WIRELESS ONE INC
10-Q, 1999-05-17
CABLE & OTHER PAY TELEVISION SERVICES
Previous: PANDA PROJECT INC, NTN 10Q, 1999-05-17
Next: BALTIC INTERNATIONAL USA INC, NT 10-Q, 1999-05-17




                                            UNITED STATES
                                 SECURITIES AND EXCHANGE COMMISSION

                                       Washington, D.C.  20549

                                              FORM 10-Q

                             QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
                               OF THE SECURITIES EXCHANGE ACT OF 1934
                                FOR THE QUARTER ENDED MARCH 31, 1999

                                 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.)

                                   2506 Lakeland Drive, Suite 600
                                        Jackson, Mississippi
                               (Address of principal executive office)

                                                39208
                                             (Zip code)

                                           (601) 936-1515
                        (Registrant's telephone number, including area code)

       Indicate by check mark whether the registrant (1) has filed all reports
       required to be filed by section 13 or 15 (d) of the Securities Exchange
       Act of 1934 during the preceding 12 months (or for such shorter  period
       that the registrant  was  required  to  file such 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 April 30, 1999:


                                             16,940,064



                                               INDEX


PART I.    FINANCIAL INFORMATION                                       Page No.

           Item 1. Financial Statements 

           Condensed Consolidated Balance Sheets as of
           March 31, 1999 and December 31, 1998 (unaudited)................. 2

           Condensed Consolidated Statements of Operations
           for the three months ended March 31, 1999 and 1998
           (unaudited)...................................................... 3

           Condensed Consolidated Statements of Cash
           Flows for the three months ended March 31, 1999
           and 1998 (unaudited)............................................. 4

           Notes to Condensed Consolidated Financial
           Statements (unaudited)........................................... 5

 Item 2.    Management's Discussion and Analysis of Financial
            Condition and Results of Operations............................. 10

 Item 3.    Quantitative and Qualitative Disclosures about Market Risks..... 20

 PART II.   OTHER INFORMATION

 Item 6.    Exhibits and Reports on Form 8-K................................ 21






PART I.  FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                              WIRELESS ONE, INC.
                            (Debtor-In-Possession)
                     Condensed Consolidated Balance Sheets
                                  (unaudited)
<TABLE>
<CAPTION>

                     Assets                                  March 31,                     December 31,
                                                               1999                            1998
                                                               ----                            ----
<S>                                                     <C>                              <C>        
Current assets:
   Cash and cash equivalents                            $       2,681,171                $      1,163,716
   Subscriber receivables, net                                  1,056,752                       1,344,803
   Accrued interest and other receivables                         795,497                       1,022,409
   Prepaid expenses                                               791,598                       1,113,086
                                                        -----------------                ----------------
                Total current assets                            5,325,018                       4,644,014
Property and equipment, net                                    80,029,530                      85,429,662
License and leased license investment, net                    120,314,978                     121,764,630
Other assets                                                   14,172,298                      15,355,282
                                                        -----------------                ----------------
                Total assets                            $     219,841,824                $    227,193,588
                                                        =================                ================

Liabilities and Stockholders' Equity (Deficit)
Liabilities not subject to compromise:
Current liabilities:
   Accounts payable                                     $       1,597,945                $      1,646,290
   Accrued expenses                                             7,717,972                       6,532,544
   Accrued interest                                             1,241,647                       4,935,903
   Current maturities of long-term debt                         2,567,437                       2,542,956
   Senior Secured Notes payable                                    -                           12,500,000
   Postpetition financing                                      18,854,986                             -
                                                        -----------------                ---------------- 
                Total current liabilities                      31,979,987                      28,157,693

   Long-term debt, less current portion                        21,598,952                     336,287,418

Liabilities subject to compromise                             323,510,784                            -
                                                                                    
Stockholders' equity (deficit):
   Preferred stock, $.01 par value, 10,000,000
     shares authorized,  no shares issued or outstanding           -                                -
   Common stock, $.01 par value, 50,000,000 shares
     authorized; issued and outstanding 16,940,064 and
     16,910,064 shares, respectively                             169,401                          169,101
   Additional paid-in capital                                119,771,711                      119,772,011
   Accumulated deficit                                      (277,189,011)                    (257,192,635)
                                                        -----------------                ----------------
        Total stockholders' equity (deficit)                (157,247,899)                    (137,251,523)
                                                        -----------------                ----------------
        Total liabilities and  stockholders'            $    219,841,824                 $    227,193,588
         equity (deficit)                               =================                ================
</TABLE>
    See accompanying notes to condensed consolidated financial statements.


                            WIRELESS ONE, INC.
                         (Debtor-In-Possession)
             Condensed Consolidated Statements of Operations
                               (unaudited)

<TABLE>
<CAPTION>
                                                                     
                                                   Three Months Ended
                                                       March 31,
                                                                  
                                                 1999               1998
                                                 ----               ----
<S>                                       <C>                 <C>       
Revenues                                  $    9,292,876      $  10,616,286
                                          --------------      -------------
Operating expenses:
   Systems operations                          5,139,127          6,423,708
   Selling, general, and administrative        5,939,119          5,769,745
   Depreciation and amortization               9,211,966          9,629,691
                                          --------------      -------------
           Total operating expenses           20,290,212         21,823,144
                                          --------------      -------------
Loss from operations                         (10,997,336)       (11,206,858)
                                          --------------      -------------

Other income (expense):
   Interest expense (excluding contractual
         interest in 1999 of $5,760,610)      (7,439,992)       (10,782,160)
   Interest income                                20,732            524,374
   Equity in losses of affiliate                (110,644)          (142,750)   
   Gain on sale of investment                          -          1,000,000
                                          --------------      -------------
          Total other income (expense)        (7,529,904)        (9,400,536)
                                          --------------      -------------

Loss before reorganization costs
   and income taxes                          (18,527,240)       (20,607,394)
Reorganization costs                          (1,469,136)                 -
                                          --------------      -------------
Loss before income taxes                     (19,996,376)       (20,607,394)
Income tax benefit                                     -          1,300,000
                                          --------------      -------------

Net loss                                     (19,996,376)       (19,307,394)
                                          ==============      =============

Basic and diluted loss per common share   $        (1.18)     $       (1.14)
                                          ==============      =============

Basic and diluted weighted average common
   shares outstanding                         16,939,731         16,910,064
                                          ==============      =============
</TABLE>
                                          
See accompanying notes to condensed consolidated financial statements.






                              WIRELESS ONE, INC.
                            (Debtor-In-Possession)
                Condensed Consolidated Statements of Cash Flows
                                  (unaudited)

<TABLE>
<CAPTION>

                                                                                Three Months Ended
                                                                                     March 31,
                                                                   1999                              1998
<S>                                                        <C>                             <C>         
Cash flows used in operating activities:
   Net loss                                                $     (19,996,376)              $     (19,307,394)
   Adjustments to reconcile net loss to net cash
     used in operating activities:
             Bad debt expense                                        367,131                         463,738
             Depreciation and amortization                         9,211,966                       9,629,691
             Amortization of debt discount                         3,851,529                       5,345,502
             Accretion of interest income                                  -                        (148,315)
             Deferred income tax benefit                                   -                      (1,300,000)
             Equity in losses of affiliate                           110,644                         142,750
             Gain on sale of assets                                        -                      (1,000,000)
             Changes in assets and liabilities:
                  Receivables                                        147,832                        (536,996)
                  Prepaid expenses                                   321,488                         169,047
                  Deposits                                            (5,744)                         (4,240)
                  Accounts payable and accrued expenses            4,952,015                       4,055,907
                                                           -----------------               -----------------

       Net cash used in operating activities                      (1,039,515)                     (2,490,310)
                                                           -----------------               -----------------

Cash flows used in investing activities:
       Purchase of investments and other assets                            -                        (125,000)
       Capital expenditures                                       (2,360,550)                     (2,376,855)
       Acquisition of license intangibles                             (1,632)                       (186,489)
       Proceeds from sale of assets                                        -                       2,500,000
                                                           -----------------               -----------------

       Net cash used in investing activities                      (2,362,182)                       (188,344)
                                                           -----------------               -----------------

Cash flows from financing activities:                                
       Principal payments on long-term debt                          (80,848)                        (74,727)
       Proceeds from issuance of notes                             5,000,000                               -
                                                           -----------------               -----------------

       Net cash provided by (used in) financing activities         4,919,152                         (74,727)
                                                           -----------------               -----------------

       Net increase (decrease) in cash                             1,517,455                      (2,753,381)
                                                                                               
Cash and cash equivalents at beginning of period                   1,163,716                      15,528,215
                                                           -----------------               -----------------
Cash and cash equivalents at end of period                 $       2,681,171               $      12,744,834
                                                           =================               =================
</TABLE>

See accompanying notes to condensed consolidated financial statements.





