WIRELESS ONE INC
10-Q/A, 1996-12-06
CABLE & OTHER PAY TELEVISION SERVICES
Previous: CONTISECURITIES ASSET FUNDING CORP, 8-K, 1996-12-06
Next: TEMPLETON EMERGING MARKETS APPRECIATION FUND INC, N-30D, 1996-12-06




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

                                FORM 10-Q/A

                  QUARTERLY REPORT UNDER SECTION 13 OR 15
                  OF THE SECURITIES EXCHANGE ACT OF 1934
                    FOR THE QUARTER ENDED JUNE 30, 1996

                    Commission file number:     0-26836

                            WIRELESS ONE, INC.
            (Exact name of registrant specified in its charter)

                                 Delaware
      (State or other jurisdiction of incorporation or organization)

                                72-1300837
                   (I.R.S. Employer Identification No.)

                     11301 Industriplex Blvd., Suite 4
                          Baton Rouge, Louisiana
                  (Address of principal executive office)

                                70809-4115
                                (Zip code)

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

                      5551 Corporate Blvd., Suite 2G
                      Baton Rouge,  Louisiana  70808
                       (Registrant's former address)

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 proceeding  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 ________



Number of shares of Common Stock outstanding as of November 25, 1996

                                16,946,697



                                   INDEX


PART I.  FINANCIAL INFORMATION

    Item 1.    Financial Statements                               Page No.

               Condensed Consolidated Balance Sheets as of June 
               30, 1996 and December 31, 1995...........................2

               Condensed Consolidated Statements of Operations for 
               the three months ended June 30, 1996 and 1995, and 
               the six months ended June 30, 1996 and 1995 .............3

               Condensed Consolidated Statements of Cash Flows for 
               the six months ended June 30, 1996 and 1995..............4

               Notes to Condensed Consolidated Financial Statements.....5

    Item 2.    Management's Discussion and Analysis of Financial
               Condition and Results of Operations......................8

PART II. OTHER INFORMATION

    Item 6.    Exhibits and Reports on Form 8-K........................14



Part I.  FINANCIAL INFORMATION

Item 1. Financial Statements

                            WIRELESS ONE, INC.
                   Condensed Consolidated Balance Sheets
                                (unaudited)


                 Assets                         June 30,      December 31,
                                                 1996             1995
                                                 ----             ----
Current assets:
  Cash and cash equivalents                 $   73,877,954    110,380,329
  Marketable investment securities-             
    restricted                                  17,670,036     17,637,839
  Subscriber receivables, net                      295,021        143,633
  Accrued interest and other receivables           353,440        405,241
  Prepaid expenses                                 671,335        796,389
                                              ------------   ------------
Total current assets                            92,867,786    129,363,431

Property and equipment, net                     33,066,456     14,266,755
Leased license investment, net                  36,454,732     26,724,238
Marketable investment securities -              
  restricted                                    27,801,368     35,755,505
Note receivable                                  5,722,482              -
Other assets                                     7,627,582      7,689,945
                                              ------------   ------------

   Liabilities and Stockholders' Equity        203,540,406    213,799,874
                                              ============   ============

Current Liabilities:
  Accounts payable                               3,788,385      2,356,707
  Accrued expenses                               1,199,426        862,100
  Accrued interest                               4,170,833      3,683,333
  Current maturities of long-term debt             392,105        376,780
                                              ------------   ------------
Total current liabilities                        9,550,749      7,278,920

Long-term debt                                 151,116,860    150,871,267
                                              ------------   ------------

                                               160,667,609    158,150,187
                                              ------------   ------------
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, 
    and 13,498,752 shares issued 
    and outstanding                                134,988       134, 988
  Additional paid-in capital                    65,631,596     65,631,596
  Accumulated deficit                          (22,893,787)   (10,116,897)
                                              ------------   ------------
Total stockholders' equity                      42,872,797     55,649,687
                                              ------------   ------------ 
                                            $  203,540,406    213,799,874
                                              ============   ============

  See accompanying notes to condensed consolidated financial statements.

