WIRELESS ONE INC
10-Q, 1999-08-16
CABLE & OTHER PAY TELEVISION SERVICES
Previous: PRICE T ROWE EQUITY SERIES INC, N-30D, 1999-08-16
Next: TRIPLE S PLASTICS INC, 10-Q, 1999-08-16



                                 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 JUNE 30, 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 July 31, 1999:


                                  16,958,479








<PAGE>

                                   INDEX



PART I.  FINANCIAL INFORMATION                                         Page No.

        Item 1.     Financial Statements
                    Condensed Consolidated Balance Sheets as of
                    June 30, 1999 and December 31, 1998 (unaudited)......... 2

                    Condensed Consolidated Statements of Operations
                    for the three months ended June 30, 1999 and 1998,
                    and the six months ended June 30, 1999 and 1998
                    (unaudited)............................................. 3

                    Condensed Consolidated Statements of Cash Flows
                    for the six months ended June 30, 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.................... 13

       Item 3.      Quantitative and Qualitative Disclosures about
                    Market Risks........................................... 21


PART II.  OTHER INFORMATION

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




PART I.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

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

                         Assets                      June 30,         December 31,
                                                      1999                1998
<S>                                            <C>                  <C>
Current assets:
  Cash and cash equivalents                      $    1,579,465     $    1,163,716
  Subscriber receivables, net                         1,113,846          1,344,803
  Accrued interest and other receivables                528,293          1,022,409
  Prepaid expenses                                      561,573          1,113,086
                                               -----------------    ---------------
                  Total current assets                3,783,177          4,644,014

Property and equipment, net                          73,524,380         85,429,662
License and leased license investment, net          115,949,960        121,764,630
Other assets                                         14,753,538         15,355,282
                                               -----------------    ---------------
                  Total assets                   $  208,011,055     $  227,193,588
                                               =================    ===============

           Liabilities and Stockholders' Equity (Deficit)

Liabilities not subject to compromise:
  Current liabilities:
    Accounts payable                             $    1,951,448     $    1,646,290
    Accrued expenses                                  6,713,973          5,872,849
    Accrued interest                                  2,559,836          4,935,903
    Deferred revenue                                  2,528,092            659,695
    Current maturities of long-term debt              3,145,038          2,542,956
    Senior Secured Notes payable                              -         12,500,000
    Postpetition financing                           18,854,986                  -
                                               -----------------    ---------------
                  Total current liabilities          35,753,373         28,157,693

  Long-term debt, less current portion               18,603,868        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
    16,958,479 and 16,910,064 shares,
    respectively                                        169,585            169,101
  Additional paid-in capital                        119,783,607        119,772,011
  Accumulated deficit                              (289,810,162)      (257,192,635)
                                               -----------------    ---------------
                  Total stockholders' equity
                  (deficit)                        (169,856,970)      (137,251,523)
                                               -----------------    ---------------
                  Total liabilities and
                  stockholders' equity
                  (deficit)                      $  208,011,055     $  227,193,588
                                               =================    ===============


See accompanying notes to condensed consolidated financial statements

</TABLE>
<TABLE>
<CAPTION>


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


                                                 Three Months Ended                   Six Months Ended
                                                      June 30,                            June 30,

                                               1999             1998              1999              1998
                                               ----             ----              ----              ----
<S>                                      <C>             <C>              <C>              <C>
Revenues                                   $  9,308,320    $  9,888,918     $  18,601,196    $  20,505,204
                                         --------------- ---------------- ---------------- -----------------
Operating expenses:
  Systems operations                          5,655,997       5,827,190        10,795,124       12,225,811
  Selling, general, and administrative        5,521,484       5,543,137        11,460,603       11,337,969
  Depreciation and amortization               9,236,451      10,320,427        18,448,417       19,950,117
                                         --------------- ---------------- ---------------- -----------------

      Total operating expenses               20,413,932      21,690,754        40,704,144       43,513,897
                                         --------------- ---------------- ---------------- -----------------

Loss from operations                        (11,105,612)    (11,801,836)      (22,102,948)     (23,008,693)
                                         --------------- ---------------- ---------------- -----------------

Other income (expense):
  Interest expense                           (1,346,378)    (11,038,397)       (8,786,370)     (21,820,558)
  Interest income                                 5,558         358,715            26,290          883,089
  Equity in losses of affiliate                (158,088)       (126,161)         (268,732)        (268,911)
  Gain on sale of investment                          -               -                 -        1,000,000
  Other                                               -         (20,361)                -          (20,361)
                                         --------------- ---------------- ---------------- -----------------

      Total other income (expense)           (1,498,908)    (10,826,204)       (9,028,812)     (20,226,741)
                                         --------------- ---------------- ---------------- -----------------

Loss before reorganization items
    and income taxes                        (12,604,520)    (22,628,040)      (31,131,760)     (43,235,434)
                                         --------------- ---------------- ---------------- -----------------