                              WIRELESS ONE, INC.
                            (DEBTOR-IN-POSSESSION)
           NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                MARCH 31, 1999

(1)  DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a)   PROCEEDINGS UNDER CHAPTER 11 AND NATURE OF OPERATIONS

           On February 11, 1999, Wireless One, Inc. filed a voluntary case (the
           "Bankruptcy  Case")  with the United States Bankruptcy Court for the
           District of Delaware (the  "Bankruptcy  Court")  under Chapter 11 of
           Title  11  of the United States Code (the "Bankruptcy  Code.")   The
           Company is operating its business as a debtor-in-possession, subject
           to the approval  of the Bankruptcy Court for certain of its proposed
           actions subsequent to filing the Bankruptcy Case.

           The Company is engaged  in  the  business of developing, owning, and
           operating wireless cable television  systems and high-speed, two-way
           Internet access and data transmission  systems,  primarily in select
           southern and southeastern United States markets.

      (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)   INTERIM FINANCIAL INFORMATION

           The condensed consolidated  financial  statements  are unaudited and
           reflect   all  adjustments  (consisting  only  of  normal  recurring
           adjustments)  which are, in the opinion of management, necessary for
           a fair presentation  of the financial position and operating results
           for  the  interim periods.   The  condensed  consolidated  financial
           statements  should  be  read  in  conjunction  with the consolidated
           financial statements and notes thereto, contained  in  the Company's
           Annual  Report  on Form 10-K for the fiscal year ended December  31,
           1998.  The results  of  operations  for  the interim periods are not
           necessarily indicative of the results for  the  entire  fiscal  year
           ending December 31, 1999.

     (d)   EARNINGS PER SHARE

           Earnings  per  share  are  computed  in accordance with SFAS No. 128,
           "Earnings Per Share."   The  calculation  of basic earnings per share
           excludes any dilutive effect of potential issuances of common  stock,
           while diluted earnings per  share  includes  the  dilutive  effect of
           such  potential  issuances.   Shares  issuable  upon  exercise of the
           Company's  stock options and warrants are anti-dilutive and have been
           excluded from the calculation of diluted earnings per share.

                            
                              WIRELESS ONE, INC.
                            (DEBTOR-IN-POSSESSION)
           NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                MARCH 31, 1999

     (e)  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.  The significant
          estimates impacting the preparation  of  the  Company's  consolidated
          financial  statements  include  the estimates of undiscounted  future
          cash flows and fair values used in  evaluating  the carrying value of
          long-lived assets , the allowance for doubtful accounts on subscriber
          receivables,  the  valuation allowances on deferred  tax  assets  and
          estimated useful lives  of  property  and  equipment  and  intangible
          assets.  Actual results could differ from those estimates.

     (f)  RECLASSIFICATIONS

          Certain amounts in the prior year  consolidated  financial statements
          have been reclassified to conform to the  current  year presentation.
          These  reclassifications  had  no  effect  on previously reported net
          loss.


(2)  LIQUIDITY, PROCEEDINGS UNDER CHAPTER 11 AND GOING CONCERN

     The  Company  has  incurred significant operating  and  net  losses  since
     inception, and has been  unable  to  generate  sufficient  cash  flow from
     operating  activities to meet projected debt service and other obligations
     as they become due. The Company's business requires substantial amounts of
     capital and liquidity, principally for the acquisition and installation of
     equipment, the  development  and  launch of new products and markets, debt
     service and working capital requirements.

     In March 1998, the Company retained  BT  Alex. Brown as financial advisors
     to  review  its  business  operations.   With BT  Alex.  Brown  and  other
     professionals, the Company began a number  of  initiatives to improve cash
     flow and liquidity, including the curtailing or  delaying  of its plans to
     expand  into  new markets.  In September 1998, the Company issued  secured
     notes totaling  $12.5  million  pursuant  to  a $20 million Senior Secured
     Discretionary Note Facility (the "Senior Facility")   with  Merrill  Lynch
     Global  Allocation Fund, Inc. ("MLGAF") to fund ongoing operations. During
     the fourth  quarter  of 1998 MLGAF informed the Company of its decision to
     withhold the remaining $7.5 million under the Senior Facility.  During the
     fourth quarter of 1998, management concluded that it was unlikely that the
     Company would be able  to  continue  to execute its then existing business
     plan, including continued development of new markets.

     In January  1999,  the  Company  began  negotiations  with  several of the
     largest  holders  (the "Unofficial Noteholders' Committee")  of  the  $150
     million aggregate principal amount of notes




                              WIRELESS ONE, INC.
                            (DEBTOR-IN-POSSESSION)
           NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                MARCH 31, 1999

     due 2003 (the"1995 Senior Notes") and the $239 million aggregate principal
     amount  of  senior  discount  notes  (the"1996 Senior Discount Notes") and
     collectively with the 1995 Senior Notes  the "Old Senior Notes") regarding
     restructuring   such   indebtedness   through  a  prenegotiated   plan  of
     reorganization.   After  extensive  negotiations   with   the   Unofficial
     Noteholders'  Committee and other holders of Old Senior Notes, the parties
     reached an agreement  (the "Bondholders' Agreement") on the material terms
     of a restructuring of the  Company.   Pursuant  to  these negotiations, on
     February  11, 1999,  the  Company  filed  the Bankruptcy Case.   Following
     commencement of the Bankruptcy Case, the Company has  continued to operate
     its  business  as  a  debtor  in  possession  under  the  protection   and
     supervision of the Bankruptcy Court.

     On  February  12, 1999, the Company entered into a financing facility with
     MLGAF  (the  "Postpetition  Financing")  providing  the  Company  with  an
     aggregate principal  amount  of  financing of approximately $18.9 million.
     The Postpetition Financing includes  (i)  $13.5  million, representing the
     outstanding principal amount under the Senior Facility  (the  Company  had
     issued  an additional $1.0 million note pursuant to the Senior Facility on
     February  3, 1999), (ii) accrued interest under the Senior Facility, (iii)
     a facility  fee  of  $625,000  due  to MLGAF in connection with the Senior
     Facility and (iv) $4 million in additional  financing  for working capital
     needs.  Amounts outstanding under the Postpetition Financing bear interest
     at  15%  per annum, and the Postpetition Financing will terminate  on  the
     earliest to  occur of (i) August 12, 1999 (the date which is the six-month
     anniversary of  the  date of the entry of an interim order), (ii) the date
     the  Postpetition  Financing   note  has  become  or  is  declared  to  be
     immediately due and payable as a result of an Event of Default (as defined
     in the Postpetition Financing),  (iii)  the  date of the redemption of the
     Postpetition Financing note by the Company or  (iv)  the effective date of
     the  Company's  Plan  of  Reorganization  under the Bankruptcy  Code  (the
     "Plan")..

     MCI  Worldcom, Inc. ("MCI") recently confirmed  to  the  Company  that  it
     purchased  the secured notes issued pursuant to the Postpetition Financing
     from MLGAF and  a  significant  (but unspecified) amount of the Old Senior
     Notes.   If  MCI purchased Old Senior  Notes  that  were  subject  to  the
     Bondholders Agreement,  MCI  is  bound  by  the Bondholders Agreement with
     respect to those Old Senior Notes.  While the  Company  believes  that MCI
     purchased  at  least  some  of  its Old Senior Notes from persons who were
     subject to the Bondholders Agreement,  MCI has not informed the Company of
     the identity of the persons from whom it purchased Old Senior Notes.

