affected market.

      The 1992 Cable Act.  The 1992 Cable Act imposes additional regulation on
 traditional hard-wire cable operators and permits regulation of hard-wire cable
 rates in markets in which there is no "effective competition." The 1992 Cable
 Act, among other things, directs the FCC to adopt comprehensive new federal
 standards for local regulation of certain rates charged by traditional hard-
 wire cable operators.  The 1992 Cable Act also provides for deregulation of
 traditional hard-wire cable in a given market once other subscription
 television providers serve, in the aggregate, at least 15% of the cable
 franchise area.  Rates 

                                       16
<PAGE>

 charged by wireless cable operators, typically already lower than traditional
 hard-wire cable rates, are not subject to regulation under the 1992 Cable Act.
 Pursuant to the 1992 Cable Act, the FCC has required traditional hard-wire
 cable operators to implement rate reductions.

      The 1996 Act.  The Telecommunications Act of 1996 became law on February
 8, 1996.  A principal focus of the 1996 Act is freeing local telephone
 companies and long distance telephone companies from barriers to competing in
 each other's lines of business, and preempting State restrictions on
 competition in the provision of local telephone service.  In addition, the 1996
 Act contains provisions which amend the 1992 Cable Act and which affect
 wireless cable operators.
 
      A significant potential effect on the Company of the 1996 Act may result
 from its provisions exempting traditional hardwire cable systems from rate
 regulation.  In particular, the 1996 Act will end rate regulation of all but
 basic cable service by 1999, and immediately removes virtually all rate
 regulation of "small cable operators" -- those cable systems not owned by MSOs
 and serving 50,000 or fewer subscribers. While the FCC has not yet implemented
 those provisions, the Company anticipates that cable systems in many of the
 Company's markets will qualify for small system rate deregulation.  The Company
 anticipates that some number of such cable systems will raise their service
 rates, although the Company cannot predict the number of its cable system
 competitors which will raise service rates, the timing of the rate increases or
 the amounts of the rate increases.  The Company regards the 1996 Act's rate
 deregulation of cable systems as generally positive because it can be expected
 to improve the Company's price advantages over competing cable services.

      The 1996 Act also contains provisions allowing local exchange telephone
 companies to offer cable service within their telephone service areas.  Under
 the 1992 Cable Act, exchange telephone companies were free to offer wireless
 cable service anywhere, but could offer wired cable service only outside of
 their exchange telephone areas or solely as common carriers, subject to FCC
 authorization.  The 1996 Act allows exchange telephone companies to offer video
 programming services via radio communications (such as wireless cable) without
 regulation of rates or services, to offer hardwire or fiber cable service
 channels for hire by video programmers, to offer their own hardwire or fiber
 cable service over networks with channels also available for use by other video
 program services providers under a modified regulatory scheme, and to provide
 traditional cable service subject to local franchising requirements.  The FCC
 has not yet implemented those provisions of the 1996 Act and, accordingly, it
 is difficult to predict the impact (if any) final FCC regulations with regard
 to local exchange telephone companies in these respects will have on the
 Company.

      The 1996 Act offers wireless cable operators and satellite programmers
 relief from private and local governmentally-imposed restrictions on the
 placement of receive antennas.  In some instances, wireless cable operators
 have been unable to serve areas due to laws, zoning ordinances, homeowner
 association rules or restrictive property covenants banning the erection of
 antennas on or near homes.  The 1996 Act directs the FCC to initiate
 proceedings to promulgate rules implementing Congress' intent.  The proceeding
 on wireless cable operator antenna installations has not yet commenced.
 Accordingly, the Company cannot predict if any FCC rules ultimately adopted
 will materially improve the Company's access to homes subject to antenna
 placement restrictions.

      Finally, the 1996 Cable Act requires wireless cable companies and
 traditional hardwire cable companies to "scramble" or encrypt channels which
 ordinarily carry indecent or sexually explicit adult programming.  The Company
 does not anticipate any adverse impact from that provision.

      Other Regulations.  Wireless cable license holders are subject to
 regulation by the Federal Aviation Administration with respect to the
 construction, marking and lighting of transmission towers and to certain local
 zoning regulations affecting construction of towers and other facilities.
 There may also be restrictions 

                                       17
<PAGE>
 
 imposed by local authorities. There can be no assurance that the Company will
 not be required to incur additional costs in complying with such regulations
 and restrictions.

      Due to the regulated nature of the subscription television industry, the
 Company's growth and operations may be adversely impacted by the adoption of
 new, or changes to existing, laws or regulations or the interpretations
 thereof.

 AVAILABILITY OF PROGRAMMING

      General.  Currently, with the exception of the retransmission of local
 off-air VHF/UHF channels, programming is made available to wireless cable
 operators in accordance with contracts with program suppliers under which the
 system operator generally pays a royalty based on the number of subscribers
 receiving service each month.  Individual program pricing varies from supplier
 to supplier; however, more favorable pricing for programming is generally
 afforded to operators with larger subscriber bases.  The likelihood that
 program material will be unavailable to the Company has been significantly
 mitigated by the 1992 Cable Act and FCC regulations issued thereunder which,
 among other things, impose limits on exclusive programming contracts and
 prohibit programmers in which a cable operator has an attributable interest
 from discriminating against cable competitors with respect to the price, terms
 and conditions of the sale of programming.  Only a few of the major cable
 television programming services carried by the Company are not directly or
 indirectly owned by vertically integrated cable companies and the Company
 historically has not had difficulty in arranging satisfactory contracts for
 these services.  The Company believes that it will have access to sufficient
 programming material to enable it to provide full channel lineups in its
 markets for the foreseeable future.  Current fair access to programming rules
 imposed by the 1992 Cable Act only apply to programming owned or controlled by
 a cable company which is delivered by satellite.  Consequently, unless changed,
 any programming developed for transmission to subscribers over telephone lines,
 or any programming developed by an entity not owned or controlled by a cable
 company, is not required to be made available to wireless cable operators so
 long as the programming suppliers do not exercise undue influence to have such
 programming made unavailable.  The basic programming package offered by the
 Company's Operating Systems is comparable to that offered by the local
 traditional hard-wire cable operators in such systems' markets.  However,
 several of such local traditional hard-wire cable operators may, because of
 their greater channel capacity, currently offer more basic, enhanced basic,
 premium, pay-per-view and public access channels than are offered by the
 Company.  The Company's programming is supplied by numerous distributors.

      Copyright.  Under the federal copyright laws, permission from the
 copyright holder generally must be secured before a video program may be
 retransmitted.  Under Section 111 of the Copyright Act of 1976, as amended,
 certain "cable systems" are entitled to retransmit programming without the
 prior permission of the holders of copyrights in the programming.  In order to
 do so, a cable operator must secure a "compulsory copyright license." Cable
 operators obtain compulsory copyright licenses by filing certain reports with
 and paving certain fees to the U.S. Copyright Office.  In 1994, Congress
 enacted the Satellite Home Viewers Act of 1994 which enables operators of
 wireless cable television systems to rely on the cable compulsory copyright
 license.

      Retransmission Consent.  Under the retransmission consent provisions of
 the 1992 Cable Act, wireless cable and hard-wire cable operators seeking to
 retransmit certain commercial television broadcast signals must first obtain
 the permission of the broadcast station in order to distribute its signal.  The
 FCC has exempted wireless cable operators from the retransmission consent rules
 if the receive-site antenna is either owned by the subscriber or within the
 subscriber's control and available for purchase by the subscriber upon the
 termination of service.  In all other cases, wireless cable operators must
 obtain consent to retransmit local broadcast signals.  The Company has obtained
 such consents with respect to the Operating Systems where 

                                       18
<PAGE>
 
 it is retransmitting local VHF/UHF channels. Although there can be no assurance
 that the Company will be able to obtain any additional required broadcaster
 consents, the Company believes in most cases it will be able to do so for
 little or no additional cost. Wireless cable systems, unlike hard-wire cable
 systems, are not required under the FCC's "must carry" rules to retransmit a
 specified number of television signals or qualified low power television
 station signals in their markets.


 SUBSCRIPTION TELEVISION INDUSTRY TRENDS

      The Company's business will be affected by subscription television
 industry trends and, in order to maintain and increase its customer base in the
 years ahead, the Company will need to adapt rapidly to industry trends and
 modify its business to remain competitive.

      Pay-Per-View.  Over recent years, the subscription television industry has
 been developing a service that enables customers to order, and pay for, one
 program at a time.  This "pay-per-view" service has been successful for
 specialty events such as professional wrestling, boxing and movies.  The
 subscription television industry is promoting the pay-per-view concept for
 purchase of movies in competition with video rental stores.  Pay-per-view
 requires the customer to have an addressable converter.

      Addressability.  Beginning in the early 1980s, the cable industry began
 promoting and installing addressable converters.  These converters allow the
 cable company to remotely control the channels to which the customer has
 access.  In order for customers to most conveniently order pay-per-view
 programming, however, an impulse pay-per-view converter is required.  The
 Company believes that traditional hard-wire cable operators will need to incur
 significant cost in order to upgrade their systems to be able to offer impulse
 addressability.  An impulse pay-per-view converter, which has a return line via
 phone or cable to the cable operator's computer system, enables a customer to
 order pay-per-view events by pushing a button on a remote control rather than
 requiring the customer to make a telephone call to order an event.  Where
 sufficient channels are available, impulse pay-per-view programming may be
 purchased by the Company's subscribers who request impulse pay-per-view
 programming.

      Compression.  Several equipment manufacturers are developing digital video
 compression ("DVC") technology which would allow several programs to be carried
 in the amount of bandwidth where only one program is currently capable of being
 carried.  Manufacturers have projected varying compression ratios for future
 equipment, ranging from 4 to 1 to 10 to 1, which would increase the channels
 available on a wireless cable system using DVC technology from up to 20 to 32
 to up to 80 to 320 channels.  Due to the limited number of physical components
 of the wireless transmission system, the Company believes it will be easier for
 it to adapt to DVC than for traditional hardware cable operators.  The cost of
 such adaptation by the Company could nonetheless be substantial.  Current FCC
 regulations will have to be interpreted, modified, or waived to permit the use
 of DVC when DVC technology becomes commercially available.  A petition for that
 purpose is pending before the FCC.

      Interactivity.  Certain traditional hard-wire cable operators have
 announced their intentions to develop interactive features for use by their
 customers.  Interactivity would allow customers to utilize their television for
 two-way communications such as video games, home shopping and video-on-demand.
 Use of interactivity will likely require the development and utilzation of 
 DVC.  Wireless cable operators may be able to utilize a "return-path" frequency
 which the FCC has made available for interactive communications. The Company
 believes that the widespread commercial availability of many interactive
 products is at least several years away.

                                       19
<PAGE>
 
      Advertising.  Local and national advertising through various interconnects
 continues to grow as a source of revenue for cable operators.  The Company
 currently generates approximately $20,000 per year in advertising revenue and
 expects to generate additional advertising revenue as its systems grow.

 COMPETITION

      In addition to competition from traditional hard-wire cable television
 systems and other wireless cable systems, wireless cable television operators
 face competition from a number of other sources, including potential
 competition from emerging trends and technologies in the subscription
 television industry, some of which are described below.

      Direct-to-Home ("DTH").  DTH satellite television services originally were
 available via satellite receivers which generally employed seven to 12 foot
 dishes mounted in the yards of homes to receive television signals from
 orbiting satellites.  Prior to the implementation of encryption, these dishes
 enabled reception of any and all signals without payment of fees.  Having to
 purchase decoders and pay for programming has reduced their popularity,
 although the Company does to some degree compete with these systems in
 marketing its services.

      Direct Broadcast Satellite ("DBS").  DBS involves transmission of an
 encoded signal directly from a satellite to the customer's home.  Because the
 signal is at a higher level and frequency than most satellite- transmitted
 signals, its reception can be accomplished with a relatively small (18-inch to
 three-foot) dish mounted on a rooftop or in the yard.  In the fall of 1994,
 DirecTV, Inc. ("DirecTV") began offering nationwide DBS service capable of
 providing approximately 150 channels of programming.  The cost to a DirecTV
 customer of a DBS system to service one television set is approximately $700
 plus the cost of installation.  Primestar, which in 1994 also began offering
 nationwide DBS service capable of providing approximately 70 channels of
 programming, does not charge subscribers for equipment but does charge
 installation fees of as much as $300.  DBS providers are currently unable to
 provide locally broadcast channels as part of their service.  DBS subscribers
 also pay monthly subscription fees.  Because of the higher initial cost of DBS,
 and the generally higher income level of targeted subscribers, the Company does
 not believe that DBS is currently competitive with wireless cable television.
 However, as such costs are reduced, DBS could become competitive with wireless
 cable television.

      SMATV.   SMATV is a multi-channel subscription television service where
 the programming is received by satellite receiver and then transmitted via
 coaxial cable for wireless point-to-multipoint transmission in the 18 gigahertz
 ("GHz") band primarily to MDUs without crossing public rights of way. SMATV
 operates under agreements with a private landowner to service a specific MDU,
 commercial establishment or hotel.  SMATV operators compete with the Company
 for rights of entry into MDUs.

      Telephone Companies.  The 1996 Act contains provisions allowing local
 exchange telephone companies to offer cable service within their telephone
 service areas.  Previously, exchange telephone companies were free to offer
 wireless cable service anywhere, but could offer wire cable service only
 outside of their exchange telephone areas or solely as common carriers, subject
 to FCC authorization.  The 1996 Act allows exchange telephone companies to
 offer video programming services via radio communications (such as wireless
 cable) without regulation of rates or services, to offer hardwire or fiber
 cable service channels for hire by video programmers, to offer their own
 hardwire or fiber cable service over networks with channels also available for
 use by other video program services providers under a modified regulatory
 scheme, and to provide traditional cable service subject to local franchising
 requirements.  Several telephone companies have offered hardwire cable plant to
 third parties, and additional telephone companies have announced plans to build
 such plants.  Whether those efforts will continue under the regulatory scheme
 implementing the 1996 Act cannot now be known.  In addition, Bell Atlantic,
 NYNEX and Pacific Telesis have acquired interests 

                                       20
<PAGE>
 
 in wireless cable operations, either through investments in existing
 enterprises or through the purchase of wireless cable systems. Other companies,
 including Ameritech, have taken the traditional cable approach, and are seeking
 franchises from local authorities to provide competitive cable services. The
 FCC has not yet implemented those provisions of the 1996 Act and, accordingly,
 it is difficult to predict the extent to which those provisions will lead to
 the development of exchange telephone company provision of cable services.

      Local Off-Air VHF/UHF Broadcasts; LPTV.  Local off-air VHF/UHF broadcasts
 (such as ABC, NBC, CBS and Fox) provide free programming to the public.  In
 some areas, low power television ("LPTV") stations authorized by the FCC are
 used to provide subscription or free television service to the public. LPTV
 transmits on conventional broadcast frequencies. The principal difference
 between LPTV and full-powered television is that LPTV is restricted to very low
 power levels, which limits the area where a high-quality signal can be
 received. In addition, LPTV stations are not permitted to cause interference to
 full-power television reception.

      Local Multi-Point Distribution Service ("LMDS").  In 1993, the FCC
 initially proposed to redesignate the 28 GHz band to create a new video
 programming delivery service referred to as LMDS.  In July 1995, the FCC
 proposed to award licenses in each of 493 BTAs pursuant to auctions.
 Sufficient spectrum for up to 49 analog channels has been designated for the
 LMDS service.  The FCC has not determined how many licenses it will award in
 each BTA.  Final rules for LMDS have not been established.  Auctions are not
 expected to begin any earlier than 1996.

      Video Stores.  Retail stores rent VCRs and/or video tapes, and are a major
 participant in the television program delivery industry.  According to Paul
 Kagan Associates, Inc., as of the end of 1994 there were over 75.5 million
 households with VCRs in the United States.

 ITEM 2.        PROPERTIES.

      The Company leases approximately 2,500 square feet of office space for its
 corporate headquarters in Baton Rouge, Louisiana under a lease that expires on
 April 30, 1997.  The Company pays approximately $25,000 per annum for such
 space.  On December 17, 1995, the Company entered into a five-year lease for
 approximately 15,700 square feet for its new corporate headquarters in Baton
 Rouge.  Annual base lease payments will be approximately $115,000 during the
 first three years and approximately $122,000 in the remaining two final years.
 The Company has the option to renew this lease at the end of the first five-
 year term for two additional five-year terms on similar terms and conditions.
 The Company expects to move into its new corporate headquarters in May, 1996.
 The Company will not incur any payments or penalties in connection with the
 early termination of its existing lease.