Reorganization items:
  Professional fees                          (1,111,217)              -         (2,580,353)              -
  Gain on sale of assets                      1,055,363               -          1,055,363               -
  Interest income                                39,223               -             39,223               -
                                         --------------- ---------------- ---------------- -----------------
      Total reorganization items                (16,631)              -         (1,485,767)              -
                                         --------------- ---------------- ---------------- -----------------

Loss before income taxes                    (12,621,151)    (22,628,040)       (32,617,527)    (43,235,434)
Income tax benefit                                    -       1,300,000                  -       2,600,000
                                         --------------- ---------------- ---------------- -----------------

Net loss                                    (12,621,151)    (21,328,040)       (32,617,527)    (40,635,434)
                                         =============== ================ ================ =================

Basic and diluted loss per common
   share                                   $      (0.74)   $      (1.26)    $        (1.93)  $       (2.40)
                                         =============== ================ ================ =================

Basic and diluted weighted average
   common shares outstanding                 16,946,604      16,910,064         16,943,187      16,910,064
                                         =============== ================ ================ =================


             See accompanying notes to condensed consolidated financial statements

</TABLE>
<TABLE>
<CAPTION>


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

                                                                         Six Months Ended
                                                                             June 30,
                                                                   1999                1998
                                                                   ----                ----
<S>                                                        <C>                 <C>
Cash flows used in operating activities:
      Net loss                                             $  (32,617,527)     $  (40,635,434)
      Adjustments to reconcile net loss to net cash
         used in operating activities:
                Bad debt expense                                  717,446             860,812
                Depreciation and amortization                  18,448,417          19,950,117
                Amortization of debt discount                   3,962,579          10,892,265
                Accretion of interest income                            -            (295,377)
                Deferred income tax benefit                             -          (2,600,000)
                Equity in losses of affiliate                     268,732             268,911
                Gain on sale of assets                         (1,055,363)         (1,000,000)
                Changes in assets and liabilities:
                        Receivables                                (5,654)           (865,291)
                        Prepaid expenses                          551,513            (150,361)
                        Deposits                                   25,411             (94,578)
                        Accounts payable and accrued expenses   6,290,824          (1,652,034)
                        Deferred revenue                        1,492,608                   -
                                                             --------------    -----------------

     Net cash used in operating activities                     (1,921,014)        (15,320,970)
                                                             --------------    -----------------

Cash flows used in investing activities:
     Purchase of investments and other assets                    (155,000)           (260,000)
     Capital expenditures                                      (3,729,770)         (5,572,908)
     Acquisition of license intangibles                           (10,782)           (349,628)
     Proceeds from sale of assets                               1,476,533           2,500,000
     Proceeds from maturities of securities                             -           9,411,000
                                                             --------------    -----------------

     Net cash (used in) provided by investing activities       (2,419,019)          5,728,464
                                                             --------------    -----------------

Cash flows from financing activities:
     Principal payments on long-term debt                        (273,955)           (150,938)
     Proceeds from issuance of notes                            5,000,000                   -
     Proceeds from exercise of stock options                       29,737                   -
                                                             --------------    -----------------
     Net cash provided by (used in) financing activities        4,755,782            (150,938)
                                                             --------------    -----------------

     Net increase (decrease) in cash and cash equivalents         415,749          (9,743,444)

Cash and cash equivalents at beginning of period                1,163,716          15,528,215
                                                             --------------    -----------------

Cash and cash equivalents at end of period                 $    1,579,465      $    5,784,771
                                                           ================    =================


See accompanying notes to condensed consolidated financial statements

</TABLE>





                              WIRELESS ONE, INC.
                            (DEBTOR-IN-POSSESSION)
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 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 consolidated financial  statements  are  prepared  in accordance
           with  Statement  of  Position  (SOP)  90-7, "Financial Reporting  by
           Entities  in Reorganization Under the Bankruptcy  Code."   This  SOP
           provides guidance on financial reporting by entities that have filed
           petitions with  the  Bankruptcy  Court  and  expect to reorganize as
           going  concerns under Chapter 11 of title 11 of  the  United  States
           Code.

           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.








                              WIRELESS ONE, INC.
                            (DEBTOR-IN-POSSESSION)
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 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.  Anti-dilutive shares of 10,950 and 1,035,762  for  the three
           month period ending June 30, 1998 and 1999, respectively, and 20,502
           and 762,104 for the six month period ended  June 30, 1998 and  1999,
           respectively,  have been  excluded  from  the calculation of diluted
           earnings per share.

     (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.





