AMERICAN RADIO SYSTEMS CORP /MA/
10-Q/A, 1996-06-07
RADIO BROADCASTING STATIONS
Previous: SMITHWAY MOTOR XPRESS CORP, 8-A12G/A, 1996-06-07
Next: YES ENTERTAINMENT CORP, S-8, 1996-06-07




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

                                   Form 10-Q/A
                               (Amendment No. 1)

(Mark One):
X    Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934. For the quarterly period ended March 31, 1996

__   Transition  report  pursuant  to  Section  13 or  15(d)  of the  Securities
     Exchange Act of 1934.
Commission File Number: 0-26102

                       AMERICAN RADIO SYSTEMS CORPORATION
             (Exact name of registrant as specified in its charter)


           Delaware                                            04-3196245
State or other jurisdiction of                              (I.R.S. Employer
 ncorporation or organization)                             Identification No.)

                              116 Huntington Avenue
                           Boston, Massachusetts 02116
                    (Address of principal executive offices)

                         Telephone Number (617)-375-7500
              (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 

Class of  Common Stock                            Outstanding at April 15, 1996
Class A Common Stock                              12,389,969 shares
Class B Common Stock                               5,465,315 shares
Class C Common Stock                               1,295,518 shares
Total                                             19,150,802 shares

                               Page 1 of 26 pages
                            Exhibit Index on page 22


<PAGE>




                       AMERICAN RADIO SYSTEMS CORPORATION

                                      INDEX

                          PART I. FINANCIAL INFORMATION


This amendment to the Company's  Form 10-Q for the quarterly  period ended March
31, 1996  previously  filed May 3, 1996 corrects  certain  typographical  errors
contained within the originally filed Form 10-Q.

Item 1.   Condensed Consolidated Unaudited Financial Statements         Page No.

                Consolidated Balance Sheets
                 March 31, 1996 and December 31, 1995.................       1
                Consolidated Statements of Operations
                 Three months ended March 31, 1996 and 1995...........       3
                Consolidated Statements of Cash Flows
                 Three months ended March 31, 1996 and 1995...........       4
                Notes to Consolidated Statements......................       5

Item 2.   Management's Discussion and Analysis of Financial Condition
           and Results of Operations..................................      18


                           PART II. OTHER INFORMATION

Item 1.    Legal Proceedings.........................................       21

Item 2.    Changes in Securities.....................................       21

Item 6.    Exhibits and Reports on Form 8-K..........................       22












<PAGE>








PART I.  FINANCIAL INFORMATION

ITEM 1.   CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

                       AMERICAN RADIO SYSTEMS CORPORATION
                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>

                                                                     March 31, 1996        December 31, 1995
<S>                                                                <C>                      <C>

ASSETS
CURRENT ASSETS:
   Cash and cash equivalents...............................          $ 106,115,670            $  3,889,720
   Accounts receivable, net................................             19,726,764              24,388,719
   Prepaid expenses and other current assets...............              3,556,514               2,280,544
   Note receivable-other...................................              1,121,687               1,108,414
   Deferred income taxes...................................              1,161,901               1,161,901
                                                                     -------------              ----------
         Total current assets..............................            131,682,536              32,829,298
                                                                     -------------              ----------
PROPERTY AND EQUIPMENT-Net.................................             36,655,170              31,786,011
                                                                     -------------              ----------
OTHER ASSETS:
   Station investment note receivable-related party........                500,000                 500,000
   Station investment notes receivable.....................             64,111,572              48,597,338
   Intangible assets-net:
       Goodwill............................................             67,269,500              66,463,708
       FCC licenses........................................             45,048,784              45,023,219
       Other intangible assets.............................             21,401,099              15,863,918
   Deposits and other long-term assets.....................             21,301,494               7,732,337
                                                                   ---------------           -------------
         Total other assets................................            219,632,449             184,180,520
                                                                   ---------------           -------------
TOTAL......................................................         $  387,970,155           $ 248,795,829
                                                                    ==============           =============
</TABLE>







       See notes to condensed consolidated unaudited financial statements.



                                                   1



<PAGE>






                       AMERICAN RADIO SYSTEMS CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                                   (Continued)


<TABLE>


 
<CAPTION>
                                                                          March 31, 1996   December 31, 1995
<S>                                                                      <C>                 <C>
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Current maturities of long-term debt...............................     $    332,717       $     355,283
  Accounts payable and accrued expenses..............................       12,535,386          10,408,954
  Current redeemable Common Stock....................................           19,460              19,460
                                                                          ------------       -------------
    Total current liabilities.......................................       12,887,563          10,783,697
                                                                          ------------       -------------
DEFERRED INCOME TAXES................................................        7,727,757           7,899,090
                                                                         -------------       -------------
OTHER LONG-TERM LIABILITIES..........................................        2,042,458           1,929,307
                                                                         -------------       -------------
LONG-TERM DEBT.......................................................      174,401,612         152,148,939
                                                                         -------------        ------------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY
  Preferred Stock; $.01 par value; 1,000,000 shares authorized;
    0 shares issued and outstanding in 1996 and 1995.................
  Class A Common Stock; $.01 par value; 25,000,000 shares
    authorized; 12,120,174 and 6,645,862 shares issued and
    outstanding, respectively........................................         121,202              66,459
  Class B Common  Stock;  $.01 par  value; 10,000,000 shares
     authorized; 5,496,064 and 5,938,050 shares issued and
     5,477,615 and 5,919,601 shares outstanding,
     respectively....................................................          54,776              59,196
  Class C Common Stock; $.01 par value 6,000,000 shares
     authorized; 1,295,518 and 1,795,518 shares issued and
     outstanding, respectively.......................................          12,955              17,955
  Additional paid-in capital.........................................     186,190,808          70,928,215
  Unearned compensation..............................................        (367,544)           (391,206)
  Retained earnings..................................................       5,336,741           5,792,350
                                                                        -------------         -----------
       Total.........................................................     191,348,938          76,472,969
  Less:
       Treasury stock, at cost, 18,449 shares........................        (438,173)           (438,173)
                                                                        -------------         -----------
       Total stockholders' equity....................................     190,910,765          76,034,796
                                                                        -------------         -----------
TOTAL................................................................  $  387,970,155       $ 248,795,829
                                                                        =============       =============

</TABLE>


       See notes to condensed consolidated unaudited financial statements.