      The Company leases additional office space for the Operating Systems and
 will, in the future, purchase or lease additional office space in other
 locations where it launches additional systems.  In addition to office space,
 the Company also leases space on transmission towers located in its various
 markets.  The Company believes that office space and space on transmission
 towers is readily available on acceptable terms in the markets where the
 Company intends to operate wireless cable systems.

 Item 3.        Legal Proceedings.

      The Company is a party to certain legal actions arising in the ordinary
 course of its business.  Based on information presently available to the
 Company, the Company believes that it has adequate legal defenses or insurance
 coverage for these actions, and that the ultimate outcome of these actions will
 not have a material adverse effect on the Company.

                                       21
<PAGE>

 ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY-HOLDERS.
 
      On October 18, 1995, stockholders representing 3,361,538 shares of the
 3,461,538 of the shares of Common Stock then outstanding (approximately 97%)
 approved, at a duly convened special meeting of stockholders of the Company,
 the adoption of the Company's 1995 Long-Term Performance Incentive Plan and
 1995 Directors' Stock Option Plan.
 
 ITEM 4A.  EXECUTIVE OFFICERS OF THE REGISTRANT.

      The information under this Item is furnished pursuant to Instruction 3 to
 Item 401(b) of Regulation S-K.  Executive officers of the Company are elected
 by and serve at the discretion of the Board of Directors.

      HANS J. STERNBERG has been Chairman of the Company since its founding in
 June 1995 and as Chairman of the Board of Old Wireless One since its founding
 in 1993.  He has also served as the Chairman and Chief Executive Officer of
 Starmount Life Insurance Company ("Starmount") since 1983.  He is a former
 owner and President and Chief Executive Officer of Maison Blanche Department
 Stores, a chain of 24 department stores which had annual revenues of
 approximately $480 million prior to its 1992 sale.  He invested in cellular
 telephone in the early 1980s, began in cable television in 1972 as a founding
 partner and director of Cablesystems of Hammond, Inc., and later helped found
 Cablesystems of Alabama, Inc.  He was an owner and a director of radio stations
 WQXY, KQXY, WLCS and WWUN.  Mr. Sternberg graduated from Princeton University
 in 1957.  Mr. Sternberg is 60 years old.

      SEAN E. REILLY has served as Chief Executive Officer, President, and
 director of the Company since its founding in June 1995 and as Chief Executive
 Officer and President of Old Wireless One since its founding in late 1993.
 Prior to joining Old Wireless One, Mr. Reilly served as Vice-President of Real
 Estate/Mergers and Acquisitions for Lamar Advertising Company ("Lamar"), an
 outdoor advertising company, and continues to serve as a member of the Lamar
 board of directors.  Mr. Reilly served in the Louisiana Legislature as a State
 Representative from March 1988 to January 1996.  Mr. Reilly graduated from
 Harvard University in 1984 and from Harvard Law School in 1989.  Mr. Reilly is
 34 years old.

      ALTON C. RYE became Senior Vice President--Operations of the Company in
 August 1995.  Prior to joining the Company, Mr. Rye served as Vice President--
 Operations for Sammons Communications, Inc. ("Sammons"), of Dallas, Texas,
 which is the twelfth largest cable television company in the United States,
 from August 1993 to August 1995 and was responsible for Sammons' largest
 operating division, which serviced approximately 350,000 subscribers.  From May
 1988 to August 1993, Mr. Rye served as Vice President--Finance, Chief Financial
 Officer and Treasurer of Sammons.  Mr. Rye received a B.S. in Accounting from
 Arkansas Tech University in 1965.  Mr. Rye is 52 years old.

      J. ROBERT GARY became Senior Vice President--Chief Financial Officer of
 the Company in September 1995.  Prior to joining the Company and since 1992,
 Mr. Gary served as Executive Vice President, Chief Financial Officer and Chief
 Operating Officer of Greentree Software Inc., a publicly-traded software
 company located in Marlboro, Massachusetts.  From 1990 through 1992,  Mr. Gary
 was Vice President -Business Manager of Simon & Schuster, Inc.'s Trade
 Division.  Mr. Gary received a B.B.A. in Accounting from North Texas State
 University in 1977.  Mr. Gary is 41 years old.

      WILLIAM C. NORRIS, JR. PH.D. has served as Senior Vice President--System
 Launches and Secretary of the Company since its founding in June 1995 and as
 Chief Operating Officer and Secretary of Old Wireless One since its founding in
 1993.  Prior to working at Old Wireless One, he developed cable systems in
 Texas, Louisiana, Mississippi and Alabama over a 25-year period. He was an
 investor in, and functioned as the Chief Executive Officer of, those systems.
 He is a board member and stockholder in the Baton Rouge 

                                       22
<PAGE>

 Cellular Telephone Company. A native of Louisiana, he earned a PhD in
 Telecommunications from the University of Southern California in 1971. Mr.
 Norris is 61 years old.
 
                                    PART II

 ITEM 5.        MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
                STOCKHOLDER MATTERS.

      The Common Stock is quoted through the Nasdaq National Market under the
 symbol "WIRL."  The Common Stock commenced trading on October 19, 1995.  The
 following table sets forth on a per share basis, the high and low closing sale
 prices per share for the Common Stock as reported by the Nasdaq National Market
 for the period from October 19, 1995 through the end of the fourth quarter of
 1995.

<TABLE>
<CAPTION>
 
                                   HIGH    LOW
                                  ------  ------
 
<S> <C>                           <C>     <C>
    Fourth Quarter 1995           
    (beginning October 19, 1995)   18 1/8  11 3/8
 
</TABLE>

      As of the close of business on March 21, 1996, there were approximately 81
 holders of record of Common Stock.  The Company believes that it has a
 significantly larger number of beneficial holders.

      The Company does not presently intend to pay any cash dividends on the
 Common Stock in the foreseeable future.  Furthermore, as a holding company, the
 ability of the Company to pay dividends in the future is dependent upon the
 receipt of dividends or other payments from its operating subsidiaries.  The
 Indenture  (the "Indenture") pursuant to which the Company's 13% Senior Notes
 due 2003 (the "Senior Notes") were issued prohibits the Company from making any
 cash dividends on the Common Stock unless, after giving effect to such
 dividend, (i) no default or event of default shall have occurred or be
 continuing under the Indenture, (ii) the Company could incur $1.00 of
 additional indebtedness under the terms of the Indenture and (iii) the
 aggregate amount of such dividends, when added together with all Restricted
 Payments (as defined in the Indenture) declared or made after the date of the
 Indenture does not exceed the sum of (a) an amount equal to the Company's
 cumulative operating cash flow less 2.0 times the Company's cumulative
 consolidated interest expense, and (b) the aggregate net cash proceeds received
 after the date of the Indenture by the Company from capital contributions or
 from the issuance or sale of capital stock or options, warrants or rights to
 purchase capital stock.  As of December 31, 1995, the Company would not have
 been permitted to declare any cash dividends on its Common Stock under this
 provision.

                                       23
<PAGE>
 
 ITEM 6.        SELECTED FINANCIAL DATA.

      The selected consolidated financial data presented below as of December
 31, 1993, 1994 and 1995 and for the period from February 4, 1993 (inception) to
 December 31, 1993 and the years ended December 31, 1994 and 1995 were derived
 from the consolidated financial statements of the Company and its subsidiaries,
 which financial statements have been audited by KPMG Peat Marwick LLP,
 independent certified public accountants.  The consolidated financial
 statements as of December 31, 1994 and 1995, and for the period from February
 4, 1993 (inception) to December 31, 1993 and the years ended December 31, 1994
 and 1995, and the report thereon, are included elsewhere in this Form 10-K.  On
 October 18, 1995, the Company acquired the Heartland Division in exchange for
 approximately 3.5 million shares of Common Stock and $10 million in notes,
 which were repaid from the proceeds of the Company's recently completed
 offerings.  As a result, the statement of operations data for the year ended
 December 31, 1995 includes the operating results of the Company for the period
 from January 1, 1995 through October 18, 1995 and the combined operating
 results of the Company and the Heartland Division for the period from October
 19, 1995 through December 31, 1995.  This selected consolidated financial data
 should be read in conjunction with "Management's Discussion and Analysis of
 Financial Condition and Results of Operations" and the financial statements
 (including the notes thereto) of the Company contained elsewhere in this Form
 10-K.

<TABLE>
<CAPTION>

                                                         PERIOD FROM        YEAR ENDED DECEMBER 31,
                                                      FEBRUARY 4, 1993      -----------------------
                                                       (INCEPTION) TO
                                                        DECEMBER 31,
                                                            1993              1994            1995
                                                      -----------------   -------------  ------------ 


<S>                                                   <C>                <C>            <C>
STATEMENT OF OPERATIONS DATA:
   Total revenues....................................        $ -          $   380,077   $  1,343,969
                                                          ------------    -----------   ------------

   Operating expenses:
      Systems operations.............................           24,429        274,886        841,819
      Selling, general and administrative expenses...          110,281      1,800,720      4,431,839
      Depreciation and amortization..................           27,489        413,824      1,783,066
                                                              --------      ---------      ---------
   Total operating expenses..........................          162,199      2,489,430      7,056,724
                                                              --------      ---------      ---------
   Operating loss....................................         (162,199)    (2,109,353)    (5,712,755)
   Interest expense and other, net...................             (411)      (152,460)    (1,979,719)
                                                              ---------     ---------      ---------
   Net loss..........................................        $(162,610)   $(2,261,813)   $(7,692,474)
   Preferred stock dividends and discount accretion..                -              -       (786,389)
   Net loss applicable to common stockP..............        $(162,610)   $(2,261,813)   $(8,478,863)
                                                             =========    ===========    ============
   Net loss per common share.........................           $(0.30)        $(1.21)        $(2.02)
   Weighted average common shares outstanding........          538,127      1,863,512      4,187,736

                                                                            DECEMBER 31,
                                                             ---------------------------------------
                                                               1993           1994          1995
                                                             ---------    -----------   ------------
BALANCE SHEET DATA:
   Working capital (deficit).........................        $  57,786    $(1,537,244)  $122,084,511(1)
   Total assets......................................          514,223      8,914,224    213,799,874
   Current portion of long-term debt.................            4,714      1,457,295        376,780
   Long-term debt....................................           14,903      2,839,602    150,871,267
   Total stockholders' equity........................          458,370      4,343,713     55,649,687
 ___________________
</TABLE>
 (1) Includes approximately $13,954,000 of funds held in escrow to be used to
     pay interest on the Senior Notes due in 1996.       

                                       24
<PAGE>

 ITEM 7.        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                RESULTS OF OPERATIONS.

      The following discussion should be read in conjunction with the financial
 statements (including the notes thereto) included elsewhere in this Form 10-K.

 OVERVIEW

      The Company develops, owns and operates wireless cable television systems.
 The Company has targeted small to mid-size markets, located in Texas,
 Louisiana, Tennessee, Alabama, Georgia and Florida, with approximately 25% to
 35% of the households not currently passed by traditional hard-wire cable
 systems.  The Company currently has Operating Systems located in Brenham,
 Bryan/College Station, Milano and Wharton, Texas; Bunkie, Lafayette, Monroe and
 Lake Charles, Louisiana; Gainesville, Panama City and Pensacola, Florida;
 Jeffersonville, Georgia and Tullahoma, Tennessee.

    
      Since inception, the Company has sustained substantial net losses, due
 primarily to start-up costs, interest expense and charges for depreciation and
 amortization of capital expenditures to develop its wireless cable systems, and
 has incurred negative cash flow.  At December 31, 1995, none of the Operating
 Systems had positive cash flow from operations, primarily as a result of their
 early stages of development.  In the fourth quarter of 1995, the Company
 disconnected a number of its Milano System subscribers for nonpayment.
 Consequently, the Milano System is no longer generating positive cash flow. The
 Company expects to replace such subscribers over the next six months. There can
 be no assurance that any system or the Company as a whole will generate
 positive cash flow. In addition, losses may increase as operations in
 additional systems are commenced or acquired. As the Company continues to
 develop systems, positive cash flow from more mature systems is expected to be
 partially or completely offset by operating losses from less developed systems
 and from development costs associated with establishing systems in new markets.
 This trend is expected to continue until the Company has a sufficiently large
 subscriber base to absorb operating and development costs of recently launched
 systems. Based on its current system launch schedule and targeted penetration
 and subscriber revenue rates, the Company believes it will reach a subscriber
 level in its more mature systems (those systems with positive cash flow) in
 1998 to generate revenues sufficient to offset these operating and development
 costs desired. There can be no assurance, however, that the Company will meet
 its current launch schedule or achieve the desired penetration and subscriber
 revenue rates necessary to acquire this subscriber base or that revenues will
 be sufficient to offset such costs by that time. Cash flow is a commonly used
 measure of performance in the wireless cable industry. However, cash flow does
 not purport to represent cash provided by or used by operating activities and
 should not be considered in isolation or as a substitute for measures of
 performance prepared in accordance with generally accepted accounting
 principles.    
    
      On April 25, 1996, pursuant to an Agreement and Plan of Merger, dated as
 of April 25, 1996, among the Company, TruVision Wireless, Inc. ("TruVision")
 and Wireless One MergerSub, Inc. ("MergerSub"), the Company agreed to acquire
 all of the outstanding capital stock of TruVision Wireless, Inc.  TruVision
 acquires, develops, owns and operates wireless cable television systems within
 the southeastern United States, including the state of Mississippi, western
 Tennessee and western Alabama and nearby markets in Alabama, Arkansas and
 Tennessee.  The Company plans on utilizing the geographical advantages gained
 in the merger with TruVision to achieve cost savings through centralization of
 operations.  Currently, the Company does not anticipate a significant decrease
 in corporate overhead or selling, general and administrative expense due to the
 merger.  Management of the Company will evaluate the possible synergies of the
 two corporate facilities and functional     

                                      25
<PAGE>

    
departments within the next year to determine if stockholder value can be 
increased through centralization.     

 RESULTS OF OPERATIONS SINCE INCEPTION

      The results of operations for the years ended December 31, 1993, 1994 and
 1995 were prepared based on the historical results of the Company for the
 period from February 4, 1993 (inception) to December 31, 1993, and the years
 ended December 31, 1994 and 1995.  On October 18, 1995, the Company acquired
 the Heartland Division in exchange for approximately $3.5 million shares of
 Common Stock and $10 million in notes, which were repaid from the proceeds of
 the Company's recently completed offerings.  As a result, the results of
 operations for the year ended December 31, 1995 includes the operating results
 of the Company for the period from January 1, 1995 through October 18, 1995 and
 the combined operating results of the Company and the Heartland Division for
 the period from October 19, 1995 through December 31, 1995. Period-to-period
 comparisons of the Company's financial results are not necessarily meaningful
 and should not be relied upon as an indication of future performance due to the
 acquisition of the Heartland Division and the development of the Company's
 business and system launches during the periods presented.

      Historically, the Company subscribers have been located in single-family
 homes.  The number of subscribers located in multiple-dwelling units ("MDUs")
 in the Operating Systems increased as a percentage of total subscribers from
 approximately 1.5% at December 31, 1994 to approximately 1.9% at December 31,
 1995.  MDU subscribers typically generate lower per subscriber revenue than
 single-family units.

     The table below sets forth for each of the Operating Systems the later of
 the date of launch or acquisition by the Company and the approximate number of
 subscribers at December 31, 1994 and 1995 and February 29, 1996.

<TABLE>
<CAPTION>

                                                                             APPROXIMATE         APPROXIMATE         APPROXIMATE
                                                            LAUNCH OR       SUBSCRIBERS AT      SUBSCRIBERS AT      SUBSCRIBERS AT
MARKET                                                  ACQUISITION DATE  DECEMBER 31, 1994   DECEMBER 31, 1995   FEBRUARY 29, 1996
- ------                                                  ----------------  ------------------  ------------------  ------------------
<S>                                                     <C>               <C>                 <C>                 <C>
Brenham, Tx.............................                February 1996                -                  -                 126
Bryan/College Station, Tx...............                May 1995                     -              1,445               1,809
Milano, Tx(1)...........................                October 1995                 -              1,297               1,428
Wharton, Tx.............................                June 1994                1,401              1,579               1,768
Bunkie, La..............................                December 1995                -                 62                 463
Lafayette, La(2)........................                January 1994               500                593                 610
Lake Charles, La(2).....................                April 1994                 603                487                 476
Monroe, La(3)...........................                October 1995                 -                829               1,045
Gainesville, Fl.........................                January 1996                 -                  -                 100
Panama City, Fl.........................                September 1995               -                442               1,039
Pensacola, Fl..........................                 July 1995                    -                658               1,086
Jeffersonville, Ga.....................                 March 1996                   -                  -                   -
Tullahoma, Tn..........................                 November 1995                -                133                 422
                                                                                 -----              -----              ------
     TOTAL.............................                                          2,054              7,525              10,372
                                                                                 =====              =====              ======
___________________
</TABLE>

 (1) The Milano System was acquired by the Company from  Heartland in October
     1995.
 (2) The Company is not actively marketing, and does not currently intend to
     actively market, its service in the Lafayette and Lake Charles markets
     until an increase in the channel offering is achieved, which the Company
     expects to occur within 3 months from the date hereof.