                              WIRELESS ONE, INC.
                            (DEBTOR-IN-POSSESSION)
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 1999


     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 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 "Original Postpetition Financing")  providing  the Company with
     an aggregate principal amount of financing of approximately $18.9 million.
     The   Original   Postpetition   Financing   included  (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) $4.0 million in additional
     financing  for  working  capital  needs.  Amounts  outstanding  under  the
     Original Postpetition Financing bore  interest  at  15% per annum, and the
     Original Postpetition Financing was to have terminated  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  Original
     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
     Original Postpetition Financing), (iii) the date of the redemption  of the
     Original  Postpetition Financing note by the Company or (iv) the effective
     date of the Company's Original Plan of Reorganization under the Bankruptcy
     Code (the "Plan").







                              WIRELESS ONE, INC.
                            (DEBTOR-IN-POSSESSION)
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 1999


     On March 15,  1999,  the  Company  filed  a  plan  of  reorganization (the
     "Original Plan") and a proposed disclosure statement, which  reflected the
     terms of the Bondholders Agreement. Pursuant to the Original Plan,  on the
     effective date of the Original Plan (the "Effective Date"), the Old Senior
     Notes and equity interests of stockholders and others, such as option  and
     warrant  holders would 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")  would  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 was 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  would  be  cancelled  and  the holders thereof would not
     receive any distribution in respect thereof.   The remaining approximately
     96% of the New Common Stock would be distributed  to holders of Old Senior
     Notes   (9,552,000  shares)  and  to  BT  Alex.  Brown  (50,000   shares).
     Accordingly,  under  the  Original  Plan,  holders  of  common stock would
     receive one share of New Common Stock for every 42.56 original  shares  of
     common  stock  held  on  the Record Date and a New Warrant to purchase one
     share of New Common Stock  for  every 13.72 shares of common stock held on
     the Record Date. Upon the Effective  Date,  Reorganized  Wireless would be
     authorized  under  the  Original  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 would also be available for issuance  to
     management pursuant to the New Stock Option Plan.

     In April 1999, MLGAF assigned  its  interest  in the Original Postpetition
     Financing to MCI Worldcom, Inc. ("MCI Worldcom").  As noted below, in July
     1999  MCI  Worldcom agreed to provide the Company  with  new  postpetition
     financing on  terms  more  favorable  to  the  Company  than  the Original
     Postpetition  Financing  (the  "New  Postpetition  Financing").   The  New
     Postpetition  Financing replaces and  supersedes the Original Postpetition
     Financing, as noted below.

     In May 1999, the  Company sold or transferred certain assets which are not
     a part of its core business or are no longer necessary to the operation of
     its business, including  a  hardwire  cable system in Huntsville, Alabama.
     In addition, pursuant to certain limited  liability company organizational
     documents  and  other  agreements, Wireless One  of  North  Carolina,  LLC
     ("WONC"), a limited liability  company  in  which the Company holds 50% of
     the membership interests, received from the Company  certain  FCC licenses
     and has taken on certain debt obligations associated therewith.







                              WIRELESS ONE, INC.
                            (DEBTOR-IN-POSSESSION)
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 1999


     During June 1999, the Company began  actively  soliciting  proposals  from
     alternate lenders to provide financing on terms more favorable than  those
     contained  in  the  Original  Postpetition  Financing described above.  In
     particular, the Company sought additional funds  for  the  conduct  of its
     business  from  a  facility  that would continue to be available after the
     confirmation of a plan of reorganization.   As a result of this search, in
     July 1999, the Company received the New Postpetition  Financing  from  MCI
     Worldcom.  Under the terms of the New Postpetition Financing, MCI Worldcom
     provided  to  the Company a term loan in the aggregate principal amount of
     $36.05  million,   which  will  convert  to  an  exit  facility  upon  the
     consummation of the  Debtor's  plan  of  reorganization.   This  principal
     amount includes (i) approximately $20.5 million of indebtedness under  the
     Original  Postpetition  Financing,  and  (ii) a commitment fee of $360,500
     (equivalent  to  1%  of  the  aggregate amount  of  the  New  Postpetition
     Financing) due to MCI Worldcom  in  connection  with  the New Postpetition
     Financing.   Claims and liens of MCI Worldcom to secure  the  indebtedness
     under the New  Postpetition  Facility  shall be afforded the same priority
     status  as those claims under the Original  Postpetition  Financing.   The
     terms and  conditions  of the New Postpetition Financing are substantially
     similar  to  those  of the  Original  Postpetition  Financing,  except  as
     detailed below.

     The New Postpetition  Financing will terminate on the earliest to occur of
     (i) July 23, 2001; or (ii)  the date of substantial consummation of a plan
     of reorganization for the Company  which  has  not  been  approved  by MCI
     Worldcom.  As  more fully described below, the Company filed on August  5,
     1999 an Amended Plan of reorganization in which the Company would become a
     wholly owned subsidiary of MCI Worldcom.

     Amounts  outstanding  under  the  New  Postpetition  Financing  will  bear
     interest at  10%  per  annum,  which shall be payable quarterly in arrears
     beginning September 30, 1999.    Alternatively, the Company has the option
     to pay interest in kind in which event the interest will accrue at the end
     of each month to the principal balance of the New Postpetition Financing.