     On March 15, 1999, the Company filed the  Plan   and a proposed disclosure
     statement, which reflect the terms of the Bondholders  Agreement. Pursuant
     to the Plan, on the effective date of the Plan (the "Effective Date"), the
     Old Senior Notes and equity interests of stockholders, and others, such as
     option and warrant holders, will be cancelled and on the Effective Date or
     as  soon as practicable thereafter, holders of common stock  on  a  record
     date  to  be  determined  (the  "Record Date") will receive their pro-rata
     share of approximately 4% of (i) 9,950,000 of the 10,000,000 shares of the
     common stock of the Company (as it is expected to be reorganized as of the
     Effective  Date, hereinafter "Reorganized  Wireless")  to  be  issued  and
     outstanding  as  of  the Effective Date (the "New Common Stock"), and (ii)
     the New Warrants, which  are  5-year  warrants to purchase an aggregate of
     1,235,000 shares of New Common Stock at  an  exercise  price of $29.57 per
     share,  subject  to  adjustment  under certain circumstances.   All  other
     equity  interests will be cancelled  and  the  holders  thereof  will  not
     receive any distribution in respect thereof.  The  remaining approximately
     96% of the New  Common  Stock will be distributed to holders of Old Senior
     Notes   (9,552,000  shares)   and  to  BT  Alex.  Brown  (50,000  shares).
     Accordingly, under  the  Plan  holders  of  common  stock will receive one
     share of New Common Stock  for every 42.56 shares of common stock held  on
     the  Record Date and a New Warrant to purchase 1 share of New Common Stock
     for every  13.72 shares of common stock held on the Record  Date. Upon the
     Effective Date, Reorganized Wireless will be authorized under the Plan  to
     issue incentive options to management of Reorganized Wireless  to purchase
     444,000 shares  of  New  Common Stock at an  exercise  price of $13.51 per
     share pursuant  to  a  newly adopted  Stock  Option  Plan  (the "New Stock
     Option  Plan").   New  additional  incentive  options to  purchase 666,000
     shares of New Common Stock at a yet-to-be-determined exercise  price  will
     also be available for issuance to management  pursuant  to the  New  Stock
     Option Plan.
         

                              WIRELESS ONE, INC.
                            (DEBTOR-IN-POSSESSION)
           NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                MARCH 31, 1999

     Since the  filing  of  the  Plan,  there have been several acquisitions of
     other companies in the wireless cable  industry  which  appear to indicate
     substantially  higher  enterprise  valuations  than  the valuations  which
     formed the basis for the Plan.  In addition, the Company's  revised signal
     coverage estimates (see "Management's Discussion and Analysis of Financial
     Condition  and  Results of Operations - Overview") could contribute  to  a
     higher valuation  of  the  Company.   In  light of these developments, the
     Company is reviewing the appropriateness of  the  provisions  of the Plan.
     Under  the  Bondholders  Agreement,  the  parties  (including the Company,
     subject to its fiduciary duties) have agreed to support  the  Plan and not
     to  support  any  other plan of reorganization.  There can be no assurance
     that, if the Company  were  to revise the Plan, such revised plan would be
     approved by any constituencies  whose  approval  may be required under the
     Bankruptcy Code (including holders of the Old Senior  Notes, if necessary)
     or whether any such plan would be confirmed by the Bankruptcy  Court.   If
     the  Company determined to revise the Plan, there can also be no assurance
     that the  holders of the Company's common stock would ultimately realize a
     recovery that  is greater than or equal to the recovery provided under the
     Plan.

     By  a letter to the  Company  dated  February  25,  1999  (the  "Heartland
     Letter"),  Heartland Wireless Communications, Inc. ("Heartland"), a holder
     of  approximately   20%   of   the   Company's   common  stock,  requested
     consideration of an alternate plan of reorganization  for the Company. The
     Company  has  considered  the  plan proposed in the Heartland  Letter  and
     believes that the Company's Plan  is  more  favorable to the creditors and
     stockholders of the Company.

     There can be no assurance that the Company will emerge from the Chapter 11
     proceeding,  that  the  Company  will  be able to  obtain  financing  upon
     emergence  from  bankruptcy, or that the Company  will  generate  positive
     operating cash flow  upon  emergence from bankruptcy.  These factors raise
     substantial doubt about the  Company's  ability  to  continue  as  a going
     concern.   If the Company is unable to continue as a going concern and  is
     forced to liquidate assets to meet its obligations, the Company may not be
     able to recover  the  recorded  amount  of  such  assets.   The  Company's
     consolidated  financial  statements  do  not  include any adjustments that
     might result from the outcome of these uncertainties.

     Upon  emergence from bankruptcy, under SOP 90-7  "Financial  Reporting  by
     Entities  in  Reorganization  Under  the Bankruptcy Code" the Company will
     adjust the carrying value of its assets  and  liabilities  based  upon the
     final determination of its reorganization  value (a fair value concept) by
     a  third party.  The amount of such additional write-down is not currently
     estimable.

 (3) INCOME TAXES

     The  Company  had previously  recorded  a net deferred  tax  liability  in
     conjunction with its acquisition of TruVision Wireless, Inc. in  1996. The
     liability   principally  related  to  differences  in  the   basis  of the
     underlying  assets  and   liabilities  in  excess  of  net  operating loss
     carryforwards.   The Company  recognized  $1.3  million of deferred income
     tax benefit for the three months  ended March 31,  1998,  representing the
     tax effect of the portion of net operating loss carryforwards generated in
     that  period,  which  the  Company  utilized  to  reduce  the deferred tax
     liability.



                              WIRELESS ONE, INC.
                            (DEBTOR-IN-POSSESSION)
           NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                MARCH 31, 1999


 (4) LIABILITIES SUBJECT TO COMPROMISE

     As more fully discussed in Note  2,  under  the  Plan,  holders of the Old
     Senior  Notes will receive New Common Stock and New Warrants  in  exchange
     for cancellation of their debt.  These amounts are considered eligible for
     compromise  under  the  Plan  and  have  been  reclassified as Liabilities
     subject  to  compromise  on the Company's Condensed  Consolidated  Balance
     Sheet at March 31, 1999.

     Liabilities subject to compromise are comprised of the following:

     1995 Senior Notes:            Principal Balance        $     150,000,000
                                   Accrued Interest                 6,375,305
                                   Unamortized Discount            (1,118,051)
     1996 Senior Discount Notes:   Principal Balance              239,252,000
                                   Unamortized Discount           (70,998,470)
                                                            -----------------
                                                            $     323,510,784
                                                            =================

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

     Management's Discussion and Analysis of Financial Condition and Results of
 Operations contains certain "forward looking statements" within the meaning of
 Section  27A  of the Securities Act of 1933 (the "Securities Act") and Section
 21E of the Securities Exchange Act of 1934 (the "Exchange Act"), which reflect
 management's best  judgment  based  on factors currently known. Actual results
 could  differ  materially from those anticipated  in  these  "forward  looking
 statements" as a  result  of a number of factors, including but not limited to
 those  discussed  below,  in  particular   under   the   heading   "Cautionary
 Statements."  "Forward looking statements" provided by the Company pursuant to
 the safe harbor established by the federal securities laws should be evaluated
 in the context of these factors.

     This  discussion  and  analysis  should  be  read in conjunction with  the
 Company's condensed consolidated financial statements and notes thereto.


 RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH  31,  1999, COMPARED TO
 THE THREE MONTHS ENDED MARCH 31, 1998 .


 OVERVIEW

     Since   its  inception,  the  Company  has  significantly  increased   its
 subscription  video  operating  markets  ("Operating  Markets")  and number of
 subscribers. This controlled growth has been achieved from internal  expansion
 and  through  acquisitions and mergers.  The Company has sustained substantial
 net losses, primarily  due  to  fixed  operating  costs  associated  with  the
 development  of  its  systems  and  products, interest expense and charges for
 depreciation and amortization.

     Historically, the Company's principal  business  has been the operation of
 wireless  cable  systems  which  provide,  as  of March 31,  1999,  television
 programming  service  to  video  subscribers  in 37 Operating  Markets.  These
 markets have an average of 27 cable television programming channels, including
 local broadcast programming.  The Company also  offers  up  to 185 channels of
 Direct Broadcast Satellite ("DBS") programming from DIRECTV,  Inc.  in many of
 its  Operating  Markets  under  cooperative marketing agreements with DIRECTV,
 Inc. and its distributors (collectively,  "DTV").   As  of March 31, 1999, the
 Company had approximately 101,000  wireless and DBS video  subscribers.