                                        2


<PAGE>







                       AMERICAN RADIO SYSTEMS CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                    Three Months Ended March 31,
                                                                                    ----------------------------
                                                                                       1996               1995
                                                                                       ----               ----

<S>                                                                               <C>                <C>

NET REVENUES....................................................................  $ 23,648,253       $ 19,841,727
                                                                                   ------------       ------------
OPERATING EXPENSES:
   Excluding depreciation and amortization and
    corporate general and administrative expenses...............................    18,574,257         15,622,196
   Depreciation and amortization................................................     2,200,192          2,761,284
   Corporate general and administrative.........................................     1,081,276            786,097
                                                                                    -----------        -----------   
    Total Operating Expenses....................................................    21,855,725         19,169,577
                                                                                    -----------        -----------
OPERATING INCOME................................................................     1,792,528            672,150
    
OTHER INCOME (EXPENSE):
  Interest income...............................................................     2,117,577             88,908

  Interest expense..............................................................    (4,702,220)        (3,181,644)
  Gain (loss) on sale of assets and other.......................................       (34,758)        11,594,607
                                                                                     ----------        ----------
TOTAL OTHER INCOME (EXPENSE)....................................................    (2,619,401)         8,501,871

INCOME (LOSS) BEFORE INCOME TAXES:..............................................      (826,873)         9,174,021
   Benefit (provision) for income taxes.........................................       371,264         (3,967,187)
                                                                                     ---------         ----------
NET INCOME (LOSS)...............................................................      (455,609)         5,206,834
Redeemable common and preferred stock
     dividends..................................................................                         (518,545)
                                                                                     ---------         ----------
 NET INCOME (LOSS) APPLICABLE TO COMMON
    SHARES......................................................................  $   (455,609)      $  4,688,289
                                                                                  -------------      ------------  
Primary and fully diluted earnings (loss) per common
  share.........................................................................  $      (0.03)      $       0.50
Weighted average common share and share equivalents
  outstanding...................................................................    17,901,023          9,299,760


</TABLE>





         See notes to condensed consolidated unaudited financial statements.


                                        3


<PAGE>







                       AMERICAN RADIO SYSTEMS CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                    Three months           Three months
                                                                                        ended                  ended
                                                                                    March 31, 1996         March 31, 1995
                                                                                    --------------         --------------


<S>                                                                                <C>                    <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income (loss)...............................................................    $  (455,609)           $  5,206,834

Adjustments to reconcile net income to cash (used for)
 provided by operating activities:
 Net barter revenue.............................................................       (279,903)              (198,950)
 Depreciation and amortization..................................................      2,200,192              2,761,284
 Other changes not affecting cash...............................................        380,103              3,876,546
 Loss (gain) on sale of assets..................................................         34,758            (11,594,607)
   Net changes in operating assets and liabilities..............................      5,705,939              2,825,564
                                                                                     ----------            -----------
     Total adjustments..........................................................      8,041,089             (2,330,163)
                                                                                     ----------            -----------
     Cash provided by operating activities......................................      7,585,480              2,876,671
                                                                                     ----------            -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Payments for purchase of property and equipment and
  intangible assets.............................................................     (3,295,301)            (2,121,655)
  Proceeds from asset and radio station sales...................................             --             15,283,301
  Payments for purchase of radio stations.......................................             --            (12,000,000)
  Payments for station investment note receivable...............................    (15,514,234)                    --
  Payments for purchase of land.................................................     (2,200,000)                    --
  Payments for purchase of towers...............................................     (2,501,615)                    --
  Restricted cash...............................................................             --             (4,561,743)
  Deposits and other long-term assets...........................................    (13,569,157)            (2,365,848)
                                                                                   ------------             ----------
     Cash used for investing activities.........................................    (37,080,307)            (5,765,945)
                                                                                   ------------            -----------
CASH FLOWS FROM FINANCING ACTIVITIES
 Borrowings under Credit Agreement..............................................             --              3,000,000
 Repayments under Credit Agreement..............................................   (151,500,000)                    --
 Net proceeds from equity offering and options..................................    115,075,853                     --
 Net proceeds from note offering - net of discount..............................    168,321,387                     --
 Expenditures for public equity offering........................................             --               (362,292)
 Repayment of other obligations.................................................       (176,463)               (45,589)
                                                                                   ------------             ---------- 
     Cash provided by financing activities......................................    131,720,777              2,592,119
                                                                                   ------------             ----------

INCREASE (DECREASE) IN CASH AND CASH
  EQUIVALENTS...................................................................    102,225,950               (297,155)
 
 CASH AND CASH EQUIVALENTS, BEGINNING OF
   PERIOD.......................................................................      3,889,720              3,168,298
                                                                                   ------------           ------------
CASH AND CASH EQUIVALENTS, END OF PERIOD........................................  $ 106,115,670           $  2,871,143
                                                                                   ------------           ------------     
</TABLE>

         See notes to condensed consolidated unaudited financial statements.


                                        4



<PAGE>

                       AMERICAN RADIO SYSTEMS CORPORATION
         NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

1.   Basis of Presentation - The financial  statements included herein have been
     prepared  by  the  Company,  without  audit,  pursuant  to  the  rules  and
     regulations  of the Securities and Exchange  Commission.  Although  certain
     information  and  footnote   disclosures  normally  included  in  financial
     statements  prepared  in  accordance  with  generally  accepted  accounting
     principles  have been  condensed  or  omitted  pursuant  to such  rules and
     regulations, the Company believes that the disclosures are adequate to make
     the  information  presented  not  misleading  and reflect  all  adjustments
     (consisting only of normal recurring adjustments) which are necessary for a
     fair  presentation  of results of operations  for such periods.  Results of
     interim  periods may not be  indicative of results for the full year. It is
     suggested that these financial  statements be read in conjunction  with the
     consolidated  financial statements for the year ended December 31, 1995 and
     the notes thereto included in the Company's Annual Report on Form 10-K.