                            WIRELESS ONE, INC.
              Condensed Consolidated Statements of Operations
                                (unaudited)
<TABLE>
<CAPTION>
                                    Three Months Ended         Six Months Ended
                                          June 30,                  June 30,   
                                    1996          1995         1996         1995
                                    ----          ----         ----         ----
<S>                            <C>            <C>          <C>           <C>
Revenues                          1,431,355      253,170     2,372,132      491,995
                                 ----------   ----------   -----------   ----------
Operating expenses:
  System operations                 710,684      318,367     1,266,626      488,348
  Selling, general and 
    administrative                2,892,171      753,727     5,529,724    1,214,856
  Depreciation and
    amortization                  1,298,501      241,773     2,262,506      441,292
                                 ----------   ----------   -----------   ----------
                                  4,901,356    1,313,867     9,058,856    2,144,496
                                 ----------   ----------   -----------   ----------

Operating loss                   (3,470,001)  (1,060,697)   (6,686,724)  (1,652,501)
                                 ----------   ----------   -----------   ---------- 
Other income (expense):
  Interest expense               (5,011,604)     (84,087)  (10,021,497)    (198,177)
  Interest income                 1,737,417            -     3,863,777            -
  Other                              47,130       98,533        67,554      101,134
                                 ----------   ----------   -----------   ----------
    Total other income 
      (expense)                  (3,227,057)      14,446    (6,090,166)     (97,043)
                                 ----------   ----------   -----------   ----------

Net loss                       $ (6,697,058)  (1,046,251)  (12,776,890)  (1,749,544)
                                 
Preferred stock dividend
  and discount accretion                  -      365,311             -      365,311
                                 ----------   ----------   -----------   ----------
Net Loss applicable to  
  common stock                   (6,697,058)  (1,411,562)  (12,776,890)  (2,114,855)
                                 ==========   ==========   ===========   ==========

Net loss per common share      $       (.50)        (.70)         (.95)       (1.05)
                                 ==========   ==========   ===========   ==========
Weighted average common
  shares outstanding             13,498,752    2,013,950    13,498,752    2,013,950
                                 ==========   ==========   ===========   ==========
</TABLE>

See accompanying notes to condensed consolidated financial statements.
                            
                            WIRELESS ONE, INC.
              Condensed Consolidated Statements of Cash Flows
                                (unaudited)

                                               Six Months ended
                                                   June 30,
                                               1996        1995
Cash flows from operating activities:
  
  Net loss                                       $ (12,776,890)   (1,749,544)
  Adjustments to reconcile net loss
    to net cash used in operating activities:
      Depreciation and Amortization                  2,262,506       441,292
      Amortization of Debt Discount                    263,598       147,344
      Accretion of interest income                    (447,297)            -
      Bad debt expense                                  23,694             -
      Changes in Assets and Liabilities:
        Receivables                                   (123,281)        4,720
        Prepaid expenses                               125,054          (237)
        Deposits                                       (23,711)            -
        Other assets                                         -        24,057
        Accounts payable and accrued expenses        2,256,504       216,465
                                                 -------------   -----------
        Net cash used in operating activities       (8,439,823)     (915,903)
                                                 -------------   -----------

Cash flows from investing activities:
  Capital expenditures                             (20,192,427)   (2,480,582)
  Purchase of Investments and other assets            (209,021)            -
  Proceeds from maturities of securities             8,369,237             -
  Issuance of note receivable                       (5,722,482)            -
  Acquisition of leased licenses                   (10,210,874)   (2,973,172)
                                                 -------------   -----------
      Net cash used in investing activities        (27,965,567)   (5,453,754)
                                                 -------------   -----------
Cash flows from financing activities:
  Principal payments on long term debt                  (2,680)   (1,159,580)
  Debt issuance costs                                  (94,305)            -
  Issuance of common stock                                   -     2,155,243
  Issuance of preferred stock                                -    13,738,565
                                                 -------------   -----------
      Net cash provided by (used in)                      
        financing activities                           (96,985)   14,734,228
                                                 -------------   -----------
      Net increase (decrease) in cash              (36,502,375)    8,364,571

Cash at beginning of period                        110,380,329        24,481
                                                 -------------   -----------

Cash at end of period                            $  73,877,954     8,389,052
                                                 =============   ===========

  See accompanying notes to condensed consolidated financial statements.