     The New Postpetition Financing contains  similar  affirmative and negative
     covenants  as those required by the Original Postpetition  Financing.   In
     addition, the  New  Postpetition  Financing  provides  for  certain  other
     requirements  customary  for an exit financing facility, such as financial
     covenants related to minimum  gross  revenue and earnings before interest,
     taxes, depreciation and amortization ("EBITDA"), tested both quarterly and
     cumulatively, as well as certain other  bankruptcy  related defaults, such
     as  (i) the granting of any other superpriority claim  or  lien  which  is
     senior  to  or  pari  passu  with  those  granted  with respect to the New
     Postpetition  Financing; (ii) the  order  approving the  New  Postpetition
     Financing is stayed, modified, reversed or  vacated;  (iii) the Bankruptcy
     Court enters an order granting relief from the automatic  stay  so  as  to
     allow  the  holder  of a security interest to proceed against any asset of
     the Company having a  book  value  equal  to  or exceeding $100,000 in the
     aggregate;  (iv)  a  plan  of reorganization is confirmed  that  does  not
     provide for the full payment  in  cash  of the Company's obligations under
     the New Postpetition Financing on the Maturity Date; (v) an order shall be
     entered  which  dismisses  the Bankruptcy Case  and does not  provide  for
     payment  in  full  in  cash of the Company's  obligations  under  the  New
     Postpetition  Facility;  and  (vi)  the  Company  shall  take  any action,
     including  the  filing  of  an  application  in  support  of  any  of  the
     foregoing, or  any  person  other  than  the  Company shall do so and such
     application  is not contested in good faith by the Company and the  relief
     requested is granted in an order that is not stayed pending appeal.




                              WIRELESS ONE, INC.
                            (DEBTOR-IN-POSSESSION)
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 1999



     Since the filing of the Original Plan,  there  have  been announcements by
     MCI  Worldcom  and  Sprint  Corporation of several acquisitions  of  other
     companies  in  the  wireless  cable  industry  which  appear  to  indicate
     substantially higher enterprise valuations than the $160 million valuation
     which formed the basis for the  Original  Plan.   More  specifically,  MCI
     Worldcom  informed  the  Company that it had purchased over two thirds  of
     the  Company's Old Senior Notes.  In  light  of  these  developments,  the
     Company  reviewed  the  appropriateness  of the provisions of the Original
     Plan.   Under  the  Bondholders  Agreement,  the  parties  (including  the
     Company, subject to its fiduciary duties) agreed  to  support the Original
     Plan  and  not to support any other plan of reorganization.   Accordingly,
     the Company,  with  assistance  from its financial advisor, held extensive
     negotiations  with MCI Worldcom to  address  the  appropriateness  of  the
     Original Plan.   As  a result of those negotiations with MCI Worldcom, the
     Company agreed to amend the Original Plan as described below.

     On August 5, 1999, the Company  filed  an  amended  plan of reorganization
     (the "Amended Plan") and  an  amended  disclosure  statement  in which the
     Company would become a wholly owned subsidiary of MCI Worldcom. Consistent
     with the Original Plan, 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 Amended Plan, on the effective
     date of the Amended Plan, 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,
     (1) holders other than MCI Worldcom of  Old  Senior Notes shall be paid in
     full,  in cash, the amount of outstanding principal  and  unpaid  interest
     owed in respect thereon on the Effective Date, or accreted value as of the
     Effective  Date, as applicable, (2) MCI Worldcom shall receive 100% of the
     equity in Reorganized  Wireless,  and  (3)  holders  of  common  stock and
     certain  options  and  warrants  on  a  record  date to be determined (the
     "Record  Date")  will  receive  their ratable proportion  of  $22,611,100,
     estimated to be $1.32 per share (less  the  exercise  price in the case of
     certain options and warrants).

     Upon consummation of the Amended Plan the liquidity needs  of  the Company
     are expected to be provided by MCI Worldcom.









                               WIRELESS ONE, INC.
                            (DEBTOR-IN-POSSESSION)
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 1999


     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, the success of its cooperative marketing agreements with DirecTV,
     Inc., and  its  distributors  (collectively,  "DTV"),  the acceptance  and
     performance  of  WarpOne{SM}  (the  Company's  initial  Broadband Wireless
     Access 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 Bankruptcy
     Case,  that  the  Company will be able to obtain any necessary  additional
     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 adjustment 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 $2.6 million of deferred income tax
     benefit for the  six  months  ended  June  30,  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 CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 1999


(4) LIABILITIES SUBJECT TO COMPROMISE

     As more fully discussed in Note 2, under the Amended Plan, holders  of the
     Old  Senior Notes other than MCI Worldcom shall be paid in full as of  the
     Effective  Date  in exchange for cancellation of their debt.  MCI Worldcom
     shall receive equity  in Reorganized Wireless in exchange for cancellation
     of their Old Senior Notes.  These  amounts  are  considered  eligible  for
     compromise  under the Original and Amended Plan and have been reclassified
     as  Liabilities   subject   to   compromise  on  the  Company's  Condensed
     Consolidated Balance Sheet at June 30, 1999.