     Subsequent  to  March  31,  1999, the Company, with the assistance  of  an
 outside engineering firm, updated  its  heretofore  reported  signal  coverage
 estimates,  which  were based upon 1995 population data. The updated estimates
 take into account increases  since  1995 in the number of housing units within
 the  Company's  market areas.  The updated  estimates  also  reflect  recently
 completed engineering  analyses which have enabled the Company to establish 30
 supplemental  undeveloped  markets  in  areas  where  the Company has acquired
 exclusive  rights  to Multi-point Multi-channel Distribution  System  ("MMDS")
 and Wireless Communications Service ("WCS") spectrum since 1995.  As a result,
 the Company now estimates  that  its  MMDS  spectrum  and  WCS  signals  cover
 11,203,000   gross housing units in 111  market areas (including the Company's
 share of  gross housing units covered by a 50 percent owned joint venture).

     Historically,  companies  within  the  wireless  cable  industry have also
 reported  the  estimated  number  of  gross housing units within their  signal
 coverage areas which are actually capable of receiving their signals, commonly
 known as line-of-sight ("LOS") housing  units.  The Company believes that, due
 to  technological  advances in the digital  broadband  (i.e.,  high  capacity)
 wireless  access ("BWA")  and  wireless  cable  industries  (such  as  digital
 transmission  and  cellularization), a recent shift toward greater anticipated
 use of the MMDS and  WCS  spectrum for digital transmissions of voice and data
 (as opposed to analog transmissions  of  television programming), and the lack
 of industry standards upon which to compare  estimates  of  LOS  housing units
 (such  as  standard broadcast and receive antenna height, criteria for  making
 booster station  assumptions, and type of signal - a digital signal penetrates
 obstructions such  as  trees  more  readily  than  does an analog signal), LOS
 household  estimates  are no longer as meaningful as are  estimates  of  gross
 housing units.  Nonetheless,  consistent  with  its  historical  and  industry
 practices,  the  Company  has  also  updated  and revised its LOS housing unit
 estimates.

     Based upon such updated data and by applying  to  the  Company's  30 newly
 identified   supplemental  markets  signal  coverage  ratios  from  previously
 identified markets  with  similar  topographic features, the Company estimates
 that 9,119,000 of such 11,203,000 gross  housing  units are LOS housing units.
 The  Company  previously  estimated that its MMDS  and  WCS  spectrum  signals
 covered 9,240,000 gross housing  units  and  7,009,000 LOS housing units in 81
 market areas (including the Company's pro rata  share  of  the  gross  housing
 units covered by a 50 percent owned joint venture).

The  following  table  shows  the Company's updated and revised signal coverage
estimates by market:

<TABLE>
<CAPTION>
                                                    GROSS                      LOS
                                                   HOUSING                   HOUSING
                                                   UNITS (1)                  UNITS
                                                   ---------                  -----
VIDEO OPERATING MARKETS:
- ------------------------
<S>                                                <C>                       <C>
Bucks, AL                                          156,100                   131,100
Demopolis, AL                                       17,800                    17,800
Dothan, AL                                         111,200                   100,100
Florence, AL                                        62,600                    62,600
Gadsden, AL                                        203,400                   103,700
Huntsville, AL                                     208,600                   173,100
Tuscaloosa, AL                                      91,500                    82,400
Ft.Walton Beach, FL                                 73,100                    73,100
Gainesville, FL                                    149,800                   146,800
Panama City, FL                                    118,800                    99,800
Pensacola, FL                                      232,200                   188,100
Tallahassee, FL                                    144,800                   141,900
Albany, GA                                          98,400                    84,600
Charing, GA                                         42,100                    40,000
Jeffersonville, GA                                 212,200                   167,600
Alexandria, LA                                      31,500                    31,500
Bunkie, LA                                          92,400                    90,600
Houma, LA                                           87,400                    87,400
Lafayette, LA                                      188,900                   188,900
Lake Charles, LA                                   115,400                   113,100
Monroe, LA                                         116,600                   107,300
Bude, MS                                            88,400                    78,700
Delta, MS                                          101,400                    98,400
Gulf Coast, MS                                     141,900                   141,900
Hattiesburg, MS                                    126,600                   102,500
Jackson, MS                                        220,700                   198,600
Meridian, MS                                        78,900                    52,100
Oxford, MS                                          66,700                    56,000
Starkville, MS                                      85,800                    71,200
Tupelo, MS                                         137,500                    99,000
Lawrenceburg, TN                                    79,400                    34,900
Tullahoma, TN                                      117,600                    77,600
Brenham, TX                                         41,700                    37,500
Bryan, TX                                          109,400                    77,700
Freeport, TX                                       208,200                   208,200
Milano, TX                                          40,900                    40,900
Wharton, TX                                        112,900                   112,900
                                                 ---------                 ---------
     TOTAL VIDEO OPERATING MARKETS               4,312,800                 3,719,600
                                                 ---------                 ---------

DATA-ONLY OPERATING MARKETS:
- ----------------------------
Baton Rouge, LA                                    273,000                   273,000
Memphis, TN                                        453,500                   453,500
                                                 ---------                 ---------
   TOTAL DATA ONLY OPERATING MARKETS               726,500                   726,500
                                                 ---------                 ---------

   TOTAL VIDEO AND DATA OPERATING MARKETS        5,039,300                 4,446,100
                                                 ---------                 ---------
</TABLE>








<TABLE>
<CAPTION>
                                                    GROSS                      LOS
                                                   HOUSING                   HOUSING
                                                   UNITS(1)                   UNITS
                                                   --------                  -------
<S>                                              <C>                        <C>
NON-OPERATING MARKETS:
Auburn, AL                                       65,100                     29,900
Bankston, AL                                     83,400                     52,500
Birmingham, AL                                  318,000                    295,700
Mobile, AL                                       74,800                     50,900
Montgomery, AL                                  169,500                    147,500
Selma, AL                                        37,500                     30,400
Six Mile, AL                                     35,600                     32,800
Woodville, AL                                    31,900                     30,000
Pine Bluff, AR                                   85,800                     64,400
Marianna, FL                                     62,000                     57,000
Ocala, FL                                       307,200                    205,800
Augusta, GA                                     212,900                    123,500
Columbus, GA                                    169,700                    137,500
Hoggards Mill, GA                                24,900                     16,900
Savannah, GA                                    211,900                    207,700
Tarboro, GA{ }                                  100,500                    100,500
Valdosta, GA                                    115,200                    107,100
Vidalia, GA                                      51,800                     38,800
Bowling Green, KY                               143,500                     73,200
Abita Springs, LA                               217,300                    130,400
Amite, LA                                        55,500                     42,200
Leesville, LA                                    42,900                     29,200
Natchitoches, LA                                 38,000                     34,200
Ruston, LA                                       52,700                     31,600
Tallulah, LA                                     25,600                     25,600
Chattanooga, TN                                 285,000                    193,800
Flippin, TN                                      58,200                     57,000
Huntsville, TX                                   93,500                     58,900
                                              ---------                  ---------
TOTAL NON-OPERATING MARKETS                   3,169,900                  2,405,000
                                              ---------                  ---------
</TABLE>


(1)  1999 Housing Units calculated  by  multiplying 1990 Units by growth factor
per CACI Marketing Systems, Inc., Arlington, VA


<TABLE>
<CAPTION>
                                                   GROSS                   LOS
                                                  HOUSING                HOUSING
                                                UNITS(1)(2)               UNITS
                                                -----------              -------
<S>                                            <C>                      <C>
50% OWNED  JOINT VENTURE MARKETS
Moorehead, City, NC                             42,600                    31,100
Asheville, NC                                  134,100                    53,600
Charlotte, NC                                  309,200                   303,000
Elizabeth City, NC                              35,700                    16,800
Fayetteville, NC                               130,700                    96,700
Greenville, NC                                  54,200                    48,800
Hickory, NC                                    201,900                   111,000
Jacksonville, NC                                69,900                    74,100
Raleigh, NC                                    121,400                   119,000
Roanoke Rapids, NC                              19,900                    23,100
Rockingham, NC                                  45,900                    43,200
Rocky Mount, NC                                 93,600                    84,200
Wilmington, NC                                  76,400                    68,800
Winston Salem, NC                              285,500                   234,100
                                             ---------                 ---------
  TOTAL 50% OWNED JOINT VENTURE MARKETS      1,621,000                 1,307,500
                                             ---------                 ---------
</TABLE>