                                WIRELESS ONE, INC.

               NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                   June 30, 1996

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


    (a) Description of Organization

        Wireless One, Inc. (the "Company") was  formed in June 1995 to combine
        the  operations  of a predecessor company ("Old  Wireless  One")  with
        certain wireless cable  television  assets and all related liabilities
        of  certain subsidiaries of 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
        subsidiaries and its  predecessor  companies  since  February 4, 1993.
        Unless otherwise indicated, references to the Company include Wireless
        One, Inc. and its subsidiaries and its predecessors. See the Company's
        December  31,  1995  Annual  Report on Form 10-K for further  comments
        regarding Heartland and the Heartland Transaction.

    (b) Consolidation Policy

        The condensed 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) Interim Financial Information

       The  accompanying  unaudited interim  financial  statements  have  been
       prepared pursuant to  the  rules  and regulations for reporting on Form
       10-Q.   Accordingly,  certain information  and  footnotes  required  by
       generally  accepted  accounting   principles   for  complete  financial
       statements are not included herein.  The interim  statements  should be
       read  in  conjunction  with  the financial statements and notes thereto
       included in the Company's December 31, 1995 Annual Report on Form 10-K.

       Interim statements are subject  to  possible  adjustments in connection
       with the annual audit of the Company's accounts for full year 1996.  In
       the   Company's  opinion,  all  adjustments  necessary   for   a   fair
       presentation  of these interim statements have been included and are of
       a normal and recurring nature.  Operating results for the periods ended
       June 30, 1996,  are  not  necessarily  indicative  of the results to be
       expected for the full fiscal year.

    (d) Marketable Investment Securities

        Investments   in  marketable  securities  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

                                                                 (Continued)

                                WIRELESS ONE, INC.

           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

        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.

    (e) 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.  Shares issuable upon exercise
       of stock  options  and warrants are antidilutive and have been excluded
       from the calculation.

        All share and per share  data  for  the  period  ended  June 30, 1995,
        including  the  weighted  average number of common shares outstanding,
        have  been  restated  for the  Heartland  Transaction  consummated  in
        October  of  1995  giving   retroactive  effect  to  the  exchange  of
        approximately one share of Old  Wireless One common stock for 4 shares
        of Wireless One, Inc. common stock.  See  the  Company's  December 31,
        1995  Annual  Report  on  Form  10-K  for  further description of  the
        Heartland Transaction.

(2)  Acquisitions


       Applied Video Acquisition - On May 15, 1995, the Company acquired 100% 
       of the stock of Applied Video Technologies (the "Applied  Video 
       Acquisition") for a total purchase price of approximately $6.5 million
       in cash.  The Applied  Video  Acquisition added wireless cable rights 
       covering  one Operating System  (Dothan,  Alabama),  one System  Under
       Construction  (Albany,   Georgia)  and  one  Near-Term  Launch  Market
       (Montgomery, Alabama).   These   three  Markets  cover  approximately
       263,000  LOS households.

        Other Acquisitions -  In  addition,  the  Company  has consummated the
        acquisition of (i) rights to 11 wireless cable channels  in the Macon,
        Georgia  Market  for  aggregate  consideration  of  approximately  $.6
        million  and  (ii)  rights  to  eight wireless cable channels  in  the
        Bowling Green, Kentucky Market for  aggregate  consideration  of  $.03
        million.