2.   Significant  Accounting Policies - In March 1995, the Financial  Accounting
     Standards Board issued Statement of Financial  Accounting Standards No. 121
     "Accounting for the Impairment of Long-Lived  Assets and Long-Lived  Assets
     to Be Disposed Of" (FAS 121).  FAS 121  addresses  the  accounting  for the
     impairment of  long-lived  assets,  certain  identifiable  intangibles  and
     goodwill when events or changes in circumstances indicate that the carrying
     amount of an asset may not be  recoverable.  FAS 121 was adopted  effective
     January  1, 1996.  The impact of FAS 121 did not have a material  impact on
     the Company's results of operations, liquidity or financial position.

     In October 1995 The  Financial  Accounting  Standards  Board Issued FAS No.
     123, "Accounting For Stock- Based Compensation," which is effective for the
     Company beginning January 1, 1996. FAS 123 requires expanded disclosures of
     stock-based  compensation  arrangements  with employees and encourages (but
     does not require)  compensation cost to be measured based on the fair value
     of the equity  instrument  awarded.  Companies are permitted,  however,  to
     continue to apply APB Opinion No. 25, which  recognizes  compensation  cost
     based on the intrinsic value of the equity instrument awarded.  The Company
     will  continue to apply APB Opinion No. 25 to its stock based  compensation
     awards to employees  and will disclose the required pro forma effect on net
     income and earnings per share in the  Company's  Annual Report on Form 10-K
     for the year-ended December 31,1996.

     In connection  with  accounting  for the  combination,  the  Predecessor
     Entities'  accumulated  deficits or  retained  earnings at November 1, 1993
     were carried  forward  into the Company in the form of a permanent  capital
     deficiency account.  Effective January 1, 1996 the Company reclassified the
     balance of the account against additional paid-in capital.

3.   Per Share  data - Earnings  and  losses  per common  share are based on the
     number of common  shares  outstanding  during  the period as  adjusted  for
     dilutive  stock options and warrants.  Fully  diluted  earnings  (loss) per
     share amounts are not reported separately as the effects are not dilutive.

4.   Debt and equity  offering - In February  1996,  the Company  consummated an
     offering  (the "Equity  Offering")  of  5,514,707  shares of Class A Common
     Stock at an  offering  price of $27 per  share.  The  total  shares  issued
     pursuant to the Equity offering  consisted of 4,000,000  shares sold by the
     Company, 1,013,370 shares by selling shareholders and an additional 501,337
     shares sold by the Company  pursuant  to the  underwriters'  over-allotment
     option.  Proceeds  to  the  Company,  net  of  underwriters'  discount  and
     associated costs, were approximately $114.5 million.

     Concurrent with the Equity  Offering,  the Company sold  $175,000,000 of 9%
     Senior  Subordinated  Notes  due 2006  (the  "Subordinated  Notes")  with a
     discount of $1,419,250 to yield 9.125% (the "Debt  Offering").  As of March
     31,  1996  the  Subordinated  Notes  aggregated   $173,595,731  net  of  an
     unamortized  discount of $1,404,269.  Interest is payable  semi-annually on
     February 1 and August 1 with the face amount of the Subordinated  Notes due
     on February 1, 2006. The Subordinated Notes are

                                        5


<PAGE>

                       AMERICAN RADIO SYSTEMS CORPORATION
         NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
                                   (Continued)


4.   Debt and equity  offering -  (continued):  redeemable  at the option of the
     Company,  in whole or in part at any time on or after  February 1, 2001 and
     prior  to  maturity  at  the  following  redemption  prices  (expressed  as
     percentages of principal amount) plus accrued and unpaid interest,  if any,
     to but  excluding  the  redemption  date,  if redeemed  during the 12 month
     period beginning February 1 of the years indicated:  2001 - 104.5%;  2002 -
     103.0%;  2003 - 101.5%;  2004 and thereafter - 100.0%.  Notwithstanding the
     foregoing, at any time prior to February 1, 1999, the Company may redeem up
     to $58.3 million  principal amount of the  Subordinated  Notes from the net
     proceeds of a public equity offering (as defined in the Subordinated Notes)
     at a redemption  price equal to 109.0% of the principal amount thereof plus
     accrued and unpaid interest,  if any, to the Redemption Date; provided that
     at least $116.7 million  principal amount of the Subordinated  Notes remain
     outstanding  immediately  after the occurrence of any such redemption.  The
     Subordinated Notes are subordinate in right of payment to the prior payment
     in  full  of  all  obligations  under  the  1995  Credit   Agreement.   The
     Subordinated Notes contain certain covenants including, but not limited to,
     limitations on sales of assets, dividend payments,  future indebtedness and
     issuance of  preferred  stock and require an offer to purchase in the event
     of a Change of  Control  (as  defined).  Proceeds  to the  Company,  net of
     underwriters'  discount and associated  costs,  were  approximately  $167.5
     million.

     Proceeds  from the Debt and  Equity  Offerings  were  used to repay all the
     outstanding  borrowings  under the 1995 Credit  Agreement with the balance,
     approximately   $131.0   million,   held  in  short-term   interest-bearing
     securities   to   be   used   to   fund   future   acquisitions.

5.   The Telecommunications Act of 1996 - In February 1996, the President
     signed into law the Telecommunications Act of 1996 (the "Telecommunications
     Act").  This law provides for, among other things,  a relaxation of current
     ownership  restrictions.  It eliminates  the  restriction  of the number of
     commercial radio broadcast stations which one company can own at a national
     level, though limits exist with respect to the number permitted to be owned
     in local  markets,  the precise  number being  dependent upon the number of
     commercial radio stations  serving the local market.  This legislation will
     permit the  consummation,  subject  to FCC  approval,  of the  transactions
     discussed in Notes 7 and 8.

6.   Acquisition - on February 16, 1996, the American  Tower Systems,  Inc. (the
     "Tower  Subsidiary")  acquired Skyline  Communications  and Skyline Antenna
     Management for  approximately  $3.3 million  consisting of 26,989 shares of
     Class A Common Stock, $2.2 million cash and the assumption of approximately
     $0.3 million of long-term debt. Skyline  Communications  owns eight towers,
     six of  which  are in West  Virginia  and  the  remaining  two in  northern
     Virginia.  Skyline Antenna  Management manages more than 200 antenna sites,
     primarily in the northeast region of the United States.