<TABLE>
<CAPTION>
                                                   GROSS                   LOS
                                                  HOUSING                HOUSING
                                                UNITS(1)(2)               UNITS
                                                -----------               -------
<S>                                            <C>                      <C>
SUPPLEMENTAL MARKETS
Andalusia, AL                                   53,100                    29,200
Monroeville, AL                                 15,100                    12,700
Forrest City, AR                                17,500                    13,100
Monticello, AR                                  17,700                    11,000
Chiefland, FL                                   15,500                    15,200
Perry, FL                                       12,100                    11,900
Port St. Joe, FL                                21,300                    17,900
Sylvania, GA                                    27,800                    16,700
Dodge City, KS                                  65,200                    65,200
Thompkinsville, KY                              43,800                    22,300
Buras, LA                                        5,100                     5,100
Bruce, MS                                       11,300                     7,200
Clarksdale, MS                                  38,300                    37,200
Columbia, MS                                    19,300                    12,700
Corinth, MS                                     35,500                    22,700
Kosciusko, MS                                   38,600                    32,000
Magee, MS                                       12,600                     8,300
Natchez, MS                                     25,000                    22,300
Henderson, NC                                    8,700                     7,800
Milltown, NC                                    39,000                    16,800
Whiteville, NC                                  16,300                    12,200
Aiken, SC                                       64,100                    44,900
Columbia, SC                                   124,900                    79,900
Florence, SC                                    50,700                    38,000
Orangeburg, SC                                 105,200                    51,500
Sumter, SC                                     121,700                    86,400
Crossville, TN                                  45,900                    30,300
Jackson, TN                                     39,100                    27,800
McKenzie, TN                                    56,100                    39,800
Charleston, WV                                 225,900                   162,700
                                            ----------                 ---------
   SUPPLEMENTAL MARKET TOTALS                1,372,400                   960,800
                                            ----------                 ---------
       GRAND TOTALS                         11,202,600                 9,119,400
                                            ==========                 =========
</TABLE>

(1)  1999 Housing Units calculated by multiplying  1990  Units by growth factor
     per CACI Marketing Systems, Inc., Arlington, VA.
(2)  All Joint Venture Housing Units counted at 50% of actual.


     While the Company is continuing its business as a wireless  cable operator
 and  will continue to exploit its DTV agreements,  the Company redirected  its
 primary  long-term  business  strategy  during  1998  to expand the use of its
 spectrum  through  the  delivery  of  BWA services such as two-way  high-speed
 Internet access, data transmission and  IP telephony services, and the Company
 has devoted substantial resources in 1997 and 1998 to the development of these
 services  and  products.  The Company's initial  BWA  product,  developed  and
 engineered over the past approximately  two  and  one-half  years,  is a high-
 speed,  two-way  Internet  access  and  data transmission product which it  is
 marketing under the name "WarpOne{SM}". In  1998, the  Company introduced Warp
 One{SM}  in  Jackson,  Mississippi,  Baton  Rouge,  Louisiana,   and  Memphis,
 Tennessee as test markets.

     In  March 1998, the Company retained BT Alex. Brown as financial  advisors
 to review  its  business  operations,  including its immediate working capital
 needs.  With the assistance of BT Alex.  Brown  and  other  professionals, the
 Company  began  a  number  of initiatives to improve cash flow and  liquidity,
 including curtailing or delaying  its  plans  to expand into new non-operating
 markets, instead concentrating on the maintenance of its existing 39 video and
 data Operating Markets.

     In   September  1998,  the  Company  entered  into   a    Senior   Secured
 Discretionary  Note Facility (the "Senior Facility") with Merrill Lynch Global
 Allocation Fund,  Inc.  ("MLGAF")  to fund ongoing operations.  As of February
 11, 1999, the Company had borrowed $13.5 million in aggregate principal amount
 under this facility.

     In January 1999 the Company began negotiations with several of the largest
 holders (the "Unofficial Noteholders Committee") of the $150 million aggregate
 principal amount of senior notes due  2003  (the  "1995 Senior Notes") and the
 $239 million aggregate principal amount of senior discount  notes  (the  "1996
 Senior  Discount  Notes")  and,  collectively  with the 1995 Senior Notes, the
 ("Old Senior Notes") regarding restructuring the  Old  Senior  Notes through a
 prenegotiated plan of reorganization.  After extensive negotiations  with  the
 Unofficial  Noteholders  Committee  and other holders of the Old Senior Notes,
 the parties entered into an agreement  (the  "Bondholders  Agreement"),  which
 provides  for  the material terms of a restructuring of the Company.  Pursuant
 to these negotiations,  on  February  11,  1999 the Company filed a  voluntary
 case (the "Bankruptcy Case") with the United  States  Bankruptcy Court for the
 District of Delaware (the "Bankruptcy Court") under Chapter  11 of Title 11 of
 the United States Code (the "Bankruptcy Code")

     Following commencement of the Bankruptcy Case, the Company  has  continued
 to  operate  its  business  as a debtor in possession with the protection  and
 supervision of the Bankruptcy  Court  in  a  manner  intended  to minimize the
 impact  of  the  Bankruptcy  Case on the Company's day-to-day activities.  See
 " Liquidity  and  Capital  Resources"  for a description  of certain financing
 obtained by the Company since the filing of the Bankruptcy  Case and a summary
 of  the  terms  of  the  Company's  Plan  of  Reorganization  filed under  the
 Bankruptcy Code on March 15, 1999 (the "Plan") and other recent developments.

     The Company does not anticipate being able to generate net  income for the
 foreseeable future and there can be no assurance that other factors,  such as,
 but  not  limited  to,  general  economic  conditions  and economic conditions
 prevailing  in  the  Company's  industry,  its  inability to raise  additional
 financing or disruptions in its operations, will  not result in further delays
 in operating on a profitable basis.  Net losses are  expected  to  continue as
 the  Company  focuses  its  resources  on  the  marketing of its DTV products,
 development  of  its  Internet  access product and as additional  systems  are
 commenced or acquired.  See "- Liquidity and Capital Resources."


 RESULTS OF OPERATIONS

     Revenues  -  The  Company's revenues  consist  of  monthly  fees  paid  by
 subscribers for the basic  programming  package  and  for  premium programming
 services.   The  Company's  subscription revenues for the three  months  ended
 March 31, 1999 were $9.3 million  as  compared  to  $10.6 million for the same
 period of 1998.  The decrease in revenue over the comparable prior year period
 was primarily due to a decline in wireless video subscribers.   A  $3 increase
 in monthly basic wireless video service rates was effected March 1, 1999.

     Systems   Operations   Expenses  -  Systems  operations  expense  includes
 programming costs, channel lease payments, tower and transmitter site rentals,
 cost of program guides, certain  repairs and maintenance expenditures, vehicle
 expenses and other direct operating  and  labor  expenses.  Programming costs,
 cost of program guides, channel lease payments (with  the exception of minimum
 payments) and certain labor expenses are variable expenses  that  fluctuate as
 the number of subscribers changes.  Systems operations expenses for  the three
 months ended March 31, 1999 were $5.1 million as compared to $6.4 million  for
 the  same  period  of  1998,  a  decrease  of $1.3 million.  This decrease was
 largely attributable to the consolidation of  system  offices, retrenchment in
 the wireless video markets and continued reductions in the workforce.

     Selling, General and Administrative - SG&A expenses  for  the three months
 ended March 31, 1999 were $5.9   million compared to $5.8 million for the same
 period of 1998, an increase of $0.1 million.

     Depreciation  and  Amortization Expense  -  Depreciation and  amortization
 expense for the quarter  ended  March  31,  1999  was $9.2 million versus $9.6
 million for the same period of 1998, a decrease of  $.4 million.  The decrease
 in depreciation and amortization expense during the period  was due to reduced
 capital spending during 1998 and 1999, the effect of an impairment  write-down
 in  the  fourth  quarter  of 1999 combined with the shift in emphasis to  DTV.
 Approximately two-thirds of capital expense on DTV installations is subsidized
 through the DTV Agreements.

     Interest Expense  - Interest  expense for the quarter ended March 31, 1999
 was $7.4 million versus $10.8 million  for the same period of 1998, a decrease
 of $3.4 million.  This decrease in interest expense was due to the interest on
 the Old Senior Notes ceasing with the bankruptcy  filing on February 11, 1999.
 If the contractualinterest had been calculated on the  Notes through March 31,
 1999, the interest expense would have increased $5.8 million to $13.2 million.