                                       26
<PAGE>

 (3) The Monroe System was acquired by the Company from Heartland in October
     1995.

<TABLE>
<CAPTION>
Revenue Information
                                     YEAR ENDED DECEMBER 31,                  
                                 -------------------------------            
                                                                        APPROXIMATE
                                                                      AVERAGE REVENUE
                                                                     PER SUBSCRIBER AT
                                   1993     1994       1995          DECEMBER 31, 1995
                                 --------- -------- ------------     ------------------
<S>                                 <C>     <C>        <C>                   <C>
SUBSCRIPTION REVENUES:
   Brenham, Tx...................    $   -   $     -   $       -             $  -(1)
   Bryan/College Station, Tx.....        -         -     185,195              33.70
   Milano, Tx....................        -         -      89,798              31.40
   Wharton, Tx...................        -   159,507     620,650              35.90
   Bunkie, La....................        -         -         554                -(2)
   Lafayette, La.................        -    46,057     125,727              22.60
   Lake Charles, La..............        -    48,739     182,760              30.10
   Monroe, La....................        -         -      66,124              27.40
   Gainesville, Fl...............        -         -           -                -(1)
   Panama City, Fl...............        -         -      11,644              31.90
   Pensacola, Fl.................        -         -      59,814              37.50
   Jeffersonville, Ga............        -         -           -                -(1)
   Tullahoma, Tn.................        -         -       1,703                -(2)
                                     -----  --------  ----------
          TOTAL                      $   -  $254,303  $1,343,969
                                     =====  ========  ==========
____________
</TABLE>
 (1)  Operating System not launched at December 31, 1995.
 (2)  Number not meaningful due to timing of subscribers being put on service.


           Revenues. The Company had no operating revenues for the period from
 February 4, 1993 (inception) through December 31, 1993. The Company revenues
 for the year ended December 31, 1994 were $380,077. Subscription revenues from
 new subscribers totaled $255,547 or 67% of revenues. Equipment sales and other
 revenues accounted for $103,837 and $20,693, respectively, in 1994. All
 revenues were related to the Lafayette, Lake Charles and Wharton Systems, each
 of which was launched during 1994.

           For the year ended December 31, 1995 revenues, which were all
 subscription revenues, were $1,343,969. The increase in subscription revenues
 of $1,089,666 or 428% over 1994 was primarily attributable to the acquisition
 of the Heartland Division in October 1995, the launch of the Bryan/College
 Station and Pensacola Systems and the increase in revenues in the Company's
 existing Operating Systems. This increase in revenues from existing Operating
 Systems was primarily due to the Wharton and Lake Charles Systems being
 operational for 12 months in 1995 versus seven and eight months, respectively,
 for 1994, and an increase in average monthly subscribers in 1995 over 1994 for
 the Lafayette System.

           Systems Operations Expense. Systems operations expense includes
 programming costs, channel lease payments, tower site rentals and repair and
 maintenance. Programming costs (with the exception of minimum 

                                       27
<PAGE>

 payments) and channel lease payments (with the exception of certain fixed
 payments for both operating and non-operating markets) are variable expenses
 which increase as the number of subscribers increases. The Company incurred
 $24,429 of systems operations expense during 1993, primarily representing
 channel lease expense. For 1994, the Company incurred $274,886 of systems
 operations expense. The increase from 1993 to 1994 is attributable to 11
 additional months of operation in 1994.
 
      For the year ended December 31, 1995, systems operations expense amounted
 to $841,819 as compared to $274,886 for the prior-year period. The increase was
 primarily attributable to the increase in the number of subscribers and new
 market launches.

    
      SG&A Expense. The Company has experienced increasing SG&A since its
 inception as a result of its increasing wireless cable activities and
 associated administrative costs, including costs related to opening and
 maintaining additional offices and additional compensation expense. The Company
 believes such selling, general and administrative costs will not stabilize
 until 1998 when all Systems are expected to be launched. At that time,
 administration expenses should remain constant with selling and general expense
 stabilizing when desired penetration rates are achieved. In order for such
 stabilization to occur within this time period, however, the current system
 launch schedule must be met and desired penetration rates must be achieved.
 There can be no assurance that the Company will meet the current launch
 schedule or that desired penetration and subscriber rates will be achieved or
 consequently that such selling, general and administrative expenses will
 stabilize within this time period. SG&A increased from $110,281 in 1993 to
 $1,800,720 in 1994, primarily due to a longer operating period in 1994. For the
 year ended December 31, 1995, SG&A was $4,431,839 as compared to $1,800,720 for
 the prior period. The $2,631,119 increase is due primarily to increases in
 personnel costs, advertising and marketing expenses and other overhead expenses
 required to support the expansion of the Company's operations.    

       Depreciation and Amortization Expense. Depreciation and amortization
 expense includes depreciation of systems and equipment and amortization of
 channel right and organizational costs. Depreciation and amortization expense
 for 1994 amounted to $413,824 as compared to the partial year 1993 of $27,489.
                                                                               
      For the year ended December 31, 1995, depreciation and amortization
 expense totaled $1,783,066 compared to $413,824 for the same period in 1994.
 The increase was primarily attributable to additional costs incurred by the
 Company through its acquisition of the Heartland Division and development and
 implementation of the Company's operating plan.
                                                
      Interest Income. Interest income includes amounts earned on the Company's
 cash equivalents and the escrowed funds required to cover the first three
 years' interest payments as required by the terms of the Indenture relating to
 the Senior Notes. For the year ended December 31, 1995, the Company had earned
 $1,473,432 on its cash equivalents and $550,684 from the escrowed funds.

      Interest Expense. Interest expense incurred during 1993 and 1994 amounted
 to $411 and $171,702, respectively. During 1994, the Company established a $3.0
 million revolving credit facility from a bank secured by subscription
 receivables. The revolving credit facility accounted for $52,485 of interest
 expense in 1994. The outstanding balance on the facility at December 31, 1994
 amounted to $1.1 million. Additionally, the Company has two discount notes that
 relate to the acquisition of channel rights in Pensacola and Panama City,
 Florida. The discount notes have a face value of $3.7 million and are due in
 installments through 1997. Interest expense related to the notes during 1994
 amounted to $104,767. Finally, the subsidiary of the Company that owns and
 operates the Bryan/College Station System has outstanding a $150,000
 convertible debenture that bears interest at the prime rate. The debenture is
 convertible at the option of the holder into a 20% minority interest in such
 subsidiary and is callable at a fixed price.
 
                                       28
<PAGE>
 
     On an aggregate basis, for the year ended December 31, 1995, interest
expense totaled $4,070,184. The revolving credit facility was repaid in full
from the proceeds of the private placement of redeemable convertible preferred
stock in April 1995. Interest expense of $41,858 was incurred in 1995 for this
revolving credit facility. In October 1995, the Company issued the Senior Notes
with an aggregate principle amount of $150,000,000. At December 31, 1995,
interest expense of $3,683,333 had been accrued for the Senior Notes. Interest
expense for the two discount notes described above was $289,170 for the year
ended December 31, 1995. Interest expense on the convertible debenture described
above related to the Bryan/College Station System was $13,046 for the year
ended December 31, 1995.

    
     Net Loss. During 1993, the Company had no revenues and incurred a loss of
$162,610, primarily due to SG&A. During 1994, the Company had total revenues of
$380,077 and an operating loss of $2,109,353. The net loss for the Company
during 1994 amounted to $2,261,813. For the year ended December 31, 1995, the
Company had an operating loss of $8,478,864 on total revenues of $1,343,969.
See "Overview" for an analysis of operating losses.     


LIQUIDITY AND CAPITAL RESOURCES

      The wireless cable television business is a capital intensive business.
 The Company's operations require substantial amounts of capital for (i) the
 installation of equipment at subscribers' location, (ii) the construction of
 additional transmission and headend facilities and related equipment purchases,
 (iii) the funding of start-up losses and other working capital requirements,
 (iv) the acquisition of additional wireless cable channel rights and systems
 and (v) investments in, and, maintenance of, vehicles and administrative
 offices. Since inception, the Company has expended funds to lease or otherwise
 acquire channel rights in various markets, to construct or acquire its
 Operating Systems, to commence construction of operating systems in different
 markets and to finance initial operating losses.

       In order to finance the expansion of its Operating Systems and finance
 the launch of additional markets, in October 1995, the Company consummated its
 initial public offering of 3,450,000 shares of common stock, $0.01 par value,
 (the "Common Stock") at $10.50 per share (the "Common Stock Offering"). The
 Company received approximately $32.3 million in net proceeds from the Common
 Stock Offering. Concurrent with the Common Stock Offering, the Company issued
 150,000 units (the "Units") consisting of $150 million aggregate principal
 amount of Senior Notes and 450,000 warrants to purchase an equal number of
 shares of Common Stock at an exercise price of $11.55 per share to the initial
 purchasers (the "Unit Offering" and together with the Common Stock Offering,
 the "Offerings"). The Company placed approximately $53.2 million of the
 approximately $143.8 million of net proceeds realized from the sale of the
 Units into an escrow account to cover the first three years' interest payments
 as required by terms of the Indenture. Additionally, in April 1995, the Company
 completed a private placement of 14,781.75 shares of redeemable convertible
 preferred stock, receiving net proceeds of approximately $13.8 million. Such
 preferred stock was converted into Common Stock at the time of the Common Stock
 Offering.

       The Indenture pursuant to which the Senior Notes were issued contains
 representations and warranties, affirmative and negative covenants and events
 of default customary for financing of this type. As of December 31, 1995, the
 Company was in compliance with all covenants in the Indenture.

      The Company made capital expenditures of approximately $9.8 million and
 $3.0 million for the years ended December 31, 1995 and 1994, respectively.
 These expenditures primarily related to the acquisition of equipment in certain
 of the Company's operating markets, as well as those markets under construction
 or near-term launches. In addition, in October 1995, the Company acquired the
 Heartland Division in exchange for approximately 3.5 million shares of Common
 Stock and $10 million in notes, which were repaid from the 

                                       29
<PAGE>

proceeds of the Offerings. The Company estimates that approximately $38.8
million in capital expenditures will be required in 1996 to continue to fund
growth in the Operating Systems and the systems under construction and to
complete the construction and finance the addition of subscribers to 12
additional markets.

      At March 13, 1996, the Company had commitments to purchase approximately
$6.2 million in equipment for existing and future markets, primarily for set-top
converters and headend equipment. 
 
     The Company has experienced negative cash flow from operations in each year
since its formation, and the Company expects to continue to experience negative
consolidated cash flow from operations due to operating costs associated with
system development and costs associated with expansion and acquisition
activities. Until sufficient cash flow is generated from operations, the Company
will be required to utilize its current capital resources or external sources of
funding to satisfy its capital needs. The Company currently believes that the
aggregate net proceeds from the Company's Offerings will be sufficient to meet
its expected capital needs at least over the next twelve months.

     Subject to the limitations of the Company's Indenture relating to the
Senior Notes, in order to accelerate its growth rate and to finance general
corporate activities and the launch or build-out of additional systems, the
Company may supplement its existing sources of funding with financing
arrangements at the operating system level or through additional borrowings, the
sale of additional debt or equity securities, including a sale to a strategic
investor, joint ventures or other arrangements, if such financing is available
to the Company on satisfactory terms.

     As a result of the Unit Offering, and the possible incurrence of additional
indebtedness, the Company will be required to satisfy certain debt service
requirements. Following the disbursement of all of the funds in the escrow
account in October 1998, a substantial portion of the Company's cash flow will
be devoted to debt service on the Senior Notes and the ability of the Company to
make payments of principal and interest will be largely dependent upon its
future performance. Many factors, some of which will be beyond the Company's
control (such as prevailing economic conditions), may affect its performance.
There can be no assurance that the Company will be able to generate sufficient
cash flow to cover required interest and principal payments when due on the
Senior Notes or other indebtedness of the Company. If the Company is unable to
meet interest and principal payments in the future, it may, depending upon the
circumstances which then exist, seek additional equity or debt financing,
attempt to refinance its existing indebtedness or sell all or part of its
business or assets to raise funds to repay its indebtedness. The incurrence of
additional indebtedness is restricted by the Indenture.

     In managing its wireless cable assets, the Company may, at its option,
exchange or trade existing wireless cable channel rights for channel rights in
markets that have a greater strategic value to the Company. The Company
continually evaluates opportunities to acquire, either directly or indirectly
through the acquisition of other entities, wireless cable channel rights. There
is no assurance that the Company will not pursue any such opportunities that may
utilize capital currently expected to be available for its current markets.

    
      For the year ended December 31, 1993, cash used in operating activities
 was $.11 million consisting primarily of a net loss of $.16 million and offset
 by an increase in accounts payable and accrued expenses of $.04 million an
 increase in prepaids of $.01 million and depreciation and amortization of $.03
 million. For the year ended December 31, 1993, cash used in investing
 activities was $.44 million, consisting primarily of capital expenditures and
 payments for licenses and organizational costs of approximately $.28 million
 and $.15 million, respectively. These capital expenditures principally related
 to the construction of new markets and certain license and organization costs
 related to those markets. For the year ended December 31, 1993 cash flows
 provided     

                                      30

<PAGE>

    
by financing activities was $.63 million, consisting primarily of the proceeds
from issuance of 538,127 shares of common stock and recapitalization upon
merger with Wireless One, L.L.C., and proceeds from the issuance of long-term
debt.     
  
    
     For the year ended December 31, 1994, cash used in operating activities was
$1.7 million consisting primarily of a net loss of $2.3 million and offset by
an increase in accounts payable and accrued expenses of $.2 million, an
increase in receivables and prepaids of $.2 million, depreciation and
amortization of $.4 million, and non-cash expenses of $.16 million. For the
year ended December 31, 1994, cash used in investing activities was $8.2
million, consisting primarily of capital expenditures and payments for licenses
and organizational costs of approximately $3.0 million and $5.1 million,
respectively. These investing activities principally related to the acquisition
of equipment in certain of the Company's operating markets, as well as those
markets under construction or near term launch markets and certain license and
organization costs related to those markets. For the year ended December 31,
1994, cash flows provided by financing activities was $9.8 million, consisting
primarily of $5.6 million from the issuance of 1,475,823 shares of common stock
and $4.3 million from the issuance of long-term debt associated with license
acquisition costs in near term launch markets.     
 
    
     For the year ended December 31, 1995, cash used in operating activities was
$.6 million consisting primarily of a net loss of $7.7 million and offset by an
increase in accounts payable and accrued expenses of $6 million, an increase in
receivables of $.6 million, an increase in prepaids of $.5 million, depreciation
and amortization of $1.8 million, and net non-cash expenses of $.3 million. For
the year ended December 31, 1995, cash used in investing activities was $71.3
million, consisting primarily of the $53.1 million purchase of restricted
marketable investment securities and capital expenditures and payments for
licenses and organizational costs of approximately $9.8 million and $6.8
million, respectively. The capital expenditures and acquisition costs
principally related to the purchase of equipment in certain of the Company's
operating markets, as well as those markets under construction or near term
launch markets and certain license and organization costs related to those
markets. For the year ended December 31, 1995, cash flows provided by financing
activities was $182.3 million. These financing activities are described in
detail in paragraph two of this section on Liquidity and Capital Resources.     

 ITEM 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

    
    The information required by Item 8 is set forth on pages F-1 through F-18 of
    this Form 10-K. The Company is not required to provide the supplementary
    financial information required by Item 302 of Regulation S-K.     

 ITEM 9.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
            FINANCIAL DISCLOSURE.

    None.


                                    PART III

 ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

    Information regarding the executive officers of the Company is included as
    Item 4A of Part I of this Form 10-K as permitted by Instruction 3 to Item
    401(b) of Regulation S-K.