     Liabilities subject to compromise are comprised of the following:

<TABLE>
<CAPTION>
<S>                                   <C>                                  <C>
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
                                                                           ==================
</TABLE>

     Additionally,   under   SOP   90-7, interest accruing on these compromised
     liabilities ceased as of the date  of  the filing of the Plan.  If not for
     the  filing,  additional  contractual interest  expense  would  have  been
     $11,512,176 and $16,912,786,  respectively,  for  the  three and six month
     periods ending June 30, 1999.




<PAGE>

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 AND SIX MONTHS  ENDED  JUNE  30,  1999,
 COMPARED TO THE SAME PERIODS ENDED JUNE 30, 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  June  30,  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 June 30, 1999,  the
 Company had approximately 96,100 wireless and DBS video subscribers.

     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 Broadband Wireless Access ("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 WarpOne{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 the Senior Facility with MLGAF
 to fund ongoing operations.  As of February 11, 1999, the Company had borrowed
 $13.5 million in aggregate principal amount under the Senior Facility.

     In  January  1999  the Company  began  negotiations  with  the  Unofficial
 Noteholders Committee 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 the Bondholders  Agreement,  which  provided  for the
 material  terms  of  a  restructuring  of  the  Company.   Pursuant  to  these
 negotiations, on February 11, 1999 the Company filed the Bankruptcy Case  with
 the Bankruptcy Court.

     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  financings
 obtained by the Company since  the filing of the Bankruptcy Case and a summary
 of the terms of the Original Plan  and  the  Amended Plan in which the Company
 would  become  a wholly owned subsidiary of MCI  Worldcom,  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 June
 30, 1999 were $9.3 million as compared to $9.9 million for the  same period of
 1998,  a  decrease  of  6%.  The Company's subscription revenues for  the  six
 months ended June 30, 1999 were $18.6 million as compared to $20.5 million for
 the same period of 1998,  a  decrease of 9%.  The decrease in revenue over the
 comparable prior year periods was primarily due to a decline in wireless video
 subscribers.  A $3 increase in  monthly  basic  wireless  video service rates,
 effected March 1, 1999, partially offset the decline in video subscribers.

     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 June 30, 1999 were $5.7 million as compared to $5.8 million  for
 the same period of 1998.  Systems operations expenses for the six months ended
 June 30,  1999  were  $10.8  million as compared to $12.2 million for the same
 period of 1998, a decrease of  11%.  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 June 30, 1999 were $5.5 million, unchanged from the same period in 1998.
 SG&A expenses for the six months  ended  June  30,  1999  were  $11.5  million
 compared to $11.3 million for the same period of 1998, an increase of 2%.

     Depreciation  and  Amortization  Expense   - Depreciation and amortization
 expense  for the quarter ended June 30, 1999 was  $9.2  million  versus  $10.3
 million for the same period of 1998, a decrease of $1.1 million.  Depreciation
 and amortization  expense  for  the  six  months ended June 30, 1999 was $18.4
 million as compared to $20.0 million for the  same  period of 1998, a decrease
 of $1.6 million.  The decrease in depreciation and amortization expense during
 both periods was due to reduced capital spending during  1998  and  1999,  the
 effect of an impairment write-down in the fourth quarter of 1998 and the shift
 in emphasis to DTV.

     Interest  Expense   - Interest expense for the quarter ended June 30, 1999
 was $1.3 million versus $11.0  million for the same period of 1998, a decrease
 of $9.7 million.  Interest expense  for the six months ended June 30, 1999 was
 $8.8 million as compared to $21.8 million  for  the  same  period  of 1998, an
 decrease  of $13.0 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 contractual interest had been calculated  on  the
 Notes through June  30,  1999,  interest expense for the current quarter would
 have  increased  $11.2 million to $12.5  million,  and  year-to-date  interest
 expense would have increased $16.9 million to $25.7 million.

     Interest Income   -  Interest  income  for  the  quarter  and year-to-date
 periods ended June 30, 1999 was negligible, versus $.4 million and $.9 million
 for the respective periods in 1998.  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 operate and develop
 the Company's Operating Systems.

     Reorganization  Items  - Under SOP 90-7 items of income, expense, gain, or
 loss that are realized or incurred  by  an  entity in reorganization are to be
 classified  as  Reorganization  Items.   The Company  has  further  segregated
 professional fees, gain on sale of assets  and  interest  income  within  this
 category.   Professional  fees  are comprised of legal, accounting, consulting
 and additional administrative costs that relate specifically to the Bankruptcy
 Case.  Included in the gain on sale of assets are the sale of a hardwire cable
 system  and  the transfer of certain  assets  and  liabilities  to  a  limited
 liability company  in which the Company holds a 50% interest.  Interest income
 results from investment  balances from funding made available  to  the Company
 through the Postpetition Financing.