     Interest Income  - Interest income for the quarter ended  March  31,  1999
 was negligible  versus $.5 million  for the same period of 1998, a decrease of
 $.5  million.   This  decrease in interest income was due to a decrease in the
 amount of funds available  for  investment  that  resulted from the  continued
 utilization  of  cash  balances  to  further develop the  Company's  Operating
 Systems.


 LIQUIDITY AND CAPITAL RESOURCES

     The wireless cable television and  Internet  access  and data transmission
 businesses   are   capital   intensive.   The  Company's  operations   require
 substantial amounts of capital  for  (i)  the  installation  of  equipment  at
 subscribers'  premises,  (ii)  the  construction  of  transmission and headend
 facilities  and  related  equipment purchases, (iii) the funding  of  start-up
 losses  and  other  working capital  requirements,  (iv)  the  acquisition  of
 wireless cable channel  rights  and  systems,  (v) investments in vehicles and
 administrative offices, and (vi) the development,  testing  and  launch of new
 products,  such  as  WarpOne{SM},  the  Company's initial BWA product.   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 the launch
 of additional  markets,  in  October  1995,  the Company completed the initial
 public offering of 3,450,000 shares of its common  stock  (the  "Common  Stock
 Offering").   The Company received approximately $32.3 million in net proceeds
 from the Common  Stock   Offering.   Concurrently,  the Company issued 150,000
 units  (the  "1995  Unit Offering") consisting of the 1995  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.   The  Company  placed approximately $53.2
 million of the approximately $143.8 million of net proceeds  realized from the
 sale of the 1995 unit offering into an escrow account to cover the first three
 years' interest payments on the 1995 Senior Notes as required  by terms of the
 indenture governing the 1995 Senior Notes.

     In  August  1996,  the  Company  issued  239,252  units  (the  "1996  Unit
 Offering")  consisting of the 1996 Senior Discount Notes and 239,252  warrants
 to purchase 544,059  shares of common stock at an exercise price of $16.64 per
 share. The Company received  $118.6 million after expenses.  The proceeds were
 used  to  fund marketing of the  Company's  new  DTV  multiple  dwelling  unit
 products, development  of the Company's BWA product, the launch of new systems
 and expansion of the Company's existing markets.

     On September 4, 1998,  the  Company entered into a Senior  Facility
 with MLGAF.  Prior to the commencement  of  the  Bankruptcy  Case, the Company
 issued  $13.5  million  in  aggregate  principal  amount  of notes  under that
 facility to MLGAF.  The  Senior  Facility  bore  interest at 13% per annum and
 would have matured on  April 15, 1999.  The Senior  Facility  was  secured  by
 substantially all of the Company's  assets,  as well as pledges of  the  stock
 of all of the Company's direct and indirect subsidiaries.   In connection with
 the  issuance  of  the  Senior Secured Notes, the Company also issued to MLGAF
 seven-year detachable warrants  to purchase 714,346  shares of the   Company's
 common  stock at an exercise price of $0.722 per share.    The Senior  Secured
 Notes  were   folded  into  the  Postpetition  Financing  provided by MLGAF on
 February 12, 1999.

     For  the  three  months ended March  31,  1999,  cash  used  in  operating
 activities was $1.0  million  consisting  of  a  net  loss  of  $20.0 million,
 partially  offset by  non-cash depreciation and amortization of $9.2  million,
 amortization of debt discount of $3.9  million, a net change in current assets
 and liabilities  of  $5.4   million, and net non-cash expenses of $.5 million.
 For the three months ended March  31,  1999, cash used in investing activities
 was $2.4 million, consisting primarily of  capital  expenditures.   Cash flows
 from  financing activities for the three months ended March 31, 1999 was  $4.9
 million  consisting  of  proceeds  from  debt  of  $5.0 million less principal
 payments on long-term debt.

     For  the  three  months  ended  March  31, 1998, cash  used  in  operating
 activities  was $2.5 million consisting primarily  of  a  net  loss  of  $19.3
 million, in addition to an increase in receivables and prepaid expenses of $.4
 million and a  $1.0  million  gain  on the sale of the Company's investment in
 Telecorp  Holding  Corporation,  Inc.  ("Telecorp"),   partially   offset   by
 depreciation and amortization of $9.6 million, an increase in accounts payable
 and  accrued  expenses  of  $4.1  million,  and  net non-cash expenses of $4.5
 million.  For the three months ended March 31, 1998,  cash  used  in investing
 activities  was $.2 million, consisting primarily of capital expenditures  and
 payments for licenses and organization costs of approximately $2.4 million and
 $.3 million,  respectively.  In addition, the Company received $2.5 million in
 net proceeds from  the  sale  of  its investment in Telecorp.  These investing
 activities were principally related to the acquisition of equipment in certain
 of the Company's Operating Systems,  as  well  as  the  development of its new
 high-speed  internet  product,  and  certain  license  and organization  costs
 related  to those markets.  For the three months ended March  31,  1998,  cash
 flows used  in  financing activities were $.1 million consisting of repayments
 of short-term debt.

      As described  above  (see  "Overview"), on February 11, 1999, the Company
 announced that it had reached an  agreement  with  the  Unofficial Noteholders
 Committee  and other holders of the Old Senior Notes regarding  the  financial
 reorganization  of  the  Company.   Pursuant to the Bondholders Agreement, the
 Company  filed  the  Bankruptcy  Case  on   February   11,   1999.   Following
 commencement of the Bankruptcy Case, the Company has continued  to operate its
 business as a debtor in possession with the protection and supervision  of the
 Bankruptcy Court in a manner intended to minimize the impact of the Bankruptcy
 Case on the Company's day-to-day activities. An immediate effect of the filing
 of  the  Bankruptcy  Case  was  the imposition of the automatic stay under the
 Bankruptcy Code which, with limited  exceptions,  enjoins  the commencement or
 continuation  of  all  litigation against the Company during pendency  of  the
 Bankruptcy Case.

     On February 12, 1999,  the Company entered into the Postpetition Financing
 with  MLGAF  providing the Company  with  an  aggregate  principal  amount  of
 financing of approximately $18.9 million.  The Postpetition Financing includes
 (i) $13.5 million,  representing  the  outstanding  principal amount under the
 Senior  Facility,  (ii) accrued interest under the Senior  Facility,  (iii)  a
 facility fee of $625,000  due  to MLGAF in connection with the Senior Facility
 and (iv) $4 million in additional  financing  provided  by  MLGAF  for working
 capital  requirements.   Amounts  outstanding under the Postpetition Financing
 bear interest at 15% per annum, and  the Postpetition Financing will terminate
 on  the  earliest  to  occur  of (i) August  12,  1999,   (ii)  the  date  the
 Postpetition Financing note has  become  or  is declared to be immediately due
 and payable as a result of an Event of Default (as defined in the Postpetition
 Financing),  (iii) the date of the redemption of  the  Postpetition  Financing
 note by the Company  or (iv) the Effective Date.  By means of the Postpetition
 Financing and a recently completed sale of certain assets to a 50% owned joint
 venture, the Company's  cash  needs under its business plan are expected to be
 met through June 1999. The Company  anticipates  that certain additional asset
 dispositions permitted under the Postpetition Financing  will occur during May
 and June 1999 which will provide the Company with sufficient  cash  up  to the
 August 12, 1999 due date of the Postpetition Financing.   Although the Company
 is actively pursuing certain additional asset sales, there can be no assurance
 that  the  Company  will  be  able to dispose of its assets or find additional
 financing.

     MCI Worldcom, Inc. ("MCI")  recently  confirmed  to  the  Company  that it
 purchased the secured notes issued pursuant to the Postpetition Financing from
 MLGAF and a significant (but unspecified) amount of the Old Senior Notes.   If
 MCI purchased Old Senior Notes that were subject to the Bondholders Agreement,
 MCI  is  bound  by  the Bondholders Agreement with respect to those Old Senior
 Notes.  While the Company believes that MCI purchased at least some Old Senior
 Notes from persons who  were subject to the Bondholders Agreement, MCI has not
 informed the Company of the identity of the persons from whom it purchased Old
 Senior Notes.