                                        31

<PAGE>
 
           Information regarding the current Directors of the Company is set
 forth below:

    
<TABLE>
<CAPTION>
 
NAME                           AGE  POSITION
- ----                           ---  ------------
<S>                            <C>  <C>
Hans J. Sternberg               60  Chairman of the Board
Sean E. Reilly(1)               34  Chief Executive Officer, President
                                    and Director
Henry M. Burkhalter             48  Director
Arnold L. Chavkin               44  Director
J. R. Holland, Jr.(1)(2)(3)     52  Director
William K. Luby(1)(2)(3)        35  Director
Daniel L. Shimer(2)             51  Director
David E. Webb(1)                49  Director
</TABLE>     
- -------------------
(1)  Member of the Operating Committee.
(2)  Member of the Compensation Committee.
(3)   Member of the Audit Committee.

           There are no family relationships between or among any Directors or
 executive officers of the Company.
 
           HANS J. STERNBERG has served as Chairman of the Company since its
founding in June 1995 and as Chairman of the Board of the Company's predecessor
("Old Wireless One") since its founding in late 1993. He has also served as the
Chairman and Chief Executive Officer of Starmount Life Insurance Company
("Starmount") since 1983. He is a former owner and President and Chief Executive
Officer of Maison Blanche Department Stores, a chain of 24 department stores
which had annual revenues of approximately $480 million prior to its 1992 sale.
He invested in cellular telephones in the early 1980s, began in cable television
in 1972 as a founding partner and director of Cablesystems of Hammond, Inc., and
later helped found Cablesystems of Alabama, Inc. He was an owner and a director
of radio stations WQXY, KOXY, WLCS and WWUN. Mr. Sternberg graduated from
Princeton University in 1957.

            SEAN E. REILLY has served as Chief Executive Officer, President and
Director of the Company since its founding in June 1995 and as Chief Executive
Officer and President of Old Wireless One since its founding in late 1993. Prior
to joining Old Wireless One, Mr. Reilly served as Vice-President of Real
Estate/Mergers and Acquisitions for Lamar Advertising Company ("Lamar"), an
outdoor advertising company, and continues to serve as a member of the Lamar
board of directors. Mr. Reilly served in the Louisiana Legislature as a State
Representative from March 1988 to January 1996. Mr. Reilly graduated from
Harvard University in 1984 and from Harvard Law School in 1989.
 
            HENRY M. BURKHALTER became a Director of the Company in April 1995.
Mr. Burkhalter has been Chairman of the Board of Directors, President and Chief
Executive Officer of TruVision Wireless, Inc. ("TruVision") since its
incorporation in April 1994. Since 1993, he has been a director, President and
Chief Executive Officer of Wireless TV, Inc., the general partner of Mississippi
Wireless TV L.P. He has been a director, President and Chief Executive Officer
of Vision Communications, Inc. since 1992. He has been the Chairman of Pacific
Coast Paging, Inc. since 1990. From 1974 through 1992, he was the President and
founder of Burkhalter & Company, a certified public accounting firm.

                                       32
<PAGE>
 
             ARNOLD L. CHAVKIN became a Director of the Company in April 1995.
He has been a General Partner of Chase Capital Partners ("CCP") since January
1992 and has served as the President of Chemical Investments, Inc. since March
1991. CCP is the general partner of Chase Venture Capital Associates. Prior to
joining CCP, Mr. Chavkin was a member of Chemical Bank's merchant banking group
and a generalist in its corporate finance group specializing in mergers and
acquisitions and private placements for the energy industry. His experience
prior to Chemical Bank included corporate development for Freeport McMoRan as
well as positions with Gulf and Western Industries and Arthur Young & Company.
Mr. Chavkin is also a director of TruVision, Reading & Bates Corporation,
American Radio Systems Corporation, Inc., Bell Sports, Inc., Envirotest Systems,
Forcenergy Gas Exploration, Inc. and several privately held firms.
 
             J. R. HOLLAND, JR. became a Director of the Company in June 1995.
He began advising Heartland Wireless Communications, Inc. ("Heartland") as a
consultant in October 1992 and became Chairman of the Board of Directors of
Heartland in October 1993. Mr. Holland has been employed as President of Unity
Hunt Resources, Inc. since September 1991. Unity Hunt Resources is a large
international, private holding company with interests in entertainment, cable
television, retail, investments, real estate, natural resources and energy
businesses. Mr. Holland is also the President of Hunt Capital, a principal
stockholder of Heartland. From November 1988 to September 1991, Mr. Holland was
Chairman of the Board and Chief Executive Officer of Nedinco, Inc., a large
diversified international holding company. Prior to that, Mr. Holland was
President and a director of KSA Industries, Inc., a private, diversified company
involved in entertainment, retail, transportation and energy businesses, and
President and a director of Western Services International, Inc., a company
involved in energy services, equipment and chemicals. Mr. Holland began his
career with Booz-Allen & Hamilton, Inc., a major management consulting firm. In
addition, Mr. Holland is currently a director of Placid Refining Company and
Optical Securities Group, Inc.
 
             WILLIAM K. LUBY became a Director of the Company in June 1995 and a
director of Old Wireless One in April 1995. From June 1992 to March 1996, Mr.
Luby was a managing director at Chase Manhattan Capital Corporation ("CMCC"), a
private equity investing affiliate of the Chase Manhattan Corporation. From 1985
to 1992, Mr. Luby held various positions in the Leveraged Lending and
Restructuring groups at The Chase Manhattan Bank, N.A. He is currently a
director of numerous private companies.
 
            DANIEL L. SHIMER became a Director in March 1996. Mr. Shimer has
served as Executive Vice President and Chief Financial Officer of COREStaff,
Inc. since April 1994. Formed in late 1993, COREStaff has rapidly grown,
principally through acquisitions, to a $400 million top ten provider of staffing
services in the United States. From March 1991 to March 1994, Mr. Shimer served
as the Executive Vice-President, Chief Financial Officer, and President of
National Accounts for Brice Foods, Inc. From February 1983 to March 1991, he was
associated with Bard & Company, Inc. in various senior financial capacities
among its publicly traded affiliates, including Foxmeyer Corporation, Coast
America Corporation, and Computerland Corporation. Mr. Shimer, a certified
public accountant, began his career at KPMG Peat Marwick LLP and has over 25
years of financial management experience.
 
            DAVID E. WEBB became a Director of the Company in June 1995. He is a
co-founder of Heartland, and has been President and Chief Executive Officer and
a director of Heartland since its founding in September 1990. During 1989 and
1990, Mr. Webb began acquiring rights to wireless cable channels. From 1979 to
January 1989, Mr. Webb was a shareholder, director and manager of Durant
Cablevision, Inc. and its predecessor, a traditional hard-wire cable system
company. Mr. Webb has been a shareholder and director of several
media/communications companies involved in network and independent television
stations, AM and FM radio stations, paging and telephony.

                                       33
<PAGE>
 
             The Board of Directors of the Company is divided into three
classes, as nearly equal in numbers as possible, having terms expiring at the
annual meeting of the Company's stockholders in 1996 (comprised of Messrs.
Sternberg, Chavkin and Webb), 1997 (comprised of Messrs. Luby and Holland) and
1998 (Messrs. Reilly, Burkhalter and Shimer). At each annual meeting of
stockholders, successors of the class of Directors whose term expires at such
meeting will be elected to serve for three-year terms and until their successors
are elected and qualified. All current Directors were elected or appointed
pursuant to the terms of a stockholders agreement. See "Security Ownership of
Certain Beneficial Owners and Management-Stockholders Agreement."

COMPLIANCE WITH SECTION 16(A) OF THE SECURITIES EXCHANGE ACT OF 1934

          Section 16(a) of the Exchange Act requires the Company's officers,
Directors and persons who   beneficially own more than ten percent of the
Company's Common Stock to file reports of securities   ownership and changes in
such ownership with the Securities and Exchange Commission ("SEC").  Officers,
Directors and greater than ten percent beneficial owners also are required by
rules promulgated by the SEC   to furnish the Company with copies of all
Section 16(a) forms they file.

          Based solely upon a review of the copies of such forms furnished to
the Company, or written   representations that no Form 5 filings were required,
the Company believes that during the period from   October 19, 1995 (the date
the Company's Common Stock became registered under the Exchange Act)   through
December 31, 1995, all Section 16(a) filing requirements applicable to its
officers, Directors and   greater than ten percent beneficial owners were
complied with other than by Messrs. Gary and Rye, each of   whom filed a late
Form 4 disclosing the purchase of shares of Common Stock.

                                       34
<PAGE>
 
ITEM 11.  EXECUTIVE COMPENSATION.
 
                           SUMMARY COMPENSATION TABLE
 
          The table below provides information relating to compensation for the
Company's last two fiscal years for the Chief Executive Officer. No other
executive officers of the Company received compensation in excess of $100,000 in
either of those years. The amounts shown include compensation for services in
all capacities that were provided to the Company or Old Wireless One and their
respective subsidiaries.

    
<TABLE> 
<CAPTION> 
                                                                                            Long-Term
                                                                                          Compensation
                                                                                  --------------------------
                                                                                              Awards
                                                                                  -------------------------- 
                                                      Annual Compensation          Restricted        Securities    
    Name and                                      ---------------------------        Stock           Underlying     All Other  
Principal Position                                Year  Salary($)    Bonus($)       Awards($)        Options(#)   Compensation  
- ------------------                                ----  ---------    -------      -----------        ----------   -------------
<S>                                               <C>   <C>          <C>          <C>                <C>          <C>  
Sean E. Reilly                                    1994   $87,692       __             __              201,394(1)        __
 President and Chief                              1995   $35,000(2)
 Executive Officer
</TABLE>     
- --------------------
(1) Such options were originally issued in April 1995 and were to purchase
    shares of common stock of Old Wireless One. Such options were assumed by the
    Company under its 1995 Long-Term Performance Incentive Plan (the "Incentive
    Plan") in October 1995 in connection with the Heartland Transaction (as
    defined).
(2) Mr. Reilly began receiving compensation from Old Wireless One on June 1,
    1994.
(3) Such options were originally issued in September 1994 and were to purchase
    shares of common stock of Old Wireless One. Such options were assumed by the
    Company under its Incentive Plan in October 1995 in connection with the
    Heartland Transaction (as defined).

                                       35
<PAGE>
 
                              STOCK OPTION GRANTS

           The following table provides information relating to the stock
options awarded to the Chief Executive   Officer during the Company's last
fiscal year.


                       OPTION GRANTS IN LAST FISCAL YEAR

<TABLE>
<CAPTION>
                                                                                                           Potential          
                                                                                                           Realizable         
                                                                                                         Value at Assumed     
                                                                                                          Annual Rates of     
                                                                                                           Stock   Price      
                                                                                                         Appreciation for     
                                    Individual Grants                                                     Option Term (1)      
- -----------------------------------------------------------------------------------------------    ---------------------------
                                 Number of            Percent of      
                                Securities             Total          
                                Underlying             Options
                                  Options             Granted in       Exercise     Expiration  
           Name               Granted (#)(2)         Fiscal Year       Price ($)    Date(3)          5% ($)        10% ($) 
- --------------------------   ----------------      ---------------   ------------  -----------     ----------    -------------
<S>                          <C>                   <C>               <C>           <C>             <C>            <C> 
      Sean E. Reilly             201,395(4)             36.3%            (5)        4/14/01         $57,196        $199,784
</TABLE> 
- -------------
(1) Amounts reflect certain assumed rates of appreciation set forth in the SEC's
    executive compensation disclosure rules. Actual gains, if any, on stock
    options exercises depend on future performance of the Company's Common Stock
    and overall market conditions. The fair market value of the common stock on
    the date of grant was estimated to be $4.16 per share. See Note (4). At an
    annual rate of appreciation of 5% per year for the option term, the stock
    price would be $5.57 per share. At an annual rate of appreciation of 10% per
    year for the option term, the stock price would be $7.37 per share.

(2) All options vest in five equal installments, with accelerated vesting in the
    event of a change in control of the Company.
     
(3) All options listed in the table also expire one year following the
    termination of employment with the Company of such holder for any reason.

(4) Such options were originally issued in April 1995 and were to purchase
    shares of common stock of Old Wireless One. Such options were assumed by the
    Company under its Incentive Plan in October 1995 in connection with the
    Heartland Transaction (as defined).
 
(5) The exercise price of such options varies depending upon the date such
    options become exercisable. The exercise price with respect to the first 20%
    installment of options is $4.16 per share, which is increased 35% per year
    for each of the remaining four installments.

                                       36
<PAGE>
 
STOCK OPTION HOLDINGS

           The following table sets forth information with respect to the Chief
 Executive Officer concerning   the stock options held as of December 31, 1995.
 There were no stock options exercised during the last fiscal   year of the
 Company.

                    AGGREGATED FISCAL YEAR-END OPTION VALUES

<TABLE>
<CAPTION>
 
                         Number of Securities      
                      Underlying Unexercised          Value of Unexercised  
                            Options at                In-the-Money Options  
                         Fiscal Year-End (#)         at Fiscal Year-End ($)  
                      -------------------------   ----------------------------
Name                  Exercisable/Unexercisable   Exercisable/Unexercisable(2)
- ------------------    -------------------------   ----------------------------
<S>                   <C>                         <C>
Sean E. Reilly (1)               62,908/251,631            $729,893/$2,088,212
</TABLE>
- ----------
(1) Of these shares underlying the options held by Mr. Reilly, options for
    113,144 shares are exercisable at a price of $6.21 per share and options for
    201,395 shares are exercisable at various prices depending upon the date
    such options became exercisable. The first 20% installment of options are
    exercisable at $4.16 per share, which is increased 35% per year for each of
    the remaining four installments.

(2) The closing sale price of the Common Stock on December 29, 1995 was $16.50
    as reported by the Nasdaq National Market. The value of such options at the
    fiscal year end is calculated on the basis of the difference between the
    option exercise price and $16.50 multiplied by the number of shares of
    Common Stock underlying the option.

EMPLOYMENT AGREEMENTS

           In connection with the consummation of the Heartland Transaction, the
 Company entered into employment agreements with Messrs. Sternberg, Reilly and
 Norris. The employment agreements provide for payment of a specified base
 salary indexed to inflation and bonuses in the sole discretion of the
 Compensation Committee based upon the executive's performance and the Company's
 operating results. The term of each agreement is for two years, subject to
 automatic annual renewal until the tenth anniversary of the date of such
 agreement. Each employment agreement provides that each executive may be
 terminated with or without cause, and will provide that the executive will not
 compete with the Company or its subsidiaries within a specified area during the
 period of employment and for the two years thereafter. Each executive will be
 entitled to receive a severance payment in the event of a resignation caused by
 the relocation of the Company's executive offices to a location more than 60
 miles from its present location.

 COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

           The members of the Company's Compensation Committee are Messrs.
 Holland, Luby and Shimer. No officers or employees of the Company serve on the
 Compensation Committee. The Compensation Committee was established in October
 1995 in connection with the Company's initial public offering. Previous
 compensation levels for Messrs. Sternberg, Reilly and William C. Norris, Senior
 Vice President-- System Launches and Secretary, were established pursuant to
 the terms of their respective employment agreements. See "Employment
 Agreements." The compensation for Messrs. J. Robert Gary and Alton C.

                                       37
<PAGE>
 
 Rye, the other executive officers of the Company, was approved by the full
 Board of Directors upon the recommendation of Hans J. Sternberg, Chairman of
 the Board. Executive officers who are also Directors of the Company did not
 participate in discussions relating to their individual compensation
 arrangements.

 COMPENSATION OF DIRECTORS

           At present, non-employee Directors of the Company receive an annual
 fee of $5,000 and a meeting fee of $500 per meeting attended, plus
 reimbursement of out-of-pocket expenses, for their services as Directors of the
 Company. In addition, each non-employee Director of the Company who does not
 serve on the Compensation Committee of the Board of Directors is eligible to
 receive stock options under the Company's 1995 Directors' Option Plan.
 Directors who are also employees of the Company do not receive any additional
 compensation for serving on the Board of Directors. In addition, Directors do
 not receive any additional compensation for committee participation.

                                       38
<PAGE>
 
ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT.

        Except as otherwise noted, the following table sets forth certain
information as of April 1, 1996 as to the security ownership of those persons
owning of record or known to the Company to be the beneficial owner of more than
five percent of the voting securities of the Company and the security ownership
of equity securities of the Company by (i) each of the Directors of the Company,
(ii) each of the executive officers named in the Summary Compensation Table, and
(iii) all Directors and executive officers as a group. All information with
respect to beneficial ownership has been furnished by the respective Director,
executive officer or five percent beneficial owner, as the case may be. Unless
otherwise indicated, the persons named below have sole voting and investment
power with respect to the number of shares set forth opposite their names.
Beneficial ownership of the Common Stock has been determined for this purpose in
accordance with the applicable rules and regulations promulgated under the
Exchange Act.