     The   acquisition  has  been  accounted  for  by  the  purchase  method  of
     accounting.  The purchase price has been allocated to the assets  acquired,
     principally  intangible assets, and the liabilities  assumed based on their
     estimated  fair values at the date of  acquisition.  The excess of purchase
     price over the  estimated  fair value of the net assets  acquired  has been
     recorded as goodwill.

     The  operating  results of the  acquisition  is included  in the  Company's
     consolidated  results  of  operations  from  the date of  acquisition.  The
     unaudited  pro  forma  results  of  operations  as if the  acquisition  had
     occurred as of January 1, 1994 and 1995 are not  presented as the effect is
     not material to the consolidated financial statements.

7.   Other  transactions  - During the first  quarter of 1996,  the  Company has
     agreed to  purchase  (or is in the  process of  negotiating  agreements  to
     purchase) additional stations as follows:

                                        6



<PAGE>

                       AMERICAN RADIO SYSTEMS CORPORATION
         NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
                                   (Continued)

7.   Other transactions - (continued):

     Dayton:  In January  1996,  American  entered into a  nonbinding  letter of
     intent to acquire for  approximately  $12 million two FM stations  (WLQT-FM
     and WDOL-FM) in Dayton. Because of then existing FCC regulations,  American
     assigned  its  rights  under  the  letter of  intent  to Palm  Beach  Radio
     Broadcasters,  Inc. ("PBRB") which has entered into the definitive purchase
     and sale  agreement.  American  has loaned  PBRB the funds to  finance  the
     acquisition  and has an option to purchase  the  stations.  In light of the
     changes  effected  by  the  Telecommunications  Act,  American  intends  to
     exercise  its option to acquire,  subject to FCC  approval,  the  stations,
     using the loans to do so.  Subject  to the  receipt of FCC  approval,  this
     acquisition is expected to occur in the third quarter of 1996.

     Buffalo:  During the first quarter, the Company loaned PBRB $8.0 million to
     finance the  acquisition of WBLK-FM.  The Company has an option to acquire,
     and a right of first refusal with respect to the station.  American intends
     to exercise its option to acquire,  subject to FCC  approval,  the station,
     using the loan to do so, and such  acquisition  is expected to occur in the
     third quarter of 1996.

     Philadelphia:  In March 1996, the Company  entered into a merger  agreement
     (the  "Marlin  Transaction")  with  Marlin  Broadcasting,  Inc.  ("Marlin")
     pursuant  thereto  American  will  acquire  Marlin,  which owns  WFLN-FM in
     Philadelphia,  WQRS-FM in  Detroit  and  WTMI-FM in Miami for an  aggregate
     purchase price of approximately $57.0 million, together with the assumption
     of  approximately  $9.5  million of long-term  debt.  As part of the Marlin
     Transaction,   the   principal   stockholder   of  Marlin   will   acquire,
     simultaneously with the merger, WTMI-FM in Miami back from the Company, for
     approximately  $18.0 million.  Subject to receipt of required FCC approval,
     American expects to consummate the Marlin Transaction in the second quarter
     of 1996.

     Detroit:  As noted above,  as part of the Marlin  Transaction,  the Company
     expects to acquire  WQRS-FM  in Detroit in the third  quarter of 1996.  See
     "Philadelphia" above.

     Portland,  Oregon: In March 1996,  American entered into a merger agreement
     (the "HBC Merger") with Henry Broadcasting Company ("HBC"). Pursuant to the
     HBC Merger,  American will issue shares of Class A Common Stock with a then
     current market value of $64.0 million,  pay  approximately  $8.0 million in
     cash and assume long-term debt of approximately $38.0 million. As part of a
     related transaction (the "HBC Real Estate  Transactions",  and collectively
     with the HBC Merger, the "HBC Transactions"), American will acquire certain
     real estate used in the business of HBC for approximately  $5.0 million and
     obtain a  five-year  option to acquire,  for  approximately  $1.0  million,
     certain  other real estate.  HBC owns an aggregate of twelve  stations,  of
     which nine are included in the merger  agreement  as follows:  KUFO- FM and
     KBBT-AM in Portland, Oregon, KYMX-FM and KCTC-AM in Sacramento, KGOR-FM and
     KFAB-AM in Omaha,  and  KSKS-FM,  KKDJ-FM and KMJ-AM in Fresno.  Subject to
     receipt  of  FCC  approvals,   American   expects  to  consummate  the  HBC
     Transactions  in the third quarter of 1996.  American will be the surviving
     entity in the HBC  Merger  and  approval  of its  stockholders  will not be
     required.

     In March 1996,  American  entered  into an agreement to acquire a second FM
     station, KDBX-FM, in Portland, Oregon for a purchase price of approximately
     $14.0  million.  Subject to receipt of FCC  approval,  American  expects to
     consummate the acquisition in the third quarter of 1996.

     Sacramento:  As  noted  above,  as part of the  HBC  Transaction,  American
     expects to acquire  KYMX-FM and KCTC-AM in  Sacramento in the third quarter
     of 1996. See "Portland, Oregon" above.

                                       7

<PAGE>

                       AMERICAN RADIO SYSTEMS CORPORATION
         NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
                                   (Continued)


7.   Sacramento  (continued):  In  March  1996,  the  Company  entered  into  an
     agreement to acquire KSTE-AM in Sacramento, California for a purchase price
     of $7.25 million.  Subject to FCC approval,  American expects to consummate
     the acquisition in the third quarter of 1996.

     Las Vegas:  In March 1996, the Company entered into an agreement to acquire
     KLUC-FM and KXNO-AM for a purchase  price of  approximately  $11.0 million.
     Subject to FCC approval,  the Company expects to consummate the acquisition
     in the third quarter of 1996.

     Omaha: As noted above, as part of the HBC Transaction,  American expects to
     acquire  KGOR-FM  and  KFAB-AM in Omaha in the third  quarter of 1996.  See
     "Portland, Oregon" above.