     On March 15, 1999, the  Company  filed  the Plan and a proposed disclosure
 statement (the "Disclosure Statement"), both of which reflect the terms of the
 Bondholders  Agreement. The Plan provides that  creditor  claims,  other  than
 certain officer and director indemnity claims and the claims of holders of the
 Old Senior Notes,  will be unimpaired.  Pursuant to the Plan, on the effective
 date of the Plan (the  "Effective  Date"),  the  Old  Senior  Notes and equity
 interests  of  stockholders,  and others, such as option and warrant  holders,
 will  be  cancelled  and on the Effective  Date  or  as  soon  as  practicable
 thereafter, holders of  common  stock  on  a record date to be determined( the
 "Record Date") will receive their ratable proportion  of  approximately  4% of
 (i)  9,950,000 of the 10,000,000 shares of the new common stock of Reorganized
 Wireless  (the  "New  Common  Stock")  to  be issued and outstanding as of the
 Effective Date, and (ii)5-year warrants to purchase  an aggregate of 1,235,000
 shares of New Common Stock at an exercise price of $29.57  per  share, subject
 to  adjustment  under  certain  circumstances(the "New Warrants").  All  other
 equity interests will be cancelled  and  the  holders thereof will not receive
 any distribution in respect thereof.  The  remaining approximately 96% of  the
 New Common Stock will be distributed to holders of Old Senior Notes (9,552,000
 shares)  and to BT Alex. Brown  (50,000  shares).  Accordingly, under the Plan
 holders of common  stock will receive one share of New Common Stock  for every
 42.56 shares of common stock held  on  the  Record  Date and a New Warrant  to
 purchase  1  share of New Common  Stock for every 13.72 shares of common stock
 held on the Record  Date. Upon the  Effective  Date, Reorganized Wireless will
 be authorized under the Plan  to  issue incentive  options  to  management  of
 Reorganized  Wireless  to purchase 444,000 shares  of  New  Common Stock at an
 exercise price of $13.51 per share pursuant  to  a  newly adopted Stock Option
 Plan  (the "New Stock Option  Plan").   New  additional  incentive  options to
 purchase 666,000 shares of New Common Stock at a yet-to-be-determined exercise
 price  will  also be available for issuance to management pursuant to the  New
 Stock Option Plan.

     Since  the  filing  of  the Plan, there have been several acquisitions  of
 other  companies in the wireless  cable  industry  which  appear  to  indicate
 substantially  higher  enterprise  valuations than the valuations which formed
 the basis for the Plan.  In addition,  the  Company's  revised signal coverage
 estimates (See "Overview")  could  contribute  to  a higher valuation  of  the
 Company.   In  light  of  these  developments, the Company  is  reviewing  the
 appropriateness  of  the  provisions  of  the  Plan.   Under  the  Bondholders
 Agreement,  the parties (including  the  Company,  subject  to  its  fiduciary
 duties) have  agreed  to support the Plan and not to support any other plan of
 reorganization.  There can be no assurance that, if the Company were to revise
 the Plan, such revised  plan  would  be  approved  by any constituencies whose
 approval may be required under the Bankruptcy Code (including  holders  of the
 Old Senior Notes, if necessary) or whether any such plan would be confirmed by
 the Bankruptcy Court.  If the Company determined to revise the Plan, there can
 also  be  no  assurance  that  the holders of the Company's common stock would
 ultimately realize a recovery that  is  greater  than or equal to the recovery
 provided under the Plan.

     The Company is expected to continue to generate  operating  and net losses
 for  at  least  the  foreseeable  future.  There can be no assurance that  the
 Company will be able to achieve or  sustain positive net income in the future.
 Operating cash flow from more mature  systems  is  expected to be partially or
 completely offset by negative operating cash flow from  less developed systems
 and from development costs associated with establishing its  new  products and
 its  Operating  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.  The Company's ability to
 further launch Internet access and data transmission products and improve  its
 video  penetration  rates  and  subscriber  levels  is  dependent  on numerous
 factors, including the Company's ability to finance new launches and expansion
 of existing systems, its experience with its DTV  product , the acceptance and
 performance of  WarpOne{SM }(the Company's initial BWA product) the ability of
 the Company to achieve the necessary regulatory approvals for Internet product
 launches in a timely manner, and general economic and competitive factors with
 respect to the wireless cable business, many of which are beyond the Company's
 control.   There can be no assurance that the Company will be able to  achieve
 the necessary  subscriber or revenue levels to attain such operating cash flow
 levels at any time.

     There can be no assurance that the Company will emerge from the Chapter 11
 proceeding, that  the  Company  will  be  able  to  obtain financing upon such
 emergence  from  bankruptcy,  or  that  the  Company  will  generate  positive
 operating cash flow upon such emergence from bankruptcy.  These  factors raise
 substantial doubt about the Company's ability to continue as a going  concern.
 If  the  Company  is  unable  to  continue as a going concern and is forced to
 liquidate assets to meet its obligations,  the  Company  may  not  be  able to
 recover  the  recorded  amount  of  such  assets.   The Company's consolidated
 financial statements do not include any adjustments that might result from the
 outcome of these uncertainties.

      Upon  emergence from bankruptcy, under SOP 90-7 "Financial  Reporting  by
 Entities in  Reorganization Under the Bankruptcy Code" the Company will adjust
 the carrying value  of  its  assets  and  liabilities  based  upon  the  final
 determination  of  its  reorganization value (a fair value concept) by a third
 party.  The amount of such additional write-down is not currently estimable.

 CAUTIONARY STATEMENTS

     Management's Discussion and Analysis of Financial Condition and Results of
 Operations and the notes to the financial  statements contained herein contain
 "forward-looking statements".  Such statements  include,  without  limitation,
 statements regarding future liquidity, cash needs and alternatives to  address
 capital  needs,  and  the  Company's expectations regarding positive operating
 cash flow, net losses, subscriber  and  revenue levels, profitability and SG&A
 costs,  the expected results of the Company's  business  strategy,  and  other
 plans and  objectives  of  management of the Company for future operations and
 activities  and are indicated  by  words  or  phrases  such  as  "anticipate",
 "estimate",  "plans",   "projects",   "continuing",   "ongoing",  "  expects",
 "management believes", "the Company believes", " the Company  intends",  "  we
 believe", "we intend", and similar words or phrases.



     Important  factors  that  could  cause actual results to differ materially
 from the Company's expectations include, without limitation, the availability,
 terms and conditions of additional financing  that  the  Company will require,
 Bankruptcy Court approval and any other approvals required for such financing,
 any  other matters requiring Bankruptcy Court or other approvals,  the  future
 amount  of  the  Company's  negative  cash  flow,  the  future  results of the
 Company's operations, resolution of the Company's supply need for  modems used
 in the Company's high-speed Internet product, business opportunities  that may
 be  presented  to  and pursued by the Company, changes in laws or regulations,
 uncertainty  of  the  Company's   ability   to   obtain   FCC  authorizations,
 competition, physical limitations of wireless cable transmission,  changes  in
 general business and economic condition in the Company's operation regions and
 issues  arising  from  Year 2000 information technology matters, many of which
 are beyond the control of  the  Company.   Further information regarding these
 and  other  factors  that  might cause future results  to  differ  from  those
 projected in the forward-looking  statements is described in more detail under
 the heading "Factors That May Affect  Future  Results  of  the Company" in the
 Company's Form 10-K for the year ended December 31, 1998.


 YEAR 2000 COMPLIANCE

     The Year 2000 computer issue concerns the ability of computer  systems and
 other  equipment  containing embedded microchip technology to distinguish  the
 year 2000 from the year 1900.  Many experts fear that this programming problem
 could render computer  systems  and  such  other  equipment  around  the globe
 inoperable.   The potential Year 2000 risks to the Company include disruptions
 or failures within  the  Company's  operations and products, as well as within
 the operations and products of its suppliers  and other key business partners.
 Because of the indirect effect of third parties,  an  accurate  assessment and
 prediction of the impact of the Year 2000 issue on the Company is difficult.

     The  Company is currently implementing plans to address both the  internal
 and  external   Year  2000  issues.   Internally,  these  plans  encompass  an
 assessment of all  major  computer systems in use by the Company.  The Company
 has already completed a significant  upgrade  to  Year 2000 compliant software
 and  hardware  in  conjunction with its 1996 merger.   The  Company  currently
 anticipates it will  have  assessed and remedied all critical areas of its own
 operations by June 30, 1999, and that it will internally certify the readiness
 of these critical areas by September  30, 1999.  The Company's risk assessment
 processes associated with critical  suppliers and other key business partners,
 include analyzing responses to questionnaires  previously  solicited  and,  if
 necessary,  performing  onsite  interviews.  The Company is dependent upon the
 internal self-assessments of key  business  partners  regarding their own Year
 2000 issues.  The Company intends to develop contingency plans based primarily
 on these assessment results.  Despite the Company's efforts  to  identify  and
 remedy  its own internal Year 2000 problems as well as those of critical third
 parties,  no  assurance can be given that all such problems will be identified
 or adequately remedied,  or that Year 2000 problems within its own systems and
 products or within those of  third  parties  will  not have a material adverse
 effect on the financial condition and results of operations of the Company.