 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
 Markets, to commence  construction of Operating Markets in different areas and
 to finance initial operating losses.

     For the six months  ended June 30, 1999, cash used in operating activities
 was $1.9 million. Adjustments  to  the  net loss of $32.6 million to arrive at
 cash used in operating activities included a $1.1 gain offset by  depreciation
 and  amortization of $18.4 million, amortization  of  debt  discount  of  $4.0
 million,  a net decrease in current assets and liabilities of $8.4 million and
 other non-cash  expenses  of  $1.0 million.  For the six months ended June 30,
 1999,  cash  used in investing activities  was  $2.4  million,  consisting  of
 capital and other  long-term  asset  expenditures  of  $3.9  million offset by
 proceeds from the sale of assets of $1.5 million.  Cash flows  from  financing
 activities  for the six months ended June 30, 1999 was $4.8 million consisting
 primarily of  proceeds  from  debt  of $5.0 million less principal payments on
 long-term debt.

     For the six months ended June 30,  1998, cash used in operating activities
 was $15.3 million.  Adjustments to the net  loss of $40.6 million to arrive at
 cash used in operating activities included an  increase  in current assets and
 liabilities of $2.8 million, deferred income tax benefit of  $2.6 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 $20.0 million, amortization of debt discount  of $10.9 million
 and  other  non-cash expenses of $0.8 million. For the six months  ended  June
 30, 1998,  cash  provided by investing activities was $5.7 million, consisting
 of proceeds from the maturities of securities of $9.4 million which was offset
 by capital expenditures  and  other long-term asset purchases of $6.2 million.
 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
 six months ended June 30,  1998,  cash flows used in financing activities were
 $.2 million consisting of repayments of long-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 under 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 a financing  facility  (the
 "Original  Postpetition  Financing")  with MLGAF providing the Company with an
 aggregate principal amount of financing  of  approximately $18.9 million.  The
 Original Postpetition Financing included (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 Original Postpetition Financing bore interest at 15% per
 annum,  and the Original Postpetition Financing was to have terminated on  the
 earliest  to  occur  of  (i)  August  12,  1999,   (ii)  the date the Original
 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 Original
 Postpetition Financing), (iii) the  date  of  the  redemption  of the Original
 Postpetition Financing note by the Company or (iv) the effective  date  of the
 Original Plan (the "Effective Date"),

       On March 15, 1999, the Company filed a plan of reorganization (the "Ori-
 ginal Plan") and a proposed disclosure  statement,  which reflect the terms of
 the Bondholders Agreement.  Pursuant  to  the Original Plan,  on the Effective
 Date the Old Senior Notes and equity interests  of  stockholders,  and others,
 such  as  option and warrant holders, would 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")   would  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 was 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
 would be cancelled and the holders thereof would not receive any  distribution
 in  respect thereof.  The remaining approximately 96% of th e New Common Stock
 would be distributed to holders of Old Senior Notes (9,552,000 shares)  and to
 BT Alex. Brown (50,000 shares).   Accordingly, under the Original Plan holders
 of common stock would receive one share of New Common Stock  for  every  42.56
 original shares of common  stock  held on the Record Date and a New Warrant to
 purchase one share of New Common Stock  for every 13.72 shares of common stock
 held on the Record Date.  Upon the Effective  Date, Reorganized Wireless would
 be authorized under the Original 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  would also be available for issuance to management pursuant to  the New
 Stock Option Plan.

       In April 1999, MLGAF assigned its interest in the Original  Postpetition
 Financing to MCI Worldcom.  As noted below, in July 1999, MCI Worldcom  agreed
 to provide the Company with new postpetition financing on terms more favorable
 to the Company than the Original Postpetition Financing (the "New Postpetition
 Financing").  The  New Postpetition  Financing  replaces  and  supersedes  the
 Original Postpetition Financing, as noted below.

       In May 1999, the  Company  sold  or transferred certain assets which are
 not a part of its core business or are no longer necessary to the operation of
 its business, including a hardwire cable  system  in  Huntsville, Alabama.  In
 addition,  pursuant  to  certain  limited  liability  company   organizational
 documents and other agreements, Wireless One of North Carolina, LLC  ("WONC"),
 a  limited  liability company in which the Company holds 50% of the membership
 interests, received  from  the  Company  certain FCC licenses and has taken on
 certain debt obligations associated therewith.