(3)  Subsequent Events


        TruVision  Transaction  -  On July 29, 1996, the Company consummated a
        merger with TruVision Wireless, Inc. ("TruVision") whereby a subsidiary
        of the  Company  exchanged  approximately  3.4  million  shares  of the
        Company's  common  stock  for  all  of  TruVision's common stock.  The
        Company merged with and into TruVision, at which time TruVision became
        a wholly owned subsidiary of the Company.

        The  TruVision  transaction  has  been accounted  for  as  a  business
        combination  using  the purchase method  of  accounting.   The  assets
        acquired consist primarily of wireless cable channel rights.

        Prior to the consummation  of  the  merger,  the  Company committed to
        provide  a bridge loan to TruVision of up to $15 million.   This  loan
        was to be secured by certain assets of TruVision and its subsidiaries.
        At June 30, 1996, the Company had funded approximately $5.7 million of
        this loan.

        Units Offering - On August 12, 1996, the Company completed issuance of
        239,252 Units  consisting  of  $239,252,000  of  13.5% Senior Discount
        Notes due in 2006  (the "New Unit Offering") and warrants to purchase,
        in aggregate, 544,059 shares of the Company's common stock.

        Other  Transactions  - The Company is presently participating  with  a
        group of investors in  FCC  auctions  for 10Mhz personal communication
        service  (PCS)  licenses.   On August 9, 1996,  the  Company  invested
        approximately $1.5 million in this venture.

        The Company has also entered  into  several agreements with holders of
        wireless cable channel rights, including  (i)  a letter of intent with
        Wireless Ventures, L.L.C. ("Wireless Ventures")  to  acquire  a  fifty
        percent  interest in Wireless Ventures, which holds BTA authorizations
        in certain  markets  in Georgia for approximately $1.0 million in cash
        ("Wireless Ventures Transaction")  and  (ii) a letter of intent with a
        court appointed receiver to acquire rights  to  11  MDS  channels  and
        filings for 20 ITFS licenses and related transmission tower leases and
        approvals in Auburn/Opelika, Alabama for $.6 million.


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


Three and Six Months Ended June 30, 1996 Compared to the Same Periods Ended
  June 30, 1995

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 June 30, 1996 and June 30, 1995.


                               Launch or     Approximate    Approximate
                              Acquisition    Subscribers    Subscribers 
Market                            Date       at 06/30/96    at 06/30/95
- ------                        -----------    -----------    ----------- 
Brenham, Tx                    February 1996       857            -
                            
Bryan/College Station, Tx      May 1995          2,899          212

Milano, Tx                     October 1995      1,659            -
                            
Wharton , Tx                   June 1994         2,114        1,518
                            
Bunkie, La                     December 1995     1,498            -
                            
Lafayette, La                  January 1994        697          522
                            
Lake Charles, La               April 1994          555          608
                            
Monroe, La                     October 1995      1,806            -
                            
Gainesville, Fl                January 1996        986            -
                                                  
Panama City, Fl                September 1995    1,751            -
                            
Pensacola, Fl                  July 1995         2,041            -
                            
Jeffersonville, Ga             March 1996          247            -
                            
Tullahoma, Tn                  November 1995     1,403            -
                            
Bucks, Al                      April 1996          454            -
                                                            
Fort Walton Beach, Fl          May 1996             70            -

Dothan, Al                     May 1996              1            -
                                                ------       ------
              Total                             19,038        2,860
                                                ======       ======


Revenue Information
                          For the Three             For the Six       Recurring
                          Months Ended              Months Ended       Average 
                             June 30,                 June 30,       Revenue Per
                                                                      Subscriber
                        1996        1995          1996       1995     June 1996
                        ----        ----          ----       ----     ---------
Subscription Revenues:

Brenham, Tx         $   50,402  $        -     $   58,928  $      -    $33.69

Bryan/College          235,508       5,733        407,399     5,733     33.66
Station, Tx