     Fresno: As noted above, as part of the HBC Transaction, American expects to
     acquire  KSKS-FM,  KKDJ- FM and  KMJ-AM in Fresno in the third  quarter  of
     1996. See "Portland, Oregon" above.

     Rochester:  In February 1996, American entered into an agreement to acquire
     two FM (WVOR-FM  and  WPXY-FM)  stations  and two AM (WHAM-AM  and WHTK-AM)
     stations serving the Rochester market for a purchase price of approximately
     $30.5  million.  Subject to receipt of FCC approvals,  American  expects to
     consummate this acquisition in the second quarter of 1996.

     West Palm Beach:  In March 1996,  the Company  loaned PBRB $7.2  million to
     finance the  acquisition of WHLG-FM and WSTU-AM.  The Company has an option
     to acquire,  and a right of first  refusal  with  respect to the  stations.
     American  intends  to  exercise  its  option  to  acquire,  subject  to FCC
     approval,  the FM station,  using loans to do so, and such  acquisition  is
     expected to occur in the third quarter of 1996.

     As of March 31,  1996 the  Company  had  deposits  totaling  $19.9  million
     relating to acquisitions.

8.   Subsequent  Events -  Subsequent  to March 31, 1996  American has agreed to
     purchase  (or is in the  process of  negotiating  agreements  to  purchase)
     additional stations as follows:

     Las Vegas:  In April 1996, the Company entered into an agreement to acquire
     KJMZ-FM for a purchase price of  approximately  $8.0 million.  American has
     also executed an agreement to acquire KMZQ-FM,  KFBI-FM and KVEG-AM serving
     Las Vegas, for an aggregate purchase price of approximately  $30.0 million.
     Subject to FCC approval,  the Company expects to consummate the acquisition
     in the third quarter of 1996.
    
     Buffalo:  In April 1996,  the Company  entered into an agreement to acquire
     WSJZ-FM for a purchase price of approximately $12.5 million. Subject to FCC
     approval,  the Company  expects to consummate the  acquisition in the third
     quarter of 1996.

     Sacramento:  In April 1996,  the Company agreed to the material terms of an
     acquisition of KSFM-FM and KMJI-AM. Subject to negotiation and execution of
     a definitive agreement and FCC approval,  the Company expects to consummate
     the acquisition in the third quarter of 1996.

     Portland and San Jose: In April 1996, the Company entered into an agreement
     to acquire KUPL-FM and KKJZ-FM in Portland,  Oregon and KSJO-FM and KUFX-FM
     in San Jose,  California for approximately  $103.0 million.  Subject to FCC
     approval,  the Company  expects to consummate the  acquisition in the third
     quarter of 1996.

                                       8

<PAGE>

                       AMERICAN RADIO SYSTEMS CORPORATION
         NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
                                   (Continued)

8.   Subsequent Events (continued)

     In April 1996, the Tower Subsidiary  acquired BDS  Communication,  Inc. and
     BRIDAN  Communications  Corporation  for  shares of the  Company's  Class A
     Common Stock equal to approximately $7.0 million and the assumption of $1.9
     million  of  long-term  debt.  BDS  Communications  owns  three  towers  in
     Pennsylvania and BRIDAN  Communications  manages or has sublease agreements
     on  approximately  forty tower sites located  throughout  the  Mid-Atlantic
     region.

9.   Subsidiary Guarantees - The Company's payment obligations under the
     Subordinated Notes are fully senior  subordinated basis by its wholly owned
     subsidiary  American Radio Systems  License Corp.  ("ARSLC") and any future
     Restricted Subsidiaries  (collectively "Restricted Guarantors").  ARSLC has
     also  and   unconditionally   guaranteed  on  a  joint  and  several  basis
     (collectively, the "Subsidiary Guarantees") on a guaranteed, and any future
     Subsidiaries will be required to guarantee,  all obligations of the Company
     under the 1995 Credit  Agreement.  The Company's  Tower  Subsidiary has not
     guaranteed  obligations under the 1995 Credit Agreement or the Subordinated
     Notes.

     The  Subordinated  Notes and the Subsidiary  Guarantees are subordinated to
     all Senior Debt of the Company including indebtedness under the 1995 Credit
     Agreement  and Senior  Debt of each  Subsidiary  Guarantor.  The  indenture
     governing the  Subordinated  Notes  contains  limitations  on the amount of
     indebtedness (including Senior Debt) which the Company may incur.

     With the intent that the Subsidiary  Guarantees  not constitute  fraudulent
     transfers  or  conveyances  under  applicable  state or  federal  law,  the
     obligation of each Guarantor under its Subsidiary Guarantee is also limited
     to the  maximum  amount  as will,  after  giving  effect  to any  rights to
     contribution of such Guarantor  pursuant to any agreement  providing for an
     equitable  contribution  among such  Guarantor and other  affiliates of the
     Company of  payments  made by  guarantees  by such  parties,  result in the
     obligations  of such  Guarantor  in  respect  of such  maximum  amount  not
     constituting a fraudulent conveyance.

     The following unaudited  consolidating condensed financial data illustrates
     the composition of the combined  Guarantors.  Separate  complete  financial
     statements  of the  respective  Subsidiary  Guarantors  would  not  provide
     additional  material  information  which would be useful in  assessing  the
     financial  composition of the Subsidiary  Guarantors.  No single Subsidiary
     Guarantor  has  any  significant  legal  restrictions  on  the  ability  of
     investors or  creditors to obtain  access to its assets in event of default
     on  the  Subsidiary  Guarantee  other  than  its  subordination  to  senior
     indebtedness described above.

     Investments in  subsidiaries  are accounted for by the parent on the equity
     method  for  purposes  of  the  supplemental  consolidating   presentation.
     Earnings of subsidiaries are therefore reflected in the parent's investment
     accounts  and  earnings.   The  principal   elimination  entries  eliminate
     investments in subsidiaries and intercompany balances and transactions.