       During June 1999 the Company began actively  soliciting  proposals  from
 alternate  lenders  to  provide  financing  on terms more favorable than those
 contained  in  the  Original  Postpetition  Financing   described  above.   In
 particular,  the  Company  sought  additional  funds  for the conduct  of  its
 business  from  a  facility  that  would  continue to be available  after  the
 confirmation of a plan of reorganization.  As a result of this search, in July
 1999, the Company received the New Postpetition  Financing  from MCI Worldcom.
 Under  the terms of the New Postpetition Financing, MCI Worldcom  provided  to
 the Company  a  term loan in the aggregate principal amount of $36.05 million,
 which will convert  to  an exit facility upon the consummation of the Debtor's
 plan of reorganization.   This  principal  amount  includes  (i) approximately
 $20.5 million of indebtedness under the Original Postpetition  Financing,  and
 (ii) a commitment fee of $360,500 (equivalent to 1% of the aggregate amount of
 the New Postpetition Financing) due to MCI Worldcom in connection with the New
 Postpetition  Financing.   Claims  and  liens  of  MCI  Worldcom to secure the
 indebtedness under the New Postpetition Facility shall be  afforded  the  same
 priority  status  as  those  claims under the Original Postpetition Financing.
 The terms and conditions of the  New  Postpetition Financing are substantially
 similar to those of the Original Postpetition  Financing,  except  as detailed
 below.

       The New Postpetition Financing will terminate on the earliest  to  occur
 of  (i)  July 23, 2001; or (ii) the date of substantial consummation of a plan
 of reorganization for the Company which has not been approved by MCI Worldcom.
 As more fully  described below, the Company filed on August 5, 1999 an Amended
 Plan of Reorganization  in  which  the  Company  would  become  a wholly owned
 subsidiary of MCI Worldcom.

       Amounts  outstanding  under  the  New  Postpetition Financing will  bear
 interest  at  10%  per annum, which shall, be payable  quarterly  in  arrears,
 beginning September  30,  1999.   Alternatively, the Company has the option to
 pay interest in kind in which event  the  interest  will  accrue at the end of
 each month to the principal balance of the New Postpetition Financing.

       The New Postpetition Financing contains similar affirmative and negative
 covenants  as  those  required  by  the  Original Postpetition Financing.   In
 addition,  the  New  Postpetition  Financing  provides   for   certain   other
 requirements  customary  for  an  exit  financing  facility, such as financial
 covenants related to minimum gross revenue and EBITDA,  tested  both quarterly
 and  cumulatively, as well as certain other bankruptcy related defaults,  such
 as (i)  the  granting of any other superpriority claim or lien which is senior
 to or pari passu  with  those  granted  with  respect  to the New Postpetition
 Financing; (ii) the order approving the New Postpetition  Financing is stayed,
 modified,  reversed  or  vacated; (iii) the Bankruptcy Court enters  an  order
 granting relief from the automatic  stay  so  as  to  allow  the  holder  of a
 security  interest  to  proceed against any asset of the Company having a book
 value  equal to or exceeding  $100,000  in  the  aggregate;  (iv)  a  plan  of
 reorganization is confirmed that does not provide for the full payment in cash
 of the Company's  obligations  under  the  New  Postpetition  Financing on the
 Maturity  Date;  (v) an order shall be entered which dismisses the  Bankruptcy
 Case and does not  provide  for  payment  in  full  in  cash  of the Company's
 obligations  under the New Postpetition Facility; and (vi) the Company   shall
 take any action,  including  the filing of an application in support of any of
 the foregoing, or any person other  than  the  Company  shall  do  so and such
 application  is  not  contested  in  good  faith by the Company and the relief
 requested is granted in an order that is not stayed pending appeal.

       Since the filing of the Original Plan,  there have been announcements by
 MCI Worldcom and Sprint Corporation of several acquisitions of other companies
 in the wireless cable industry which appear to  indicate  substantially higher
 enterprise valuations than the $160 million valuation which  formed  the basis
 for  the  Original Plan.  More specifically, MCI Worldcom informed the Company
 that it had  purchased more than two thirds of the Company's Old Senior Notes.
 In light of these  developments,  the  Company reviewed the appropriateness of
 the provisions of the Original Plan.  Under  the  Bondholders  Agreement,  the
 parties  (including  the  Company,  subject to its fiduciary duties) agreed to
 support the Original Plan and not to support any other plan of reorganization.
 Accordingly, the Company, with assistance  from  its  financial  advisor, held
 extensive negotiations with MCI Worldcom to address possible amendments to the
 Original  Plan.   As  a  result  of those negotiations with MCI Worldcom,  the
 Company agreed to amend the Original Plan as described below.