Milano, Tx             149,956           -        290,534         -     32.34

Wharton , Tx           196,646     164,339        375,634   331,401     34.28

Bunkie, La             100,068           -        134,754         -     33.17

Lafayette, La           44,751      32,932         85,958    56,407     23.15

Lake Charles, La        45,075      50,166         87,483    98,454     30.66

Monroe, La             127,889           -        217,750         -     30.64

Gainesville, Fl         47,070           -         53,079         -     26.56

Panama City, Fl        137,267           -        219,726         -     30.08

Pensacola, Fl          175,164           -        285,443         -     35.88

Jeffersonville, Ga       8,488           -          8,488         -     32.35

Tullahoma, Tn           92,976           -        126,861         -     31.36

Bucks, Al               19,423           -         19,423         -     33.32

Fort Walton Beach,         672           -            672         -         -

Dothan, Al                   -           -              -         -         -
                    ----------  ----------     ----------  --------   -------
    Total           $1,431,355  $  253,170     $2,372,132  $491,995         -
                    ==========  ==========     ==========  ========   =======
    
Revenues.   Revenues  consist  primarily   of   subscription   revenues  which
principally  consist  of  monthly  fees  paid  by  subscribers  for the  basic
programming  package  and  for  premium  programming  services.  The Company's
subscription  revenues for the quarter ended June 30, 1996 were $1,431,355  as
compared to $253,170  for  the  comparable  period  of  1995,  an  increase of
$1,178,185 or 465%.  Subscription revenues for the six months ended  June  30,
1996  were  $2,372,132  as  compared  to $491,995 for the comparable period of
1995,  an  increase  of  $1,880,137  or 382%.  This  increase  is  principally
attributable to the increases in the average  number  of  subscribers  for the
three  months  and  six  months  ended  June 30, 1996, as compared to the same
periods ended June 30, 1995, which resulted  from  the launch of 9 new systems
during the remaining six months of 1995 and  during  the  first  six months of
1996.  In addition, the contributions of two Operating Systems from  Heartland
in  October  1995,  attributed  to  the  increase  in  the  average  number of
subscribers for the three months and six months ended June 30, 1996.

Systems  Operations Expenses.  Systems operations expense includes programming
costs,  channel   lease   payments,   tower  site  rentals,  and  repairs  and
maintenance.  Programming costs and channel lease payments (with the exception
of minimum payments) are variable expenses  which  increase  as  the number of
subscribers  increase.  Systems operations expense for the quarter ended  June
30, 1996 was $710,684 as  compared  to  $318,367  for the same period of 1995,
reflecting an increase of $392,317 or 123%.   Systems  operations  expense for
the six months ended June 30, 1996 was $1,266,626 as compared to $488,348  for
the  same  period  of 1995, reflecting an increase of $778,278 or 159%.  These
increases are attributable  primarily  to  the  increases  in  the  number  of
subscribers  for  such  periods  in 1996 compared to such periods in 1995 as a
result of the new markets launched and acquired as described above.

Selling,  General  and Administrative.  Selling,  general  and  administrative
expenses for the quarter  ended  June  30,  1996  were  $2,892,171 compared to
$753,727  for  the  same period of 1995, an increase of $2,138,444   or  283%.
Selling, general and administrative expenses for the six months ended June 30,
1996 were $5,529,724  compared  to  $1,214,856 for the same period of 1995, an
increase  of  $4,314,868  or 355%.  The  Company  has  experienced  increasing
selling, general and administrative  expenses  as  a  result  of its increased
wireless cable activities and associated administrative costs including  costs
related   to   opening  and  maintaining  additional  offices  and  additional
compensation expense.  The 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.

The Company believes  such  selling, general and administrative costs will not
stabilize until 1998 when all  Markets  are  expected to be launched.  At that
time, administrative 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  rates  will  be  achieved  or
consequently that such  selling,  general  and  administrative  expenses  will
stabilize within this time period.