                                       9

<PAGE>

                       AMERICAN RADIO SYSTEMS CORPORATION
         NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
                                   (Continued)

9.   Subsidiary Guarantees (Continued)


                                   Condensed Consolidating Balance Sheet
                                               March 31, 1996
                                           (Dollars in thousands)

<TABLE>
<CAPTION>
                                              Parent and      Guarantor    Non-guarantor                 Consolidated
                                             its Divisions    Subsidiary    Subsidiary    Eliminations      Totals

<S>                                           <C>             <C>           <C>            <C>             <C>
ASSETS
CURRENT ASSETS:
 Cash and cash equivalents                    $105,971                       $  145                         $106,116
 Accounts receivable, net                       19,646                           81                           19,727
 Prepaid expenses and other current assets       3,548                            8                            3,556
 Note receivable - other                         1,122                                                         1,122
 Deferred income taxes                           1,162                                                         1,162
                                               -------         -------       ------         -------         --------
  Total current assets                         131,449              --          234              --          131,683

PROPERTY AND EQUIPMENT, NET                     32,232                        4,423                           36,655
OTHER ASSETS:
 Investment in and advances to Subsidiaries     52,172                                     $(52,172)             --
 Station investment notes receivable            64,612                                                        64,612
 Goodwill                                       65,529                        1,740                           67,269
 FCC licenses                                                  $45,049                                        45,049
 Other intangible assets                        19,608                        1,793                           21,401
 Deposits and other long-term assets            21,232                           69                           21,301
                                               -------         -------       ------         -------          -------
  Total other assets                           223,153          45,049        3,602         (52,172)         219,632
                                               -------         -------       ------         -------          ------- 
TOTAL ASSETS                                  $386,834         $45,049       $8,259       $ (52,172)        $387,970
                                              ========         =======       ======       =========         ========
</TABLE>

                                       10

<PAGE>
                       AMERICAN RADIO SYSTEMS CORPORATION
         NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
                                   (Continued)

9.   Subsidiary Guarantees (Continued)


                                    Condensed Consolidating Balance Sheet
                                              March 31, 1996
                                          (Dollars in thousands)

<TABLE>
<CAPTION>
                                              Parent and      Guarantor    Non-guarantor                 Consolidated
                                             its Divisions    Subsidiary    Subsidiary    Eliminations      Totals

<S>                                           <C>             <C>           <C>            <C>             <C>
LIABILITIES AND STOCKHOLDERS'
 EQUITY
CURRENT LIABILITIES
 Current maturities of long-term debt            $323                        $10                               $333
 Accounts payable and accrued expenses         11,953                        601                             12,554
                                               ------          --------     ------            ---------      ------  
      Total current liabilities                12,276                --      611                   --        12,887

NON-CURRENT LIABILITIES
 Deferred income taxes                          7,519                        209                              7,728
 Other long-term liabilities                    2,025                         17                              2,042
 Long-term debt                               174,102                        300                            174,402
                                              -------          --------     ------            ---------     -------
 Total non-current liabilities                183,646                --      526                   --       184,172

STOCKHOLDERS'  EQUITY
 Common Stock                                     189                                                           189
 Additional paid-in capital                   186,191           $45,049    7,146              $(52,195)     186,191
 Retained earnings                              5,337                        (23)                   23        5,337
 Treasury stock                                  (438)                                                         (438)
 Unearned compensation                           (368)                                                         (368)
                                              -------            ------    -------            ---------      -------
    Total stockholders' equity                190,911            45,049    7,123                (52,172)     190,911
                                              -------            ------    -------            ---------      -------

TOTAL LIABILITIES AND STOCKHOLDERS'
 EQUITY                                      $386,833           $45,049   $8,260               $(52,172)    $387,970
                                             ========           =======   ========             ========     ========
</TABLE>



                                       11

<PAGE>

                       AMERICAN RADIO SYSTEMS CORPORATION
         NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
                                   (Continued)

9.   Subsidiary Guarantees (Continued)


                             Condensed Consolidating Statement of Operations
                                For the Three Months Ended March 31, 1996
                                          (Dollars in thousands)

<TABLE>
<CAPTION>
                                              Parent and      Guarantor    Non-guarantor                 Consolidated
                                             its Divisions    Subsidiary    Subsidiary    Eliminations      Totals


<S>                                            <C>               <C>          <C>            <C>            <C>
Net broadcast revenues                         $23,374                                                      $23,374
Tower revenues                                                                 $274                              274
License fees charged to Parent                    (500)          $500           --                               --
                                               -------           ------       ------         ------         -------
  Total net revenues                            22,874            500           274              --          23,648

Operating expenses excluding
 depreciation and amortization and
 corporate general and administrative
 expenses                                       18,321                          253                          18,574
Depreciation and amortization                    1,590           500            110                           2,200
Corporate general and administrative             1,081                                                        1,081
                                                ------           -----        ------         ------          ------  
Operating income (loss)                          1,882             0            (89)             --           1,793

Other income (expense):
 Interest expense                               (4,700)                          (3)                         (4,703)
 Interest income                                 2,118                                                        2,118
 Gain (loss) on sale of assets and other           (35)                                                         (35)
 Equity in (loss) of subsidiaries, net of
  income taxes recorded at the
  subsidiary level                                 (50)                                         $50              --
                                                 ------          ------       ------         ------         -------          
 Income (loss) before income taxes                (785)             0          (92)              50            (827)
  Benefit (provision) for income taxes             329                          42                               371
                                                 ------          ------       ------         ------         --------   
Net income (loss)                                $(456)             0         $(50)             $50            $(456)
                                                 ------          ------       ------         ------          -------  

</TABLE>

                                       12

<PAGE>

                       AMERICAN RADIO SYSTEMS CORPORATION
         NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
                                   (Continued)

9.   Subsidiary Guarantees (Continued)


                               Condensed Consolidating Statement of Cash Flows
                                   For the Three Months Ended March 31, 1996
                                            (Dollars in thousands)


<TABLE>
<CAPTION>
                                              Parent and      Guarantor    Non-guarantor                 Consolidated
                                             its Divisions    Subsidiary    Subsidiary    Eliminations      Totals