       On August 5, 1999, the Company  filed  an amended plan of reorganization
 (the "Amended  Plan") and a proposed disclosure statement in which the Company
 would  become  a  wholly  owned subsidiary  of  MCI Worldcom  and  a  proposed
 disclosure  statement  relating  to  the  Amended Plan.  Consistent  with  the
 Original  Plan,  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  Amended  Plan,  on the effective  date  of the
 Amended Plan, 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,  (1) holders other than
 MCI Worldcom of Old Senior Notes shall be paid in full, in cash, the amount of
 outstanding principal  and  unpaid interest  owed in  respect thereof  on  the
 Effective  Date,  or  accreted value,  as applicable,  (2) MCI Worldcom  shall
 receive 100% of the equity in Reorganized  Wireless, and (3) holders of common
 stock on a record date to be determined (the "Record Date") will receive their
 ratable proportion of $22,611,100, estimated to be $1.32 per  share  (less the
 exercise price in the case of certain options and warrants).

       Upon consummation of the Amended Plan the liquidity needs of the Company
 are expected to be provided by MCI Worldcom.

       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
 Bankruptcy Case,  that  the  Company  will  be  able  to  obtain any necessary
 additional 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 adjustment 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  those  risk  factors  set  forth  in the
 Company's  First Amended Disclosure Statement ("Amended Disclosure Statement")
 filed with the  Bankruptcy  Court on August 5, 1999 and filed as an exhibit to
 the Company's Form 8-K Current  Report  filed with the Securities and Exchange
 Commission  on  August 11, 1999, as well as,  without  limitation,  Bankruptcy
 Court approval of  the  Amended  Disclosure  Statement  and  any  other needed
 approvals and confirmation and consummation of the Amended Plan, 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, under the heading
 "Cautionary Statements" in the Company's Form 10-Q for the quarter ended March
 31, 1999 and under the heading "Certain Risk Factors  to be Considered" in the
 Amended Disclosure Statement.


 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 has assessed
 all  critical  areas of its own operations and anticipates the  completion  of
 internal corrections  by  October  15,  1999.  It  will internally certify the
 readiness  of these critical areas by October 31, 1999.   The  Company's  risk
 assessment processes associated with critical suppliers and other key business
 partners, included  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         October 15, 1999        October 31, 1999

     External Assessment             Completed            October 31, 1999

     Costs  incurred  to date in addressing Year 2000 issues are  approximately
 $0.2 million.  Based on  current   correction  projects the Company expects to
 spend approximately $0.3 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 May 17, 1999,  the  Company  filed a Current Report on Form 8-K stating
 under  "Item 5.  Other Events" that the  Company  had  received  a  commitment
 letter from  Cerberus  Capital  Management,  L.P.,  to  provide  a  debtor-in-
 possession financing facility.

     On  May  21,  1999, the Company filed a Current Report on Form 8-K stating
 under "Item 5. Other  Events"  that  the  Company  has  filed  a  request  for
 adjournment  of  the  May  25,  1999  hearing  before the Bankruptcy Court the
 purpose of which was to consider approval of the  disclosure statement related
 to  the  Original  Plan  of  Reorganization that the Company  filed  with  the
 Bankruptcy Court on or about March 15, 1999.

     On June 22, 1999, the Company  filed  a Current Report on Form 8-K stating
 under "Item 5.  Other Events" that, on June 23, 1999, the Company had received
 a commitment letter from MCI Worldcom to provide  a  new  debtor-in-possession
 financing facility.




<PAGE>

                                  SIGNATURES

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




                                 WIRELESS ONE, INC.



Date:    August 16, 1999         /s/ Henry M. Burkhalter
                                 -------------------------------------
                                 Henry M. Burkhalter
                                 President and Chief Executive Officer






Date: August 16, 1999            /s/ Henry G. Schopfer, III
                                 -------------------------------------
                                 Henry G. Schopfer, III
                                 Executive Vice President and
                                 Chief Financial Officer






Date: August 16 , 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(6)

  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 FINANCIAL STATEMENTS
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                              JAN-1-1999
<PERIOD-END>                               JUN-30-1999
<CASH>                                       1,579,465
<SECURITIES>                                         0
<RECEIVABLES>                                2,427,336
<ALLOWANCES>                                 1,313,490
<INVENTORY>                                          0
<CURRENT-ASSETS>                             3,783,177
<PP&E>                                     136,244,878
<DEPRECIATION>                              62,720,498
<TOTAL-ASSETS>                             208,011,055
<CURRENT-LIABILITIES>                       35,753,373
<BONDS>                                    342,114,652
<COMMON>                                       169,585
                                0
                                          0
<OTHER-SE>                                 119,783,607
<TOTAL-LIABILITY-AND-EQUITY>               208,011,055
<SALES>                                     18,601,196
<TOTAL-REVENUES>                            18,601,196
<CGS>                                                0
<TOTAL-COSTS>                               40,704,144
<OTHER-EXPENSES>                           (1,728,209)
<LOSS-PROVISION>                               717,445
<INTEREST-EXPENSE>                           8,786,370
<INCOME-PRETAX>                           (32,617,527)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                       (32,617,527)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                              (32,617,527)
<EPS-BASIC>                                   (1.93)
<EPS-DILUTED>                                   (1.93)


</TABLE>


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