Depreciation  and  Amortization Expense. Depreciation and amortization expense
for the quarter ended  June  30,  1996  was $1,298,501 versus $241,773 for the
same  period of 1995, an increase of $1,056,728  or  437%.   Depreciation  and
amortization  expense  for  the  six months ended June 30, 1996 was $2,262,506
versus $441,292 for the same period  of  1995,  an  increase of $1,821,214  or
413%.  These increases are due to additional amortization  of  channel  rights
from  systems   launched  plus  amortization  of  amounts  related  to systems
acquired from Heartland.  In addition, depreciation expense increased  due  to
costs  associated  with  the increase in subscribers and purchase of equipment
for newly launched markets.

Interest Expense. Interest  expense  for  the  quarter ended June 30, 1996 was
$5,011,604  versus  $84,087  for  the  same period of  1995,  an  increase  of
$4,927,517 or 5,860%.   Interest expense   for  the  six months ended June 30,
1996 was $10,021,497 versus $198,177 for the same period  of 1995, an increase
of $9,823,320 or 4,956%.   These increases in interest expense  are due to the
issuance  in  October  of  1995 of  150,000 units (the "Units") consisting  of
$150,000,000 aggregate principal amounts of 13% Senior Notes due 2003.

Interest Income.  Interest income  of  $1,737,417  for the quarter ended
June  30,  1996 and $3,863,777 for the six months ended  June  30,  1996
consists of interest earned on the proceeds from the Offering in October
of 1995 (as described in liquidity and capital resources).

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,  $.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
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 "Old 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 on the Senior Notes as required
by terms of the Indenture.

In August  1996,  the  Company issued 239,252 Units consisting of $239,252,000
Senior Discount Notes and  warrants  to purchase, in aggregate, 544,059 shares
of the Company's common stock at an exercise price of $16.6375 per share.  Net
proceeds to the Company were approximately $118.6 Million.

During March 1996, the Federal Communications  Commission ("FCC") completed an
auction  program  designed  to  award  initial  licenses   for  MDS  channels.
Successful  bidders  will receive a blanket authorization to serve  an  entire
Basic Trading Area ("BTA")  on  all MDS channels within that BTA.  The Company
had successful bids totaling approximately  $16 million for BTAs.  The Company
is presently preparing applications,  which were filed with the FCC on May 10,
1996, to secure  these BTAs.   Should no  petitions  be filed by other parties
against the Company's BTA applications, it is expected  that  the grant by the
FCC of these BTA authorizations will be made during the third quarter of 1996.
Assuming all BTA authorizations are granted to the Company, the  Company  will
be required to make total down payments of 20% of the $16 million bid with the
remaining  80%  being  financed  over  a  10  year term.  During this ten-year
period, the Company will be required to make quarterly  interest  payments for
the first two years and then quarterly principal and interest payments for the
remaining term.  The interest rate charged will be equal to the 10  year  U.S.
Treasury  rate  at  the  time of the issuance of the BTA authorization plus 2-
1/2%.

On July 29, 1996, the Company  consummated  a  merger with TruVision Wireless,
Inc. (TruVision) whereby a subsidiary of the Company  exchanged  approximately
3.4 million shares of the Company's common stock for all of TruVision's common
stock.   The  Company merged with and into TruVision, at which time  TruVision
became a wholly owned subsidiary of the Company.

Prior to the consummation  of  the  merger, the Company committed to provide a
bridge loan to TruVision of up to $15 million.  This loan was to be secured by
certain  assets of TruVision and its subsidiaries.   At  June  30,  1996,  the
Company had funded approximately $5.7 million of this loan.

For the six  months  ended  June  30,  1996  and  1995,  the Company's capital
expenditures  were approximately $20.2 Million and $2.5 Million  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.  The Company estimates that approximately
$44.4 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.