<S>                                           <C>              <C>           <C>            <C>            <C>

Cash flows from operating activities           $6,798                --           $787                       $7,585
                                               ------           -------       --------       ---------      -------
Investing Activities:
 Payments for purchase of property and
    equipment and intangible assets            (2,585)                            (710)                      (3,295)
Payments for purchase of  towers                                                (2,502)                      (2,502)
Payment for purchase of land                   (2,200)                                                       (2,200)
Payments for station investment note
   receivable                                 (15,514)                                                      (15,514)
 Deposits and other long-term assets          (13,514)                             (55)                     (13,569)
                                               ------           --------      --------        --------      -------  
 Cash flows used by investing activities      (33,813)                --        (3,267)                     (37,080)
                                               ------           --------      --------        --------      -------
Financing Activities:
 Repayment of Credit Agreements              (151,500)                                                     (151,500)
 Net proceeds from  note offering - net of
    discount                                  168,321                                                       168,321
 Net proceeds from equity offering and
    options                                   115,076                                                       115,076
 Repayment of other obligations                  (175)                              (1)                        (176)
 Investment in and advances to subsidiaries                                      2,626       $(2,626)            --
                                              -------           --------      --------       --------       ------- 
 Cash flows from financing activities         131,722                 --         2,625        (2,626)       131,721
                                              -------           --------      --------       --------       -------
Increase in cash and cash equivalents         104,707                              145        (2,626)       102,226

Cash and cash equivalents at beginning
   of year                                      3,890                                0                        3,890
                                             --------           ---------     --------      --------       --------
Cash and cash equivalents at end of year     $108,597                  --         $145      $ (2,626)      $106,116
                                             ========           =========     ========      ========       ========
</TABLE>


                                       13


<PAGE>

                       AMERICAN RADIO SYSTEMS CORPORATION
         NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
                                   (Continued)


9.       Subsidiary Guarantees (Continued)


                                  Condensed Consolidating Balance Sheet
                                           December 31, 1995
                                        (Dollars in thousands)
<TABLE>
<CAPTION>
                                              Parent and      Guarantor    Non-guarantor                 Consolidated
                                             its Divisions    Subsidiary    Subsidiary    Eliminations      Totals

<S>                                           <C>              <C>           <C>            <C>            <C>
ASSETS
CURRENT ASSETS:
 Cash and cash equivalents                      $3,890                                                         $3,890
 Accounts receivable, net                       24,352                              $37                        24,389
 Note receivable-other                           1,108                                                          1,108
 Prepaid expenses and other current asset        2,281                                                          2,281
 Deferred income taxes                           1,162                                                          1,162
                                                ------         ---------       ---------      ---------     ----------
  Total current assets                          32,793                --              37             --        32,830

PROPERTY AND EQUIPMENT                          28,040                             3,746                       31,786
OTHER ASSETS:
 Investment in and advances to subsidiaries     48,771                                         $(48,771)           --
 Station investment notes receivable            49,097                                                         49,097
 Goodwill                                       66,464                                                         66,464
 FCC licenses                                                    $45,023                                       45,023
 Other intangible assets                        15,840                                24                       15,864
 Deposits and other long-term assets             7,718                                14                        7,732
                                               -------           -------       ---------       --------       -------
  Total other assets                           187,890            45,023              38        (48,771)      184,180
                                              --------           -------       ---------       --------      --------
TOTAL ASSETS                                  $248,723           $45,023          $3,821       $(48,771)     $248,796
                                              ========           =======       =========       ========      ========   
</TABLE>

                                       14

<PAGE>


                       AMERICAN RADIO SYSTEMS CORPORATION
         NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
                                   (Continued)

9.   Subsidiary Guarantees (Continued)


                                    Condensed Consolidating Balance Sheet
                                            December 31, 1995
                                         (Dollars in thousands)

<TABLE>
<CAPTION>
                                              Parent and      Guarantor    Non-guarantor                 Consolidated
                                             its Divisions    Subsidiary    Subsidiary    Eliminations      Totals

<S>                                           <C>              <C>           <C>            <C>            <C>
LIABILITIES AND STOCKHOLDERS'
  EQUITY
CURRENT LIABILITIES
 Current maturities of long-term debt          $  355                                                           $ 355
 Accounts payable and accrued expenses         10,387                              $ 42                        10,429
                                              -------           --------       --------       --------       --------
  Total current liabilities                    10,742                 --             42             --         10,784
 
NON-CURRENT LIABILITIES
 Deferred income taxes                          7,899                                                           7,899
 Other long-term liabilities                    1,923                                 6                         1,929
 Long-term debt                               152,149                                                         152,149
                                              -------           --------       --------       --------       --------  
  Total non-current liabilities               161,971                 --              6             --        161,977

STOCKHOLDERS' EQUITY
 Common Stock                                     144                                                             144
 Additional paid-in capital                    70,928            $45,023          3,746       $(48,769)        70,928
 Retained earnings                              5,792                                27            (27)         5,792
 Unearned compensation                           (391)                                                           (391)
 Treasury stock                                  (438)                                                           (438)
                                              -------           --------       --------       --------        -------  
  Total stockholders' equity                   76,035             45,023          3,773        (48,796)        76,035
                                              -------           --------       --------       --------        -------            
TOTAL LIABILITIES AND
 STOCKHOLDERS'
 EQUITY                                     $ 248,748           $ 45,023        $ 3,821      $ (48,796)     $ 248,796
                                            =========           ========       ========      =========      =========
</TABLE>




                                       15

<PAGE>



                       AMERICAN RADIO SYSTEMS CORPORATION
         NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
                                   (Continued)


9.       Subsidiary Guarantees (Continued)


                             Condensed Consolidating Statement of Operations
                                For the Three Months Ended March 31, 1995
                                          (Dollars in thousands)


<TABLE>
<CAPTION>

                                            Parent and    Guarantor    Non-guarantor                Consolidated
                                          its Divisions   Subsidiary   Subsidiary(a)  Eliminations     Totals
                                          -------------   ----------   -------------  ------------  ------------
<S>                                       <C>            <C>           <C>             <C>          <C>
Net broadcast revenues                                                     $  19,842                   $  19,842
License fees                                                  $  360            (360)                         --
                                           ------------  -----------   --------------  -----------  ------------
Total net revenues                                   --          360          19,482                      19,842
 