<TABLE>
<CAPTION>

                                                                              COMMON STOCK (1)
                                                                        -----------------------
DIRECTORS, OFFICERS                                                       NUMBER       PERCENT
AND 5% STOCKHOLDERS                                                      OF SHARES    OF CLASS
- -------------------------------------------------------------------     -----------------------
<S>                                                                        <C>          <C>
Heartland Wireless Communications, Inc. (2)(3).....................         3,361,538      24.9%
  903 North Bowser, Suite 140
  Richardson, Texas  75081

Chase Manhattan Capital Corporation (2)(4).........................         1,991,690      14.8%
  One Chase Manhattan Plaza
  New York, New York  10081

Premier Venture Capital Corporation (2)(5).........................           754,268       5.6%
  451 Florida Street
  Baton Rouge, Louisiana  70821

Advantage Capital Corporation (2)(6)...............................           630,489       4.7%
  LL&E Tower
  909 Poydras Street, Suite 2230
  New Orleans, Louisiana  70112

Hans J. Sternberg (2)(7)...........................................           374,193       2.7%

Sean E. Reilly (2)(8)..............................................           101,755         *

James J. Collis (9)................................................                --        --

J. R. Holland, Jr. (10)............................................         3,361,538      24.9%

William K. Luby (11)...............................................           393,226       2.9%

Daniel L. Shimer...................................................             4,800         *

David E. Webb (12).................................................         3,361,538      24.9%

All Directors and executive officers as a group....................         4,376,222      32.4%
(10 persons, including those listed above)
</TABLE>

                                       39
<PAGE>
 
- --------------------
 * Less than one percent.

(1) Does not include an  aggregate of 200,000 of such shares currently being
    held in escrow. Such shares will be distributed to either the Old Wireless
    One stockholders or the Heartland subsidiaries. The distribution of shares
    held in escrow will depend upon certain working capital post-closing
    adjustments.

 (2) Heartland and certain of its subsidiaries, CMCC, Premier Venture Capital
     Corporation, Advantage Capital Partners Limited Partnership and Advantage
     Capital Partners II Limited Partnership, Mr. Sternberg and Mr. Reilly, each
     of whose ownership of Common Stock is disclosed in the table, are parties
     to Stockholders Agreement. See "Stockholders Agreement." Each of the
     parties to the Stockholders Agreement disclaims beneficial ownership of the
     shares of Common Stock owned by the other parties to such agreement.

 (3) Heartland reported on a Schedule 13G filed with the SEC, as of December 31,
     1995, shared voting and dispositive power with respect to an aggregate of
     3,361,538 shares of Common Stock owned by certain direct and indirect
     subsidiaries of Heartland.

 (4) CMCC reported on a Schedule 13G filed with the SEC, as of December 31,
     1995, shared voting and dispositive power with respect to 1,991,690 shares
     of Common Stock, together with The Chase Manhattan Bank (National
     Association), the direct parent of CMCC, and The Chase Manhattan
     Corporation, the ultimate parent of CMCC.

 (5) As reported on a Schedule 13G filed with the SEC with respect to the shares
     of Common Stock held by Premier Venture Capital Corporation ("PVCC") as of
     December 31, 1995. PVCC is an indirect wholly owned subsidiary of Premier
     Bancorp, Inc., which is a publicly-traded corporation.

 (6) Advantage Capital Corporation ("ACC"), as the sole general partner of
     Advantage Capital Partners Limited Partnership and Advantage Capital
     Limited Partners II Limited Partnership, reported on a Schedule 13G filed
     with the SEC, as of December 31, 1995, sole voting and dispositive power
     with respect to the shares held by such partnerships. Mr. Steven T. Stull
     is the majority stockholder of ACC.

 (7) Includes 12,520 shares owned by Mr. Sternberg's wife and 85,537 shares
     issuable upon the exercise of presently exercisable options.

 (8) Includes 85,537 shares issuable upon the exercise of presently exercisable
     options.

 (9) Mr. Collis resigned from the Board of Directors on April 25, 1996.  At such
     time, Messrs. Burkhalter and Chavkin were appointed to the Board.

(10) Includes 3,361,538 shares beneficially owned by Heartland.  Mr. Holland is
     the Manager and President of Hunt Capital Group, L.L.C., a principal
     stockholder of Heartland. Mr. Holland is the Chairman of the Board of
     Heartland. Mr. Holland disclaims beneficial ownership of shares owned by
     Heartland.

(11) Reflects shares of Common Stock are beneficially owned by Baseball
     Partners. Mr. Luby is a general partner of Baseball Partners and therefore
     may be deemed to be a beneficial owner of such shares. Mr. Luby disclaims
     beneficial ownership of all of the shares of Common Stock owned by Baseball
     Partners in which Mr. Luby has no pecuniary interest. Certain affiliates of
     CMCC are general partners of Baseball Partners.

(12) Includes 3,361,538 shares beneficially owned by Heartland.  Mr. Webb is
     President and Chief Executive Officer and a director and principal
     stockholder of Heartland. Mr. Webb disclaims beneficial ownership of the
     shares of Common Stock owned by Heartland and in which Mr. Webb has no
     pecuniary interest.

                                       40
<PAGE>
 
 STOCKHOLDERS AGREEMENT

      In connection with the Heartland Transaction, CMCC, Baseball Partners,
 Premier Venture Capital Corporation, affiliates of Advantage Capital
 Corporation, Mr. Sternberg and Mr. Reilly, each of whom was a former
 stockholder of Old Wireless One, and Heartland and certain of its subsidiaries
 entered into a stockholders agreement (the "Stockholders Agreement"), whereby,
 among other things, they agreed to vote their Common Stock so that the Board of
 Directors of the Company will have up to seven members, up to three of whom
 will be designated by Heartland (at least one of whom must be independent of
 Heartland, the Company and the Old Wireless One stockholders who are parties to
 the Stockholders Agreement other than CMCC), up to two of whom will be
 designated by a majority of the Old Wireless One stockholders who are parties
 to the Stockholders Agreement other than CMCC (at least one of whom must be
 independent of the Company and such stockholders), and up to two of whom will
 be designated by CMCC.  The current Directors proposed by Heartland are Messrs.
 Holland, Shimer and Webb; the current Directors proposed by the Old Wireless
 One stockholders are Messrs. Sternberg and Luby; and the current Directors
 designated by CMCC are Messrs. Burkhalter and Chavkin.

      Based upon certain filings made by the parties to the Stockholders
 Agreement with the SEC, the Company believes that the parties to the
 Stockholders Agreement collectively beneficially own an aggregate of 7,607,159
 shares of Common Stock (including 171,074 shares of Common Stock issuable upon
 the exercise of presently exercisable stock options held by Messrs. Sternberg
 and Reilly), which represents approximately 55.6% of the outstanding Common
 Stock.  As a result, such stockholders are able to control the election of the
 members of the Company's Board of Directors and to generally exercise control
 over the Company's affairs.  The Stockholders Agreement also provides that,
 without the prior approval of the Board and until the third anniversary of the
 closing of the Heartland Transaction, the parties to the Stockholders Agreement
 may not, without the approval of a majority of the Directors, (i) acquire
 equity securities of the Company (or rights or options to acquire equity
 securities of the Company other than equity securities issued or issuable with
 respect to such Common Stock, securities issued to Messrs. Sternberg or Reilly
 pursuant to Board-approved option plans and the acquisition of up to 250,000
 shares of Common Stock by Heartland or ACC), (ii) solicit proxies or consents
 in opposition to solicitations made by or on behalf of the Board or (iii) other
 than in connection with the Stockholders Agreement, act together with any other
 person to acquire, hold, vote or dispose of securities of the Company.


 ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

      In April 1995, certain investors purchased redeemable convertible
 preferred stock and warrants to acquire common stock of Old Wireless One in a
 private placement resulting in net proceeds of approximately $14 million to Old
 Wireless One.  The following investors purchased redeemable convertible
 preferred stock and warrants to acquire common stock in the amounts indicated:
 CMCC--8,000 preferred shares and warrants to purchase 320,000 shares of common
 stock ($8.0 million); Premier Venture Capital Corporation--2,500 preferred
 shares and warrants to purchase 100,000 shares of common stock ($2.5 million);
 affiliates of Advantage Capital Corporation--2,000 preferred shares and
 warrants to purchase 80,000 shares of common stock ($2.0 million); and certain
 members of Mr. Sternberg's immediate family--252 preferred shares and warrants
 to purchase 8,400 shares of common stock.  All such preferred shares and
 warrants to purchase shares of common stock were converted into shares of
 Common Stock of the Company in the Heartland Transaction (defined below).

      In October 1995, Heartland and all the stockholders of Old Wireless One
 consummated a transaction (the "Heartland Transaction"), whereby the Company
 acquired (i) all of the outstanding capital stock of Old 

                                       41
<PAGE>
 
 Wireless One (which retained all of its assets and liabilities except its
 wireless cable television assets and certain related liabilities with respect
 to the Springfield, Missouri market which Heartland acquired) through the
 merger of a subsidiary of the Company with Old Wireless One and (ii) the
 wireless cable television assets and all related liabilities of certain
 subsidiaries of Heartland with respect to certain of Heartland's markets
 located in Texas, Louisiana, Alabama, Georgia and Florida. In connection with
 the Heartland Transaction, the contributing subsidiaries of Heartland and the
 stockholders of Old Wireless One received an aggregate of approximately 3.5
 million and approximately 6.5 million shares of Common Stock, respectively,
 with an aggregate of 200,000 of such shares of Common Stock placed in escrow to
 be distributed to either the Old Wireless One stockholders and/or the
 contributing subsidiaries of Heartland, but not to the Company. The
 distribution of the shares of Common Stock held in escrow will depend upon
 certain working capital post-closing adjustments. Upon consummation of the
 Heartland Transaction, the contributing subsidiaries of Heartland received a
 promissory note for $3 million and a promissory note for $7 million, which
 notes were repaid from the proceeds of the Company's debt and equity offerings.

      In connection with the Heartland Transaction, Heartland and the Company
 entered into an agreement whereby (i) the Company agreed not to compete with
 Heartland or any of Heartland's subsidiaries in the wireless cable television
 business in specified markets in which Heartland and its subsidiaries operate
 or have significant channel rights, (ii) Heartland agreed not to compete with
 the Company in the wireless cable television business in specified markets,
 including all of the markets described herein and (iii) if at any time a
 wireless cable television system operated by the Company interferes with the
 signal transmission of a wireless cable television system operated by Heartland
 or one of Heartland's subsidiaries (or vice versa), then the Company, Heartland
 and their respective subsidiaries will use their best efforts to negotiate and
 enter into an appropriate non-interference agreement.

      In connection with the Heartland Transaction, the Company entered into a
 registration agreement with Heartland, the contributing Heartland subsidiaries
 and all of the former stockholders of Old Wireless One (the "Registration
 Agreement").  Under the Registration Agreement, at any time after the second
 anniversary of the Heartland Transaction, the holders of a majority of the
 Common Stock issued to the former stockholders of Old Wireless One in the
 Heartland Transaction and the holders of a majority of the Common Stock issued
 to certain of Heartland's subsidiaries in the Heartland Transaction shall each
 have the right, subject to certain conditions, to require the Company to
 register any or all of such Common Stock under the Securities Act on Form S-1
 on three occasions at the Company's expense and on Form S-2 or S-3 on an
 additional three occasions at the Company's expense.  Heartland and its
 subsidiaries and the stockholders of Old Wireless One are also entitled to
 request the inclusion of any Common Stock subject to the Registration Agreement
 in any registration statement at the Company's expense whenever the Company
 proposes to register any of its securities under the Securities Act, subject to
 certain conditions.

      In connection with the Heartland Transaction, the Company, Heartland and
 certain of the Old Wireless One stockholders entered into the Stockholders
 Agreement.  See "Security Ownership of Certain Beneficial Owners and
 Management-Stockholders Agreement."

      The Company leases approximately 2,500 square feet of office space for its
 corporate headquarters in Baton Rouge, Louisiana, under a lease from Starmount.
 Mr. Sternberg is Chairman, Chief Executive Officer and owner of Starmount.  The
 Company pays approximately $25,000 to Starmount annually for such space.  The
 Company believes the lease was entered into on terms reflecting then current
 market rates.  The lease with Starmount expires on April 30, 1997.  The Company
 is currently in the process of moving into larger corporate headquarters and
 expects to terminate such lease as of April 30, 1996 without further payment or
 penalty.

                                       42
<PAGE>
 
      The terms of the transactions described above were determined by the
 parties thereto, and the Company believes that such transactions involving
 affiliates were on terms no less favorable to the Company than could have been
 obtained from unaffiliated third parties in arms-length transactions.  The
 Company expects that all future transactions between the Company and its
 officers, Directors, principal stockholders and affiliates will be on terms no
 less favorable to the Company than could be obtained from unaffiliated third
 parties.

                                       43
<PAGE>
 
                                    PART IV

 ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.

       (a) The following documents are filed as a part of this report:

           1. Financial Statements. The following consolidated financial
              statements of the Company and the report of the independent
              auditors thereon, are included in this Form 10-K on pages F-1
              through F-__:

                       Independent Auditors' Report
                       Consolidated Balance Sheets at December 31, 1994 and 1995
                       Consolidated Statements of Operations for the period from
                       February 4, 1993 (inception) to December 31, 1993 and for
                       the years ended December 31, 1994 and 1995
                       Consolidated Statements of Changes in Stockholders'
                       Equity for the period from February 4, 1993 (inception)
                       to December 31, 1993 and for the years ended December 31,
                       1994 and 1995
                       Consolidated Statements of Cash Flows for the period from
                       February 4, 1993 (inception) to December 31, 1993 and for
                       the years ended December 31, 1994 and 1995
                       Notes to Consolidated Financial Statements

           2.   Financial Statement Schedules.  The following financial
                statement schedule of the Company for the period from February
                4, 1993 (inception) to December 31, 1993 and the years ended
                December 31, 1994 and 1995 is included in this Form 10-K on page
                S-1.

                SCHEDULE NO.   DESCRIPTION                         PAGE NO.
                ------------   -----------                         --------
                Schedule II    Valuation and Qualifying Accounts    S-1

                All other financial statement schedules have been omitted
                because they are inapplicable or the required information is
                included or incorporated by reference elsewhere herein.

           3.   Exhibits. The Company will furnish to any eligible stockholder,
                upon written request of such stockholder, a copy of any exhibit
                listed below upon the payment of a reasonable fee equal to the
                Company's expenses in furnishing such exhibit.

                                       44
<PAGE>
 
<TABLE> 
<CAPTION> 

EXHIBIT
  NO.                                 EXHIBIT
- -------                               -------
<C>      <S> 
 2.1     Contribution Agreement and Agreement and Plan of Merger, dated October
         18, 1995, among, inter alia, the Company, Wireless One Operating
         Company and its former stockholders and Heartland.(1)

 2.2     Escrow Agreement, dated October 24, 1995, among the parties to Exhibit
         2.1.(1)

 3.1(i)  Amended and Restated Certificate of Incorporation of
         the Company.(2)

 3.1(ii) By-Laws of the Company.(2)

 4.1     1995 Long-Term Performance Incentive Plan of the Company.(1)+

 4.2     1995 Directors' Stock Option Plan of the Company.(1)+

 4.3     Warrant Agreement, dated October 18, 1995, between the Company and
         Gerard Klauer Mattison & Co., LLC (including form of warrant
         certificate).(1)

 4.4     Registration Agreement, dated October 24, 1995, among the Company,
         Heartland and the former stockholders of Wireless One Operating
         Company.(1)

 4.5     Stockholders Agreement, dated October 18, 1995, among the Company,
         Heartland and certain former stockholders of Wireless One Operating
         Company.(1)

 4.6    Indenture, dated October 24, 1995, between the Company and United States
        Trust Company of New York, as Trustee.(1)

 4.7    Warrant Agreement, dated October 24, 1995, between the Company and
        United States Trust Company of New York, as Warrant Agent.(1)

 4.9    Unit Agreement, dated October 24, 1995, between the Company and United
        States Trust Company of New York, as Unit Agent and Warrant Agent.(1)

 10.1   Standard forms of MDS License Agreement of the Company.(2)

 10.2   Standard forms of ITFS License Agreement of the Company.(2)

 21.1   Subsidiaries of the Company.*

 24.1   Powers of Attorney.*
___________
</TABLE> 

                                       45
<PAGE>
 
      (1) Incorporated herein by reference to the same numbered exhibit to the
          Company's Form 10-Q for the quarterly period ended September 30, 1995
          (Commission File No. 0-26836).