For the six months  ended June 30, 1995, cash used in operating activities was
$.9 million consisting  primarily  of a net loss of $1.7 million and offset by
an increase in accounts payable and  accrued expenses of $.2 million, non-cash
expenses of $.14 million, other assets  of  $.02 million, and depreciation and
amortization expenses of $.4 million.  For the six months ended June 30, 1995,
cash used in investing activities was $5.5 million,  consisting  primarily  of
capital  expenditures  and  payments  for licenses and organizational costs of
approximately  $2.5  million  and  $3  million  respectively.   These  capital
expenditures were principally related to  the  construction of new markets and
certain license and organizational costs.  For the  six  months ended June 30,
1995,  cash  flows  provided  by  financing  activities  was  $14.7   million,
consisting  primarily  of  $2.1  million in proceeds from the subscription  of
common stock, $13.7 million in proceeds  from the issuance of preferred stock,
and offset by $1.1 million in principal payments of long-term debt.

For the six months ended June 30, 1996, cash  used in operating activities was
$8.4 million consisting primarily of a net loss of $12.8 million and offset by
an  increase  in  accounts payable and accrued expenses  of  $2.2  million,  a
decrease in receivables and prepaids of $.002 million, an increase in deposits
of $.02 million,  depreciation  and  amortization  of  $2.3  million, non-cash
income  of  $.4  million  and non-cash expenses of $.3 million.  For  the  six
months ended June 30, 1996,  cash  used  in  investing  activities  was  $27.9
million,  consisting  primarily  of  capital  expenditures  and  payments  for
licenses  and  organization  costs  of  approximately  $20.2 million and $10.2
million,  respectively.  Proceeds from the maturities of  securities  of  $8.4
million and  an acquisition note receivable of $5.7 million.  In addition, the
Company made investments and purchased other assets at a cost of approximately
$.2 Million.   These  investing  activities  were  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 six
months ended  June 30, 1996, cash flows used in financing activities was $.096
million, consisting of $.002 million from the repayments of long-term debt and
$.094 million in payments for debt issue costs.

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.

Historically,  the  Company  has generated operating and net losses and can be
expected to do so for at least  the  foreseeable  future  as  it  continues to
develop additional operating systems.  Such losses may increase as  operations
in  additional  systems  are commenced or acquired.  There can be no assurance
that the Company will be able to achieve or sustain positive net income in the
future.  As the Company continues  to  develop systems, positive System EBITDA
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 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  System EBITDA) in the second half
of  1997  to  generate  revenues  sufficient  to offset  these  operating  and
development costs.  There can be no assurance,  however, that the Company will
meet  its  system  launch schedule or achieve the penetration  and  subscriber
revenue rates necessary  to acquire this subscriber base or that revenues will
be sufficient to offset such  costs  by  that time.  EBITDA is a commonly used
measure of performance in the wireless cable  industry.  However,  EBITDA 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.

Subject  to  the  limitations of the Company's indentures relating to the  Old
Unit Offering and the  New  Unit  Offering,  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 strategic  investor, joint ventures or other arrangements,
if such financing is available to the Company on satisfactory terms.

As a result of the Old Unit Offering,  the New 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 related Senior
Notes.  Additionally, beginning on August  1,  2001,  interest  will  begin to
accrue  on  the  Senior  Discount  Notes  related to the New Unit Offering and
thereafter a substantial portion of the Company's cash flow will be devoted to
such debt service.  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 payment  when  due  on  the offerings or
other indebtedness of the Company.  If the Company is unable to  meet interest
and  principal  payments  in  the future, it may, depending upon 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 Indentures  governing  the  Senior Notes and
the Senior Discount Notes.

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.

PART II. -OTHER INFORMATION


Item 6.  Exhibits and Reports on Form 8-K

(c) Exhibits
    None.

(d) No reports on Form 8-K were filed during the periods presented.



                                SIGNATURES

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



                                          WIRELESS ONE, INC.



Date: November 27, 1996                    \s\  Sean Reilly
                                          -----------------------------------
                                          Sean Reilly
                                          Chief Executive Officer
                                          


Date: November 27, 1996                    \s\  Michael C. Ellis
                                          -----------------------------------
                                          Michael C. Ellis    
                                          Vice President, Controller 
                                            and Secretary
                                          (Principal Accounting Officer)





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