     The following table is an estimate of timing for assessment and correction
of Year 2000 issues:

                              EST.COMPLETION DATE     EST. CERTIFICATION DATE
     Internal Assessment          Completed                    N/A

     Internal Corrections       June 30, 1999           September 30, 1999

     External Assessment        June 30, 1999           September 30, 1999

     Costs  incurred to date in addressing Year 2000 issues  are  approximately
 $.1 million.   Based on current assessment and correction projects the Company
 expects to spend  approximately  $.3  million in both incremental spending and
 re-deployed  resources  to  resolve  Year  2000   issues.   As  the  Company's
 assessment  and  correction  of  Year 2000 issues continues  these  costs  may
 change.   This  estimate relates to  internal  issues  and  does  not  include
 potential costs from  claims  resulting  from  the Company's failure to effect
 timely implementation of corrective action on Year 2000 issues.  The Company's
 estimate  is irrespective of the impact on operations  that  may  result  from
 third party deficiencies.

     The Company  does  not expect any significant disruption to its operations
 as a result of Year 2000  issues.   The  Company is taking actions it believes
 are necessary and appropriate to identify  and  resolve  any, and all of these
 issues.  Because of the complexity of Year 2000 issues, and  our  reliance  on
 performance  by  third  parties, the Company is not able to guarantee that all
 issues will be assessed,  identified  or  corrected  in a timely or successful
 manner.

     The  foregoing  statements  regarding the Company's Year  2000  plans  and
 related estimates of costs are forward-looking  statements  and actual results
 will  vary.   The  Company's success in addressing Year 2000 issues  could  be
 impacted by the severity of the problems to be resolved within the Company, by
 problems affecting its  suppliers  and other key business partners, and by the
 associated costs.


 ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

      The  Company  is not exposed to material  future  earnings  or  cash flow
 fluctuations from changes  in  interest rates on long-term debt.  The majority
 of the Company's long-term debt  bears  fixed  interest  rates.   To date, the
 Company  has  not entered into any derivative financial instruments to  manage
 interest rate risk  and is currently not evaluating the future use of any such
 financial statements.

 PART II.  OTHER INFORMATION

 ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

 (a) Exhibits:   See Exhibit Index on page E-1

 (b) Reports on Form 8-K

     On January 15, 1999,  the  Company  filed  a  Current  Report  on Form 8-K
 stating under "Item 5, Other Events" that the Company had formed an unofficial
 ad hoc committee of holders of its unsecured Senior Notes had been formed.

     On  February  11,  1999,  the  Company filed a Current Report or Form  8-K
 stating under "Item 3. Bankruptcy of  Receivership:"  that the Company filed a
 voluntary petition for reorganization under Chapter 11  of the Bankruptcy Code
 in the Bankruptcy Court.

     On March 16, 1999, the Company filed a Current Report  on Form 8-K stating
 under "Item 5. Other Events" that the Company had filed a proposed  disclosure
 statement and plan of reorganization with the Bankruptcy Court.











                                  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:    May 17, 1999            /s/ Henry M. Burkhalter
                                 ------------------------------------
                                 Henry M. Burkhalter
                                 President and Chief Executive Officer






Date: May 17, 1999               /s/ Henry G. Schopfer, III
                                 -----------------------------------
                                 Henry G. Schopfer, III
                                 Executive Vice President and
                                 Chief Financial Officer






Date: May 17, 1999               /s/ William D. Gray
                                 ----------------------------------
                                 William D. Gray
                                 Controller
                                 (Chief Accounting Officer)













                                 EXHIBIT INDEX

EXHIBIT NO.   DESCRIPTION OF EXHIBIT

     3.1   (i) Amended and Restated Certificate of Incorporation of the
               Registrant (1)

     3.1   (ii) Bylaws of the Registrant (1)

     4.1    Indenture between the Registrant and United States Trust Company of
            New York, as Trustee, dated October 24, 1995(2)

     4.2    Warrant Agreement between Registrant and United States Trust
            Company of New York, as Warrant Agent, dated October 24, 1995(2)

     4.3    Escrow and Disbursement Agreement between the Registrant and
            Bankers Trust Corporation, Escrow Agent, dated October 24, 1995(2)

     4.4    Supplemental Indenture between the Registrant and United States
            Trust Company of New York, as trustee, dated July 26, 1996(3)

     4.5    Indenture between the Registrant and United States Trust Company
            of New York as Trustee, dated August 12, 1996(3)

     4.6    Warrant Agreement between the Registrant and United States Trust
            Company of New York, as Warrant Agent, dated August 12, 1996(4)

     4.7    Second Supplemental Indenture between the Registrant and the United
            States  Trust Company of New York, as trustee, dated August 24,
            1998, pertaining to the Registrant's 13% Senior Discount Notes due
            October 15, 2003 (5)

      4.8   First Supplemental Indenture between the Registrant and the United
            States Trust Company of New York, as trustee, dated August 24,
            1998, pertaining to the Registrant's 13 1/2% Senior Discount Notes
            due August 1, 2006(5)

     10.1   Discretionary Note Purchase Agreement between the Company and the
            Purchasers listed in Schedule I thereto, dated as of September 4,
            1998 (see table of contents for list of omitted exhibits and
            schedules)(6)

     10.2   Form of 13.00% Senior Secured Discretionary Note(6)

     10.3   Warrant Agreement between the Company and First Chicago Trust
            Company of  New York, as warrant agent, dated as of September 4,
            1998(6)

     10.4   Form of Warrant Certificate

     10.5   Paying Agency Agreement between the Company, Merrill Lynch Global
            Allocation Fund and PriceWaterhouseCoopers LLP, as paying agent
            and collateral agent, dated as of September 4, 1998(6)

     27.1   Financial Data Schedules(7)






FOOTNOTES
1)   Incorporated herein by reference from the Registrant's Registration
     Statement on Form S-1 (Registration Number 333-05109) as declared
     effective by the Commission on August 7, 1996.

2)   Incorporated herein by reference from the Registrant's Registration
     Statement on Form S-1 (Registration Number 33-94942) as declared effective
     by the commission on October 18, 1995.

3)   Incorporated herein by reference from the Registrant's Quarterly Report on
     Form 10-Q for the fiscal quarter ended September 30, 1995.

4)   Incorporated herein by reference to the Registrant's Registration
     Statement on Form S-1 (Registration Number 333-12449) as declared
     effective on October 18, 1996.

5)   Incorporated herein by reference to the Registrant's Form 8-K dated August
     25, 1998.

6)   Incorporated herein by reference to the Registrant's Form 8-K dated
     September 4, 1998.

7)   Filed herewith.




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
     THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
WIRELESS ONE, INC.'S CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FIANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                              JAN-1-1999
<PERIOD-END>                               MAR-31-1999
<CASH>                                       2,681,171
<SECURITIES>                                         0
<RECEIVABLES>                                1,828,249
<ALLOWANCES>                                   771,497
<INVENTORY>                                          0
<CURRENT-ASSETS>                             5,325,018
<PP&E>                                     137,729,142
<DEPRECIATION>                              57,699,612
<TOTAL-ASSETS>                             219,841,824
<CURRENT-LIABILITIES>                       31,979,987
<BONDS>                                    345,109,736
<COMMON>                                       169,401
                                0
                                          0
<OTHER-SE>                                 119,771,711
<TOTAL-LIABILITY-AND-EQUITY>               219,841,824
<SALES>                                      9,292,876
<TOTAL-REVENUES>                             9,292,876
<CGS>                                                0
<TOTAL-COSTS>                               20,290,212
<OTHER-EXPENSES>                             1,559,048
<LOSS-PROVISION>                               367,131
<INTEREST-EXPENSE>                           7,439,992
<INCOME-PRETAX>                           (19,996,376)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                       (19,996,376)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                              (19,996,376)
<EPS-PRIMARY>                                   (1.18)
<EPS-DILUTED>                                   (1.18)
        


</TABLE>


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