      (2) Incorporated herein by reference to the same numbered exhibit to the
          Company's Registration Statement on Form S-1 (Commission File No. 33-
          94942), as declared effective by the Commission on October 18, 1995.

       +  Denotes a management contract or compensatory plan or arrangement
          required to be filed with this Form 10-K pursuant to Item 14(c) of
          Form 10-K.

       *  Previously filed.

  (b)  Reports on Form 8-K.

       None.

                                       46
<PAGE>
 
                                   SIGNATURES
    
      Pursuant to the requirements of Section 13 or 15(d) of the Securities
 Exchange Act of 1934, the Registrant has duly caused this Amendment No. 2 to
 Annual Report to be signed on its behalf by the undersigned, thereunto duly
 authorized, on this 1st day of July, 1996.     

                                                  WIRELESS ONE, INC.
 
 
                                        By     /s/ Sean E. Reilly
                                        -------------------------------------- 
                                                   Sean E. Reilly
                                        President and Chief Executive Officer
    
      Pursuant to the requirements of the Securities Exchange Act of 1934, this
 Amendment No. 2 to Annual Report has been signed below by the following persons
 on behalf of the registrant in the capacities indicated on this 1st day of
 July, 1996.     

<TABLE>    
<CAPTION>
       SIGNATURE                             CAPACITY
- -----------------------  -------------------------------------------------
<S>                      <C>
 
  /s/ Sean E. Reilly     President, Chief Executive Officer and Director
- -----------------------  (Principal Executive Officer)
      Sean E. Reilly

 
 /s/ Michael C. Ellis    Vice President and Controller (Principal
- -----------------------  Accounting Officer)
     Michael C. Ellis
 
   *                     Director
- -----------------------
Arnold L. Chavkin

 
   *                     Director
- -----------------------
Henry M. Burkhalter

 
   *                     Director
- -----------------------
William K. Luby

 
   *                     Director
- -----------------------
J.R. Holland, Jr.

 
   *                     Director
- -----------------------
Daniel L. Shimer

 
                         Director
   *
- -----------------------
David E. Webb
</TABLE>     

                                       47
<PAGE>
 
   *  The undersigned, by signing his name hereto, does sign and execute this
      Annual Report on Form 10-K pursuant to the Powers of Attorney executed by
      the above-named Officers and Directors of the Company and filed with the
      Securities and Exchange Commission on behalf of such Officers and
      Directors.



 By           /s/ Sean E. Reilly
    ----------------------------------
      Sean E. Reilly, Attorney-in-Fact

                                       48
<PAGE>
 
                               INDEX TO EXHIBITS
<TABLE>
<CAPTION>
 
 
                                                                                 SEQUENTIALLY
EXHIBIT                                                                            NUMBERED
NUMBER                                  EXHIBIT                                      PAGE
- -------  ----------------------------------------------------------------------  -------------
<C>      <S>                                                                     <C>
2.1      Contribution Agreement and Agreement and Plan of Merger, dated
         October 18, 1995, among, inter alia, the Company, Wireless One
         Operating Company and its former stockholders and Heartland                       (1)
 
2.2      Escrow Agreement, dated October 24, 1995, among the parties to
         Exhibit 2.1                                                                       (1)
 
3.1(i)   Amended and Restated Certificate of Incorporation of the Company                  (2)

3.1(ii)  By-Laws of the Company                                                            (2)

4.1      1995 Long-Term Performance Incentive Plan of the Company+                         (1)

4.2      1995 Directors' Stock Option Plan of the Company+                                 (1)

4.3      Warrant Agreement, dated October 18, 1995, between the Company and
         Gerard Klauer Mattison & Co., LLC (including form of warrant
         certificate)                                                                      (1)

4.4      Registration Agreement, dated October 24, 1995, among the Company,
         Heartland and the former stockholders of Wireless One Operating
         Company                                                                           (1)

4.5      Stockholders Agreement, dated October 18, 1995, among the Company,
         Heartland and certain former stockholders of Wireless One Operating
         Company                                                                           (1)

4.6      Indenture, dated October 24, 1995, between the Company and United
         States Trust Company of New York, as Trustee                                      (1)

4.7      Warrant Agreement, dated October 24, 1995, between the Company and
         United States Trust Company of New York, as Warrant Agent                         (1)

4.9      Unit Agreement, dated October 24, 1995, between the Company and
         United States Trust Company of New York, as Unit Agent and Warrant
         Agent                                                                             (1)

10.1     Standard forms of MDS License Agreement of the Company                            (2)

10.2     Standard forms of ITFS License Agreement of the Company                           (2)

21.1     Subsidiaries of the Company*

24.1     Powers of Attorney*
</TABLE>

                                       49
<PAGE>
 
 _______________
 (1) Incorporated herein by reference to the same numbered exhibit to the
     Company's Form 10-Q for the quarterly period ended September 30, 1995
     (Commission File No. 0-26836).

 (2) Incorporated herein by reference to the same numbered exhibit to the
     Company's Registration Statement on Form S-1 (Commission File No. 33-
     94942), as declared effective by the Commission on October 18, 1995.

 + Denotes a management contract or compensatory plan or arrangement required to
     be filed with this Form 10-K pursuant to Item 14(c) of Form 10-K.

 * Previously filed.

                                       50
<PAGE>
 
                               WIRELESS ONE, INC.

                       Consolidated Financial Statements

                           December 31, 1994 and 1995


                   With Independent Auditors' Report Thereon
<PAGE>
 
                          Independent Auditors' Report
                          ----------------------------


The Board of Directors
Wireless One, Inc.:


We have audited the accompanying consolidated balance sheets of Wireless One,
Inc. and subsidiaries as of December 31, 1994 and 1995, and the related
consolidated statements of operations, stockholders' equity, and cash flows for
the period from February 4, 1993 (inception) through December 31, 1993 and the
years ended December 31, 1994 and 1995.  In connection with our audits of the
consolidated financial statements, we have also audited the financial statement
schedule as listed in the accompanying index.  These consolidated financial
statements and financial statement schedule are the responsibility of the
Company's management.  Our responsibility is to express an opinion on these
consolidated financial statements and financial statement schedule based on our
audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Wireless One, Inc.
and subsidiaries as of December 31, 1994 and 1995, and the results of their
operations and their cash flows for the period from February 4, 1993 (inception)
through December 31, 1993 and the years ended December 31, 1994 and 1995, in
conformity with generally accepted accounting principles.  Also in our opinion,
the related financial statement schedule, when considered in relation to the
basic consolidated financial statements taken as a whole, presents fairly, in
all material respects, the information set forth therein.


                                                   KPMG PEAT MARWICK LLP


New Orleans, Louisiana
March 22, 1996



                                      F-1
<PAGE>
 
                               WIRELESS ONE, INC.

                          Consolidated Balance Sheets

                           December 31, 1994 and 1995
<TABLE>
<CAPTION>
 
   Assets                                                              1994          1995
   -----                                                           ------------  ------------
<S>                                                                 <C>           <C>
Current assets:
 Cash and cash equivalents                                          $    24,481   110,380,329
 Marketable investment securities - restricted (note 3)                       -    17,637,839
 Subscriber receivables, less allowance for doubtful accounts of
  $4,000 and $73,641 in 1994 and 1995, respectively                     110,219       143,633
 Accrued interest and other receivables                                   3,450       405,241
 Prepaid expenses                                                        55,515       796,389
                                                                    -----------   -----------
 
Total current assets                                                    193,665   129,363,431
 
Property and equipment, net (note 4)                                  3,078,523    14,266,755
Leased license investment, net of accumulated amortization of
 $230,902 and $548,283 in 1994 and 1995, respectively                 5,540,036    26,724,238
Marketable investment securities - restricted (note 3)                        -    35,755,505
Other assets (note 5)                                                   102,000     7,689,945
                                                                    -----------   -----------
 
                                                                    $ 8,914,224   213,799,874
                                                                    ===========   ===========
   Liabilities and Stockholders' Equity
   ------------------------------------                           
 
Current liabilities:
 Accounts payable                                                       228,835     2,356,707
 Accrued expenses                                                        44,779       862,100
 Accrued interest                                                             -     3,683,333
 Current maturities of long-term debt (note 6)                        1,457,295       376,780
                                                                    -----------   -----------
 
Total current liabilities                                             1,730,909     7,278,920
 
Long-term debt (note 6)                                               2,839,602   150,871,267
                                                                    -----------   -----------
 
                                                                      4,570,511   158,150,187
                                                                    -----------   -----------
 
Redeemable convertible preferred stock, $.01 par value; 15,000
 shares authorized, no shares issued or outstanding (note 8)                  -             -
 
Stockholders' equity:
 Preferred stock, $.01 par value, 10,000,000 shares authorized,
  no shares issued or outstanding                                             -             -
 Common stock, $0.01 par value, 50,000,000 shares authorized,
  2,013,950 and 13,498,752 shares issued and outstanding in
  1994 and 1995, respectively                                            20,139       134,988
 Additional paid-in capital                                           9,979,861    65,631,596
 Subscriptions receivable                                            (3,231,864)            -
 Accumulated deficit                                                 (2,424,423)  (10,116,897)
                                                                    -----------   -----------
 
Total stockholders' equity                                            4,343,713    55,649,687
 
Commitments and contingencies (note 11)
                                                                    -----------   ----------- 
                                                                    $ 8,914,224   213,799,874
                                                                    ===========   ===========
</TABLE>
See accompanying notes to consolidated financial statements.

                                      F-2
<PAGE>
 
                               WIRELESS ONE, INC.

                     Consolidated Statements of Operations

                  The period from February 4, 1993 (inception)
                       through December 31, 1993 and the
                     years ended December 31, 1994 and 1995
<TABLE>
<CAPTION>
 
 
                                                 1993         1994         1995
                                              -----------  -----------  -----------
<S>                                           <C>          <C>          <C>
 
Revenues                                      $        -      380,077    1,343,969
                                              ----------   ----------   ----------
 
Operating expenses:
 Systems operations                               24,429      274,886      841,819
 Selling, general and administrative             110,281    1,800,720    4,431,839
 Depreciation and amortization                    27,489      413,824    1,783,066
                                              ----------   ----------   ----------
 
                                                 162,199    2,489,430    7,056,724
                                              -----------  ----------   ----------
 
Operating loss                                  (162,199)  (2,109,353)  (5,712,755)
                                              ----------   -----------  -----------
Other income (expense):
 Interest expense                                   (411)    (171,702)  (4,070,184)
 Interest income                                       -            -    2,024,116
 Other                                                 -       19,242       66,349
                                              ----------   ----------   ----------      
 
Total other income (expense)                        (411)    (152,460)  (1,979,719)
                                              ----------   ----------   ----------
 
Net loss                                        (162,610)  (2,261,813)  (7,692,474)
 
Preferred stock dividends and discount
 accretion (note 8)                                    -            -     (786,389)
                                              ----------   ----------   ----------
 
Net loss applicable to common stock           $ (162,610)  (2,261,813)  (8,478,863)
                                              ==========   ==========   ==========
 
Net loss per common share                          $(.30)       (1.21)       (2.02)
                                              ==========   ==========   ==========
 
Weighted average common shares outstanding       538,127    1,863,512    4,187,736
                                              ==========   ==========   ==========
 
</TABLE>

See accompanying notes to consolidated financial statements.



                                      F-3
<PAGE>
 
                               WIRELESS ONE, INC.

                Consolidated Statements of Stockholders' Equity

                  The period from February 4, 1993 (inception)
                       through December 31, 1993 and the
                     years ended December 31, 1994 and 1995
<TABLE>
<CAPTION>
 
                                                       Additional    Subscrip-
                                             Common      paid-in       tions     Accumulated
                                             stock       capital    receivable     deficit        Total
                                           ----------  -----------  -----------  ------------  -----------
<S>                                        <C>         <C>          <C>          <C>           <C>
Issuance of 538,127 shares of
 common stock and recapi-
 talization upon merger with
 Wireless One, L.L.C.
   (note 1 (a))                              $  5,381     834,619     (219,020)            -      620,980
 
Net loss                                            -           -            -      (162,610)    (162,610)
                                           ----------  ----------   ----------   -----------   ----------
 
Balance at December 31, 1993                    5,381     834,619     (219,020)     (162,610)     458,370
 
Issuance of 1,475,823
  shares of common stock                       14,758   9,145,242   (8,660,000)            -      500,000
 
Collections of subscriptions receivable             -           -    5,647,156             -    5,647,156
 
Net loss                                            -           -            -    (2,261,813)  (2,261,813)
                                           ----------  ----------   ----------   -----------   ----------
 
Balance at December 31, 1994                   20,139   9,979,861   (3,231,864)   (2,424,423)   4,343,713
 
Collections of subscriptions
  receivable                                        -           -    3,231,864             -    3,231,864
 
Conversion of redeemable
  preferred stock and warrants
  into 4,524,512 shares of
  common stock                                 45,246  14,453,442            -             -   14,498,688
 
Issuance of 3,450,000 shares of
  common stock pursuant to
  initial public offering                      34,500  32,340,708            -             -   32,375,208
 
Issuance of 750,000 warrants                        -   3,015,000            -             -    3,015,000
 
Issuance of 3,510,290 shares of
  common stock in purchase
  transactions                                 35,103   6,628,974            -             -    6,664,077
 
Preferred stock dividends and
  accretion of discount                             -    (786,389)           -             -     (786,389)
 
Net loss                                            -           -            -    (7,692,474)  (7,692,474)
                                           ----------  ----------   ----------   -----------   ----------
 
Balance at December 31, 1995                 $134,988  65,631,596            -   (10,116,897)  55,649,687
                                           ==========  ==========   ==========   ===========   ==========
</TABLE>
See accompanying notes to consolidated financial statements.



                                      F-4
<PAGE>
 
                               WIRELESS ONE, INC.

                     Consolidated Statements of Cash Flows

                  The period from February 4, 1993 (inception)
                       through December 31, 1993 and the
                     years ended December 31, 1994 and 1995
<TABLE>
<CAPTION>
 
 
                                                       1993        1994          1995
                                                    ----------  -----------  ------------
<S>                                                 <C>         <C>          <C>
Cash flows from operating activities:
  Net loss                                          $(162,610)  (2,261,813)   (7,692,474)
  Adjustments to reconcile net loss to net cash
   used in operating activities:
    Bad debt expense                                        -       54,608       196,281
    Depreciation and amortization                      27,489      413,824     1,783,066
    Amortization of debt discount                           -      104,767       328,301
    Non-cash interest income                                -            -      (213,230)
    Changes in assets and liabilities:
      Receivables                                           -     (167,277)     (571,957)
      Prepaid expenses                                 (9,000)     (46,515)     (468,707)
      Accounts payable and accrued expenses            36,236      237,378     6,004,541
                                                    ---------   ----------   -----------
 
        Net cash used in operating activities        (107,885)  (1,665,028)     (634,179)
                                                    ---------   ----------   -----------
 
Cash flows from investing activities:
  Purchase of investments and other assets                  -     (102,000)   (1,533,446)
  Capital expenditures                               (288,123)  (2,960,842)   (9,805,057)
  Acquisition of intangible assets                   (154,854)  (5,156,054)   (6,762,415)
  Purchase of marketable investment securities              -            -   (53,180,114)
                                                    ---------   ----------   -----------
 
        Net cash used in investing activities        (442,977)  (8,218,896)  (71,281,032)
                                                    ---------   ----------   -----------
 
Cash flows from financing activities:
  Proceeds from issuance of long-term debt and
   warrants                                            20,722    4,275,819   150,014,902
  Principal payments on long-term debt                 (1,104)    (103,306)  (11,502,054)
  Debt issuance costs                                       -            -    (5,593,839)
  Issuance of common stock                            619,980    5,647,156    35,008,396
  Issuance of redeemable preferred stock                    -            -    14,343,654
                                                    ---------   ----------   -----------
 
        Net cash provided by financing activities     639,598    9,819,669   182,271,059
                                                    ---------   ----------   -----------
 
        Net increase (decrease) in cash                88,736      (64,255)  110,355,848
 
Cash and cash equivalents at beginning of period            -       88,736        24,481
                                                    ---------   ----------   -----------
 
Cash and cash equivalents at end of period          $  88,736       24,481   110,380,329
                                                    =========   ==========   ===========
 
</TABLE>

See accompanying notes to consolidated financial statements.

                                      F-5
<PAGE>
 
                               WIRELESS ONE, INC.

                   Notes to Consolidated Financial Statements

                           December 31, 1994 and 1995


(1)  Description of Business and Summary of Significant Accounting Policies
     ----------------------------------------------------------------------

 (a) Description of Organization
     ---------------------------

     Wireless One Inc. was formed in June 1995 by the shareholders of a
     predecessor company (Old Wireless One) and Heartland Wireless
     Communications, Inc. (Heartland) for the purpose of further developing,
     owning, and operating wireless cable television systems primarily in select
     southern and southeastern markets. Old Wireless One had been formed on
     December 23, 1993, in conjunction with the merger of its predecessor,
     Wireless One, L.L.C., a Limited Liability Company (LLC). LLC had been
     formed on February 4, 1993 with six members and on December 23, 1993, Old
     Wireless One acquired all of the net assets and outstanding interests of
     LLC in a tax free reorganization. Accordingly, the accompanying
     consolidated financial statements include results of operations of Wireless
     One, Inc. and its predecessor companies since February 4, 1993. Unless
     otherwise indicated, references to the Company include Wireless One, Inc.
     and its predecessors.

 (b) Consolidation Policy
     --------------------

     The consolidated financial statements include the accounts of the
     Company and its majority-owned subsidiaries.  All significant intercompany
     balances and transactions are eliminated in consolidation.

 (c) Property and Equipment
     ----------------------

     Property and equipment are stated at cost and include the cost of
     transmission equipment as well as subscriber installations. The Company
     capitalizes the excess of direct costs of subscriber installations over
     installation fees. These direct costs include reception materials and
     equipment on subscriber premises, installation labor and overhead charges
     and direct commissions. Prior to 1995, installation fees were recognized in
     revenues and commissions were expensed. The effect of the above change had
     no material effect on the 1994 and 1995 results of operations.

     Depreciation and amortization are recorded on a straight-line basis for
     financial reporting purposes over the estimated useful lives of the assets.
     Any unamortized balance of the nonrecoverable portion of the cost of a
     subscriber installation is fully depreciated upon subscriber disconnect and
     the related cost and accumulated depreciation are removed from the balance
     sheet. Repair and maintenance costs are charged to expense when incurred;
     renewals and betterments are capitalized.
     
     Equipment awaiting installation consists primarily of accessories, parts
     and supplies for subscriber installations, and is stated at the lower of
     average cost or market.

                                                                     (Continued)



                                      F-6
<PAGE>
 
                               WIRELESS ONE, INC.

                   Notes to Consolidated Financial Statements


 (d) Leased License Investment
     -------------------------

     Leased license investment consists primarily of costs incurred in
     connection with the Company's acquisition of channel rights. Channel rights
     represent the right to utilize all of the capacity on channels operated
     under a license received from the Federal Communications Commission
     ("FCC"). These assets are recorded at cost and amortized using the straight
     line method over the assets' estimated useful lives, usually 10-20 years,
     beginning with inception of service in each market. As of December 31, 1994
     and 1995, approximately $4,686,000 and $17,809,000 of channel rights were
     not subject to amortization.
    
     The Company periodically evaluates the propriety of the carrying amounts of
     the leased license investment in each market, as well as the amortization
     period based on estimated undiscounted future cash flows to determine
     whether current events or circumstances warrant adjustments to the carrying
     amounts or a revised estimate of the useful life. If warranted, an
     impairment loss would be recognized to reduce the carrying amount of the
     related assets to management's estimate of the fair value of the individual
     market.

 (e) Revenue Recognition
     -------------------

     Revenues from subscribers are recognized in the month that the service is
     provided.

 (f) Income Taxes
     ------------

     The Company utilizes the asset and liability method of accounting for
     income taxes. Under this method, deferred tax assets and liabilities are
     recognized for the future tax consequences attributable to differences
     between the financial statement carrying amounts of existing assets and
     liabilities and their respective tax bases. Deferred tax assets and
     liabilities are measured using enacted tax rates expected to apply to
     taxable income in the years in which those temporary differences are
     expected to be recovered. The effect on deferred tax assets and liabilities
     of a change in tax rates is recognized in income in the period that
     includes the enactment date.
     
     A valuation allowance is provided to reduce the carrying value of deferred
     tax assets to an amount which more likely than not will be realized.
     Changes in the valuation allowance represent changes in an estimate and are
     reflected as an adjustment to income tax expense in the period of the
     change.

     The Company files a consolidated federal income tax return which includes
     all of its subsidiaries.  Losses incurred from inception through December
     22, 1993 were attributed directly to the members of the L.L.C., and,
     accordingly, are not available to offset the Company's future taxable
     income.


                                                                     (Continued)



                                      F-7
<PAGE>
 
                               WIRELESS ONE, INC.

                   Notes to Consolidated Financial Statements


 (g) Net Loss Per Common Share
     -------------------------

     Net loss per common share is based on the net loss applicable to common
     stock divided by the weighted average number of common shares outstanding
     during the period presented. All share and per share data, including the
     weighted average number of common shares outstanding, for all periods prior
     to the Heartland Transaction (see note 2) gives retroactive effect to the
     exchange of approximately one share of Old Wireless One common stock for 4
     shares of Wireless One, Inc. Shares issuable upon exercise of stock options
     and warrants are antidilutive and have been excluded from the calculation.

 (h) Debt Issuance Costs
     -------------------

     Costs incurred in connection with issuance of the Company's 13% Senior
     notes are included in other assets and are being amortized using the
     interest method over the term of the notes.

 (i) Cash and Cash Equivalents
     -------------------------

     Cash and cash equivalents includes cash and temporary cash investments that
     are highly liquid and have original maturities of three months or less.

 (j) Use of Estimates
     ----------------

     The preparation of financial statements in accordance with generally
     accepted accounting principles requires management to make estimates and
     assumptions that affect the reported amounts of assets and liabilities and
     disclosure of contingent assets and liabilities at the date of the
     financial statements and the reported amounts of revenues and expenses
     during the reporting period. Actual results could differ from those
     estimates.

 (k) Marketable Investment Securities
     --------------------------------

     Investments in marketable securities at December 31, 1995 consist of U.S.
     Treasury securities which mature periodically through October 1998. The
     Company has the ability and intent to hold these investments until maturity
     and, accordingly, has classified these investments as held-to-maturity
     investments. Held-to-maturity investments are recorded at amortized cost,
     adjusted for amortization of premiums or discounts. Premiums and discounts
     are amortized over the life of the related held-to-maturity investment as
     an adjustment to yield using the effective interest method. A decline in
     market value of the Company's investments below cost that is deemed other
     than temporary results in a reduction in carrying amount to fair value. The
     impairment is charged to earnings and a new cost basis for the investment
     is established.


                                                             (Continued)
 


                                      F-8
<PAGE>
 
                               WIRELESS ONE, INC.

                   Notes to Consolidated Financial Statements


(2)  Initial Public Offering and Heartland Transaction
     -------------------------------------------------

     During October, 1995, the Company completed a series of transactions which
     included (i) the issuance of 3,450,000 shares of common stock at $10.50 per
     share in an initial public offering; (ii) the issuance of $150,000,000 of
     13% Senior Notes due in 2003 and warrants to purchase 450,000 shares of the
     Company's common stock, and (iii) the acquisition of certain wireless cable
     television assets and related liabilities of certain subsidiaries of
     Heartland for common stock of the Company and notes (the Heartland
     Transaction).

     The consummation of the Heartland transaction included the Company's
     acquisition of all of the outstanding capital stock of Old Wireless One and
     certain wireless cable television assets and related liabilities in
     Heartland's markets in Texas, Louisiana, Alabama, Georgia and Florida. In
     connection with the Heartland transaction, the shareholders of Old Wireless
     One received approximately 6.5 million shares of the Company's common stock
     and Heartland received approximately 3.5 million shares of the Company's
     common stock. In addition, Heartland received notes in the amount of
     $10,000,000, which were subsequently repaid by the Company from the
     proceeds of the offerings of the Company's common stock and Senior Notes.

     The Heartland transaction has been accounted for as a business combination
     using the purchase method of accounting. In accordance with Staff
     Accounting Bulletin No. 48, the Heartland assets and liabilities acquired
     have been recorded using the historical cost basis previously reported by
     Heartland, reduced by the amount of notes issued to Heartland in connection
     with the transaction. The assets acquired consist primarily of systems and
     equipment and various wireless cable channel rights. The following is a
     summary of the net assets acquired:
<TABLE>
<CAPTION>
 
<S>                                                    <C>
     Current assets                                    $    318,892
     Current liabilities                                    (35,956)
     Systems and equipment, net                           2,392,711
     Leased license investment and other intangibles     13,476,534
                                                       ------------
 
        Net assets acquired                              16,152,181

        Notes issued to Heartland                       (10,000,000)
                                                       ------------ 

                                                       $  6,152,181
                                                       ============
</TABLE> 

                                                                     (Continued)



                                      F-9
<PAGE>
 
                               WIRELESS ONE, INC.

                   Notes to Consolidated Financial Statements


  The 1995 financial statements of Wireless One, Inc. include the results of
  operations of the business interests acquired in the Heartland Transaction
  since October 18, 1995.  Pro forma unaudited consolidated operating results of
  the Company and the Heartland business acquired for the years ended December
  31, 1994 and 1995, assuming the transaction had been completed as of January
  1, 1994 and 1995, are summarized below (in thousands except per share
  amounts):
<TABLE>
<CAPTION>
 
                                                 1994         1995
                                             ------------  -----------
<S>                                          <C>           <C>
 
    Total revenues                           $ 1,287,312    1,976,142
 
    Operating expenses:
      Systems operations                       1,052,799    1,433,934
      Selling, general and administrative      2,306,280    4,780,286
      Depreciation and amortization              658,177    1,977,028
                                             -----------   ----------
 
          Total operating expenses             4,017,256    8,191,248
                                             -----------   ----------
 
          Operating loss                      (2,729,944)  (6,215,106)
 
    Interest expense                          (1,065,967)  (4,738,611)
 
    Interest income and other                     19,242    2,090,465
                                             -----------   ----------
 
          Net loss                           $(3,776,669)  (8,863,252)
                                             ===========   ==========
 
          Net loss per share                      $(0.29)       (0.68)
                                             ===========   ==========
</TABLE>

 These pro forma results have been prepared for comparative purposes only and
 include an adjustment for additional interest expense associated with the
 portion of the proceeds of the notes utilized to repay $7 million of notes to
 Heartland.  They do not purport to be indicative of the results of operations
 which actually would have resulted had the combination been in effect on
 January 1, 1994 and 1995 or of future results of operations of the consolidated
 entities.

 (3) Marketable Investment Securities - Restricted
     ---------------------------------------------

     Marketable investment securities - restricted at December 31, 1995 consists
     of U.S. Treasury securities placed in escrow pursuant to the bond indenture
     relating to the 13% Senior Notes due 2003. The investments have been
     deposited into an escrow account and, pending disbursement, the collateral
     agent has a first priority lien on the escrow account for the benefit of
     the holders of the notes. Such funds may be disbursed from the escrow
     account only to pay interest on the Notes and, upon certain repurchases or
     redemptions of the Notes, to pay principal of and premium, if any, thereon.
     The maturities of the securities purchased have been matched to the
     interest payment dates of the notes.


                                                                     (Continued)


                                      F-10
<PAGE>
 
                               WIRELESS ONE, INC.

                   Notes to Consolidated Financial Statements


    A summary of the Company's restricted marketable securities as of December 
31, 1995 follows:

<TABLE> 
<CAPTION> 
                               Amortized        Unrealized       Unrealized         Fair
                                 Cost              Loss             Gain           Value
                              ----------       ------------     -----------       -------
<S>                           <C>              <C>               <C>               <C> 
12/31/95
- --------
U.S. Treasury Notes            22,343,879          (1,110)         113,163        22,455,932
Other Debt Securities          31,049,415              --          199,185        31,248,600
                               ----------          ------          -------        ----------
                               53,393,294          (1,110)         312,348        53,704,532
                               ==========          ======          =======        ==========
</TABLE> 

    Scheduled maturities for the marketable securities held at December 31,
1995, are as follows:

<TABLE> 
<CAPTION> 
                                     Amortized                 Fair
                                       Cost                    Value
                                    -----------             ----------
<S>                                 <C>                     <C> 
Maturing in less than 1 year        11,471,559              17,665,069
Maturing from 1-5 years             41,921,735              36,039,463
                                    -----------             ----------
                                    53,393,294              53,704,532
                                    ===========             ==========
</TABLE> 

(4) Property and Equipment
    ----------------------

    Major categories of property and equipment at December 31, 1994 and 1995 are
    as follows :

<TABLE>
<CAPTION>
 
                                        Estimated
                                           Life          1994           1995
                                      ------------  -------------  ------------
<S>                                           <C>    <C>            <C>
                                                 
  Equipment awaiting installation                5   $    422,109     2,230,144
  Subscriber premises equipment
   and installation costs                        5      1,021,382     3,561,714
  Transmission equipment and system              
   construction costs                           10      1,534,028     8,092,890
  Office furniture and equipment                 7        219,629     1,270,131
  Buildings and leasehold improvements        31.5         91,723       523,203
                                                     ------------  ------------
                                                 
                                                        3,288,871    15,678,082
                                                 
  Less accumulated depreciation                          (210,348)   (1,411,327)
                                                      -----------  ------------
 
                                                      $ 3,078,523    14,266,755
                                                      ===========    ==========
</TABLE> 
 (5)  Other Assets
      ------------
 
      Other assets at December 31, 1994 and 1995
      consist of the following:
 
<TABLE> 
<CAPTION> 
                                                          1994            1995
                                                      -----------     ----------
<S>                                                   <C>             <C>
  Debt issuance costs, net of                                    
   accumulated amortization                                      
   of $163,927                                        $         -      6,053,898
  Deposits                                                      -      1,410,543
  Other                                                   102,000        225,504
                                                      -----------    -----------
                                                                 
                                                      $   102,000      7,689,945
                                                      ===========    ===========
</TABLE> 

 (6)  Long-term Debt
      --------------
 
      Long-term debt consists of the following:

<TABLE> 
<CAPTION> 
                                                          1994           1995
                                                      ------------   -----------
     <S>                                              <C>            <C>     
     13% Senior Notes due 2003;                            
      face value of $150,000,000, net of                  
      unamortized discount                            $         -    148,149,131

     Subordinated non-interest bearing notes
      (face value of $3,700,000),
      discounted to an 8% effective rate,
      principal and interest due in
      installments through July 1997                    2,949,986      2,939,156
</TABLE> 

                                                                     (Continued)
                                      F-11
<PAGE>
 
                               WIRELESS ONE, INC.

                   Notes to Consolidated Financial Statements
<TABLE>
<CAPTION>
 
 
                                                           1994           1995
                                                       -------------  -------------
<S>                                                    <C>            <C>
 $3,000,000 revolving line of credit, due September
 30, 1995, with interest due quarterly at the prime
 rate, (7.25% at December 31, 1994) secured by
 assignment of stock subscriptions receivable          $  1,106,243              -
 
 Other                                                      240,668        159,760
                                                       ------------   ------------
 
                                                          4,296,897    151,248,047
 Less current maturities                                 (1,457,295)      (376,780)
                                                       ------------   ------------
 
  Long-term debt, excluding current maturities         $  2,839,602    150,871,267
                                                       ============   ============
 
Long term debt matures as follows:
 
     1996                                                             $    376,780
     1997                                                                2,572,136
     1998                                                                        -
     1999                                                                  150,000
     2000                                                                        -
     Thereafter                                                        148,149,131
</TABLE>

Interest on the Senior Notes (the "Notes") is payable semi-annually on April 15
and October 15 of each year, commencing April 15, 1996.  The Notes are
redeemable at the option of the Company, in whole or in part, at any time on or
after October 15, 1999, at variable redemption prices in excess of par.  On or
prior to October 15, 1998, the Company may redeem up to 30% of the aggregate
principal amount of the Notes with the proceeds from a sale to a strategic
investor, as defined.  In addition, upon the occurrence of a change of control,
as defined, each holder of Notes may require the Company to repurchase all or a
portion of such holder's Notes at 101% of the principal amount thereof, plus
accrued and unpaid interest.

The notes are issued and outstanding under an indenture which contains certain
covenants, including limitations on the incurrence of indebtedness, the making
of restricted payments, transactions with affiliates, sale and leaseback
transactions, the existence of liens, disposition of proceeds of asset sales,
the making of guarantees and pledges by restricted subsidiaries, transfers and
issuance of stock of subsidiaries, investments in unrestricted subsidiaries,
the conduct of the Company's business and certain mergers and sales of assets.

(7)  Income Taxes
     ------------

     The Company has not recognized any income tax benefit for any of the
     periods presented due to management's conclusion that a 100% valuation
     allowance for the net deferred tax asset is warranted. Statement of
     Financial Accounting Standards ("SFAS") 109 provides that the tax benefit
     of net operating loss carryforwards is recorded as an asset only to the
     extent that management assesses the realization of such carryforwards to be
     "more likely than not."

                                                                     (Continued)


                                      F-12
 
<PAGE>
 
                               WIRELESS ONE, INC.

                   Notes to Consolidated Financial Statements


The tax effects of temporary differences that give rise to significant portions
of the deferred tax assets and liabilities are presented below:
<TABLE>
<CAPTION>
 
                                                            1994        1995
                                                         ----------  -----------
<S>                                                      <C>         <C>
 
    Deferred tax assets:
      Net operating loss carryforwards                   $ 808,064    2,955,166
      Allowance for bad debts                                    -       25,038
      Reserve for obsolescence in equipment                      -       68,000
      Accrued liabilities deductible when paid                   -      152,320
                                                         ---------   ----------
 
                                                           808,064    3,200,524
 
    Less valuation allowance                              (224,410)  (2,136,029)
                                                         ---------   ----------

    Deferred tax asset                                     583,654    1,064,495
                                                         ---------   ----------
 
    Deferred tax liabilities:
      Fixed assets, principally due to differences in
        depreciation and underlying basis                   10,737       11,700
      Intangibles, due to differences in basis and
        amortizable lives                                  572,917      440,795
      Purchase accounting adjustments resulting in
        differences in bases of underlying assets                -      612,000
                                                         ---------   ----------
 
    Deferred tax liabilities                               583,654    1,064,495
                                                         ---------   ----------
 
    Net deferred tax asset                               $       -            -
                                                         =========   ==========
</TABLE>

The net changes in total valuation allowance for the years ended December 31,
1994 and 1995 were increases of $224,410 and $1,911,619, respectively.  In
assessing the realizability of deferred tax assets, the Company considers
whether it is more likely than not that some portion or all of the deferred tax
assets will not be realized.  The ultimate realization of deferred tax assets is
dependent upon the generation of future taxable income during the periods in
which those temporary differences become deductible.  The Company considers the
scheduled reversal of deferred tax liabilities, projected future taxable income
and tax planning strategies in making this assessment.  Based upon these
considerations, the Company has recognized deferred tax assets to the extent
such assets can be realized through future reversals of existing taxable
temporary differences.

The Company had net operating loss carryforwards for Federal income tax purposes
of approximately $8,700,000 as of December 31, 1995.  The carryforwards expire
in years 2008-2010.

                                                           (Continued)



                                      F-13
<PAGE>
 
                               WIRELESS ONE, INC.

                   Notes to Consolidated Financial Statements


(8)  Redeemable Convertible Preferred Stock
     --------------------------------------

     On April 14, 1995, the Company completed a private placement of 14,781.75
     shares of redeemable convertible preferred stock and 591,270 warrants to
     purchase common stock (collectively the "Units") at a price of $1,000 per
     Unit. The proceeds from the issue were $13,866,000, net of issuance costs.
     The excess of the liquidation value over the carrying value was accreted by
     periodic charges to additional paid-in capital during the period the stock
     was outstanding. Contemporaneously with the closing of the initial public
     offering of common stock in October 1995, the preferred stock and warrants
     were converted into approximately 4,524,512 shares of common stock.

(9)  Stockholders' Equity
     --------------------

     In connection with the sale of the 13% Senior notes due 2003, the company
     issued warrants to acquire 450,000 shares of its common stock. Each warrant
     entitles the holder to purchase one share of common stock at $11.55 per
     share. The warrants are exercisable at any time on or after October 24,
     1996 and will expire on October 24, 2000. For financial reporting purposes,
     these warrants were valued at $1,890,000.
     
     In connection with the Heartland transaction, the Company issued warrants
     (the "GKM Warrants") to purchase 300,000 shares of common stock to an
     underwriter for nominal consideration. The GKM Warrants are initially
     exercisable at $12.60 per share through October 18, 2000. For financial
     reporting purposes, these warrants were valued at $1,125,000.
     
     In connection with the Heartland Transaction, certain of the shareholders
     of the Company with beneficial ownership of approximately 56% of the
     Company's outstanding common stock at December 31, 1995 have entered into
     an agreement whereby, among other things, they have agreed to vote their
     common stock to elect a specified slate of directors, which will be
     designated by the parties to the stockholders agreement.

(10) Stock Option Plan
     -----------------
    
     The Company has adopted the 1995 Long-Term Performance Incentive Plan (the
     "Incentive Plan"), which provides for the grant to key employees of the
     Company of stock options, appreciation rights, restricted stock,
     performance grants and any other type of award deemed to be consistent with
     the purpose of the Incentive Plan.
     
     The total number of shares of Common Stock which may be granted pursuant to
     the Incentive Plan is 1,300,000. The Incentive Plan will terminate upon the
     earlier of the adoption of a Board of Directors' resolution terminating the
     Incentive Plan or on the tenth anniversary of the date of adoption, unless
     extended for an additional five-year period for grants of awards other than
     incentive stock options.
     
     The exercise price of stock options is determined by the Compensation
     Committee of the Board of Directors, but may not be less than 100% of the
     fair market value of the common stock on the date of the grant and the
     

                                                           (Continued)



                                      F-14
<PAGE>
 
                               WIRELESS ONE, INC.

                   Notes to Consolidated Financial Statements


term of any such option may not exceed 10 years from the date of grant.  With
respect to any employee who owns stock representing more than 10% of the voting
power of the outstanding capital stock of the Company, the exercise price of any
incentive stock option may not be less than 110% of the fair market value of
such shares on the date of grant and the term of such option may not exceed five
years from the date of grant.

Awards granted under the Incentive Plan will generally vest upon a proposed sale
of substantially all of the assets of the Company, or the merger of the Company
with or into another corporation.  Options generally vest over a five-year
period commencing on the date of grant and expire ten years from the date of
grant.

Directors of the Company who are not employees of the Company are eligible to
receive options under the Directors' Plan.  The total number of shares of Common
Stock for which options may be granted under the Directors' Plan is 100,000.

Options granted under the Directors' Plan may be subject to vesting and certain
other restrictions.  Subject to certain exceptions, the right to exercise an
option generally terminates at the earlier of (i) the first date on which the
initial grantee of such option is no longer a director of either the Company or
any subsidiary for any reason other than death or permanent disability or (ii)
the expiration date of the option.  Options granted under the Directors' Plan
will also generally vest upon a "change in control" of the Company.  No options
have been granted under the Directors' Plan as of December 31, 1995.

Information regarding the Company's stock option plans is summarized as follows:
<TABLE>
<CAPTION>
 
                                          Number of shares  
                                    ----------------------------    Exercise
                                       Incentive      Directors'      Price
                                          Plan           Plan         Range
                                    ----------------  ----------  --------------
<S>                                 <C>               <C>         <C>
 
Outstanding at December 31, 1993                   -           -               -
 
1994 activity:
Granted                                      248,917           -   $        6.21
                                             -------  ----------   -------------
 
December 31, 1994 outstanding                248,917           -            6.21
 
1995 activity:
Granted                                      555,270           -    4.16 - 13.83
                                             -------  ----------   -------------
 
December 31, 1995 outstanding                804,187           -   $4.16 - 13.83
                                             =======  ==========   =============
 
Exercisable at December 31, 1995             138,395           -   $4.16 - 13.83
                                             =======  ==========   =============
 
Available for future grants at
December 31, 1995                            495,813     100,000
                                             =======  ==========
</TABLE>
                                                           (Continued)



                                      F-15
<PAGE>
 
                               WIRELESS ONE, INC.

                   Notes to Consolidated Financial Statements


(11) Commitments and Contingencies
     -----------------------------

     The Company leases, from third parties, channel rights licensed by the FCC.
     Under FCC policy, the base term of these leases cannot exceed the term of
     the underlying FCC license. FCC licenses for wireless cable channels
     generally must be renewed every five to ten years, and there is no
     automatic renewal of such licenses. The use of such channels by third
     parties is subject to regulation by the FCC and, therefore, the Company's
     ability to enjoy the benefit of these leases is dependent upon the third
     party lessor's continuing compliance with applicable regulations. The
     remaining terms of the Company's leases range from approximately five to
     twenty years. Most of the Company's leases provide for rights of first
     refusal for their renewal. The termination of or failure to renew a channel
     lease or termination of the channel license would result in the Company
     being unable to deliver television programming on such channel. Although
     the Company does not believe that the termination of or failure to renew a
     single channel lease could adversely affect the Company, several of such
     terminations or failures in one or more markets that the Company actively
     serves could have a material adverse effect on the Company. Channel rights
     lease agreements generally require payments based on the greater of
     specified minimums or amounts based upon various factors, such as
     subscriber levels or subscriber revenues.

     Payments under the channel rights lease agreements generally begin upon the
     completion of construction of the transmission equipment and facilities and
     approval for operation pursuant to the rules and regulations of the FCC.
     However, for certain leases, the Company is obligated to begin payments
     upon grant of the channel rights. Channel rights lease expense was $9,000,
     $179,172, and $380,346 for the period from February 4, 1993 (inception) to
     December 31, 1993, and for the years ended December 31, 1994 and 1995,
     respectively.

     The Company also has certain operating leases for office space, equipment
     and transmission tower space. Rent expense incurred in connection with
     other operating leases was $6,996, $79,791 and $183,003 for the period from
     February 4, 1993 (inception) to December 31, 1993 and for the years ended
     December, 1994 and 1995, respectively.

     Future minimum lease payments due under channel rights leases and other
     noncancelable operating leases at December 31, 1995 are as follows:
<TABLE>
<CAPTION>
 
                 Channel      Other
Year ending      rights     operating
December 31      leases      leases
- -------------  -----------  ---------
<S>            <C>          <C>
 
     1996       $1,097,075    487,666
     1997        1,146,307    515,916
     1998        1,167,319    515,955
     1999        1,175,415    523,625
     2000        1,165,755    520,344
                ----------  ---------
 
                $5,751,871  2,563,506
                ==========  =========
 
</TABLE>
                                                           (Continued)



                                      F-16
<PAGE>
 
                               WIRELESS ONE, INC.

                   Notes to Consolidated Financial Statements


The Company has entered into various service agreements to obtain programming
for delivery to customers of the Company.  Such agreements require a per
subscriber fee to be paid by the Company on a monthly basis.  These agreements
range in life from two to ten years.

The Company is involved in various other claims and legal actions arising in
the ordinary course of business.  In the opinion of management, the ultimate
disposition of these matters will not have a material adverse effect on the
Company's consolidated financial position, results of operations or liquidity.

The Company is actively competing in the FCC auction program designed to award
initial licenses for MDS channels.  Successful bidders will receive a blanket
authorization to serve entire "Basic Trading Areas" or "BTA's" on all MDS
channels.  The Company estimates its commitment related to this auction of
BTA's to be approximately $16,000,000 to $18,000,000.  At the conclusion of
the auction, the Company will be required to remit 20% of the total committed
amount (less its deposit of $900,000 remitted prior to December 31, 1995) with
the remaining 80% being paid out over a 10 year period.  Over this ten year
period commencing on the date the BTA is authorized by the FCC, the Company
will be required to make quarterly interest only payments for the first two
years and then quarterly payments of principal and interest over the remaining
years of the agreement.  The interest rate related to this installment plan is
equal to the ten year U.S. Treasury rate at the time of the issuance of the
BTA authorization plus 2-1/2%.

(12)  Concentrations of Credit Risk
      -----------------------------

      Financial instruments which potentially expose the Company to
      concentrations of credit risk consist primarily of cash, temporary cash
      investments, and accounts receivable. The Company places its cash and
      temporary cash investments with high credit quality financial services
      companies. Collectibility of subscriber accounts receivable is impacted by
      economic trends in each of the Company's markets. Such receivables are
      typically collected within thirty days, and the Company has provided an
      allowance which it believes is adequate to absorb losses from
      uncollectible accounts.

(13)  Supplemental Cash Flow Information
      ----------------------------------

      Cash interest payments made in 1993, 1994, and 1995 totaled $143, $168,512
      and $351,178, respectively.

      During 1995, the Company paid $288,104 in cash and issued 48,752 shares of
      its common stock in connection with the acquisition of channel rights in
      Tennessee. The cost of the channel rights and other intangible assets
      acquired was $800,000 based on the initial public offering price per share
      of $10.50.

                                                                     (Continued)



                                      F-17
<PAGE>
 
                               WIRELESS ONE, INC.

                   Notes to Consolidated Financial Statements


(14) Disclosures About Fair Value Of Financial Instruments
     -----------------------------------------------------

     The following table presents the carrying amounts and estimated fair values
     of the Company's financial instruments at December 31, 1995. The fair value
     of a financial instrument is defined as the amount at which the instrument
     could be exchanged in a current transaction between willing parties.

                                                            At December 31, 1995
                                                            --------------------
                                                            Carrying Estimated
                                                            Amount  Fair Value
                                                            ------  ----------

        Marketable investment securities               $  53,393,344  53,704,532
        Long-term debt                                   151,248,047 160,598,916

  The estimated fair value amounts have been determined by the Company using
  available market information and appropriate valuation methodologies as
  follows:

     .  The carrying amounts of cash and cash equivalents, subscriber
        receivable, accrued interest and other receivables, accounts payable and
        accrued expenses approximate fair value because of the short maturity of
        these items.

     .  The fair values of the Company's marketable investment securities
        are based on quoted market prices.

     .  The fair value of long-term debt is based upon market quotes
        obtained from dealers.

  Fair value estimates are subject to inherent limitations.  Estimates of fair
  value are made at a specific point in time, based on relevant market
  information and information about the financial instrument.  The estimated
  fair values of financial instruments presented above are not necessarily
  indicative of amounts the Company might realize in actual market transactions.
  Estimates of fair value are subjective in nature and involve uncertainties and
  matters of significant judgment and therefore cannot be determined with
  precision.  Changes in assumptions could significantly affect the estimates.



                                      F-18
<PAGE>
 
                                                             SCHEDULE II

 
                               WIRELESS ONE, INC.
                       VALUATION AND QUALIFYING ACCOUNTS
                  THE PERIOD FROM FEBRUARY 4, 1993 (INCEPTION)
                       THROUGH DECEMBER 31, 1993 AND THE
                     YEARS ENDED DECEMBER 31, 1994 AND 1995
<TABLE>
<CAPTION>
 
              COLUMN A                 COLUMN B    COLUMN C    COLUMN D   COLUMN E
              ---------                ----------  ----------  ----------  ---------
                                      BALANCE AT  CHANGED TO                BALANCE    
                                      BEGINNING   COSTS AND                 AT END
              DESCRIPTION             OF PERIOD   EXPENSES    DEDUCTIONS   OF PERIOD
              -----------             ----------  --------    ----------   ---------
                                                             
<S>                                   <C>         <C>         <C>         <C>
                1995                                                                
Deducted in balance sheet from                                                   
   subscription receivables:
  Allowance for doubtful accounts       $  4,000     196,281     126,640     73,641
                                        --------     -------     -------     ------ 
Deducted in balance sheet from                                                      
   leased license investment:                                                       
   Amortization of leased license     
   investment                           $230,902     317,381           -    548,283
                                        --------     -------     -------    ------- 
Deducted in balance sheet from         
   other asset:                       
   Amortization of debt
   issuance costs                       $      -     163,926           -    163,926
                                        --------     -------     -------    ------- 
                1994                   
Deducted in balance sheet from
     subscription receivables:
  Allowance for doubtful accounts       $      -      54,605      50,608      4,000
                                        --------     -------     -------    -------                             
Deducted in balance sheet from         
   leased license investment:
   Amortization of leased license
   investment                           $  4,116     226,786           -    230,902
                                        --------     -------     -------    ------- 
Deducted in balance sheet from         
   other assets:
   Amortization of debt
   issuance costs                       $      -           -           -          -
                                        --------     -------     -------    -------
                1993                   
Deducted in balance sheet from
     subscription receivables:
  Allowance for doubtful accounts       $      -           -           -          - 
                                        --------     -------     -------    -------
Deducted in balance sheet from        
   leased license investment:
   Amortization of leased license
   investment                           $      -       4,116           -      4,116
                                        --------     -------     -------    -------
Deducted in balance sheet from      
   other assets:
   Amortization of debt
   issuance costs                       $      -           -           -          -
                                        --------     -------     -------    -------
</TABLE>

                                      S-1


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