Operating expenses excluding depreciation and
   amortization and corporate general and
   administrative expenses                                                    15,622                      15,622
Depreciation and amortization                                    360           2,401                       2,761
Corporate general and administrative                                             787                         787
                                           ------------  -----------   -------------    -----------  -----------
Operating income                                     --            0             672                         672


Other income (expense):
  Interest expense                                 $(25)                      (3,157)                     (3,182)
  Interest income                                                                 89                          89
  Gain on sale of assets and other                                            11,595                      11,595
  Equity in (loss) of subsidiaries, net of income
     taxes recorded at the subsidiary level       5,232                                    $(5,232)           --
                                           ------------  -----------   -------------     ----------   ----------
Income before income taxes                        5,207            0           9,199        (5,232)        9,174

  Provision for income taxes                                                   3,967                      (3,967)
                                           ------------  -----------   -------------     ----------   ----------
Net Income                                        5,207            0           5,232        (5,232)        5,207
                                           ------------  -----------   -------------     ----------   ----------
  Redeemable common and preferred stock            (519)                                                    (519)
    dividends                              ------------  -----------   -------------     ----------   ----------

Net income applicable to common shares         $  4,688        $   0         $ 5,232      $ (5,232)      $ 4,688
                                           ============  ===========   =============     ==========   ==========


(a)      Includes American Radio Systems, Inc. (ARSI), a wholly owned subsidiary of the Company
         until December 1995.

</TABLE>

                                                   16



<PAGE>







                       AMERICAN RADIO SYSTEMS CORPORATION
         NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
                                   (Continued)


9.       Subsidiary Guarantees (Continued)


                             Condensed Consolidating Statement of Cash Flows
                                For the Three Months Ended March 31, 1995
                                          (Dollars in thousands)
<TABLE>
<CAPTION>

                                               Parent and       Guarantor       Non-guarantor                 Consolidated
                                             its Divisions      Subsidiary      Subsidiary(a)   Eliminations     Totals
<S>                                          <C>                <C>             <C>              <C>           <C>
Cash flows from operating activities                    --              --            $2,877              --       $2,877
                                             _____________      __________      ____________    ____________   ___________
Investing Activities:
  Capital expenditures                                                                (2,121)                      (2,121)
  Proceeds from asset and station sales                                               15,283                       15,283
  Payments for purchase of radio stations                                            (12,000)                     (12,000)
  Restricted cash                                                                     (4,562)                      (4,562)
  Deposits and other long-term assets                                                 (2,366)                      (2,366)
                                             _____________      __________      _____________   ____________   ___________
Cash flows used by investing activities                 --              --            (5,766)             --       (5,766)
                                             _____________      __________      _____________   ____________   ___________

Financing Activities
  Borrowings under credit agreements                                                   3,000                        3,000
  Expenditures for public equity offerings                                              (362)                        (362)
  Repayment of other obligations                                                         (46)                         (46)
                                             _____________      __________      _____________   ____________   ___________
Cash flows from financing activities                    --              --             2,592              --        2,592

Increase (decrease) in cash and cash equivalents                                        (297)                        (297)

                              
Cash and cash equivalents at beginning of year                                         3,168                        3,168
                                             _____________      __________      _____________   ____________   ___________

Cash and cash equivalents at end of year                --              --            $2,871              --       $2,871
                                             _____________      __________      _____________   ____________   ___________


(a)      Includes American Radio Systems, Inc. (ARSI), a wholly owned subsidiary of the Company
         until December 1995.

</TABLE>


                                       17


<PAGE>

ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

     American  desires to take advantage of the new "safe harbor"  provisions of
the Private  Securities  Litigation  Reform Act of 1995.  This  Report  contains
"forward-looking statements" including statements concerning projections, plans,
objectives,  future events or performance  and underlying  assumptions and other
statements which are other than statements of historical  fact.  American wishes
to caution readers that certain important factors may have affected and could in
the future affect  American's  actual results and could cause American's  actual
results for subsequent  periods to differ materially from those expressed in any
forward-  looking  statement made by or on behalf of American.  These  important
factors  include  those set forth in  American's  Annual Report on Form 10-K for
year ended  December  31, 1995 under the caption  "Management's  Discussion  and
Analysis of Financial  Condition and Results of Operations" and are incorporated
by reference herein.

Results of Operations

Three months ended March 31, 1996 and 1995

As of March 31, 1995, the Company owned and/or  operated  sixteen FM and nine AM
stations.  The Company acquired WEGQ-FM in Boston in January 1995 and WKGR-FM in
West Palm Beach in July 1995.  The Company also  entered  into a time  brokerage
agreements with KKMJ-FM,  KPTY-FM  (relaunched as KAMX-FM) and KJCE-FM in Austin
in  September  1995 and  WBLK-FM in  Buffalo in March  1996.  The  Company  sold
KGGO-FM,  KHKI-FM  and  KDMI-AM in Des Moines in January  1995 and  WHWK-FM  and
WNBF-AM  in  Binghamton,  New York in March  1995.  The  Tower  Subsidiary  also
purchased eight tower sites and more than 200 antenna  management  agreements in
February 1996. These transactions have significantly affected operations for the
three  months  ended March 31, 1996 as compared to the three  months ended March
31, 1995.

Net  revenues  were $23.6  million  for the three  months  ended  March 31, 1996
compared to $19.8 million for the same three months in 1995, an increase of $3.8
million or 19.2%.  This  increase  was  attributable  to both  acquisitions  and
revenue growth at substantially all of the Company's radio stations.

Station operating expenses excluding depreciation and amortization and corporate
general and  administrative  expenses  were $18.6  million for the three  months
ended March 31, 1996 and $15.6  million for the  comparable  period in 1995,  an
increase of $3.0 million or 19.2%. This increase was due to station acquisitions
as well as increased  sales  commissions  resulting  from the Company's  revenue
growth.

Depreciation  and  amortization  was $2.2 million and $2.8 million for the three
months ended March 31, 1996 and March 31, 1995 respectively,  a decrease of $0.6
million or 21.4%.  This  decrease  was  primarily  attributable  to 1994 station
acquisition  intangible  assets with  short-term  lives becoming fully amortized
during 1995.

Corporate general and administrative  expenses increased to $1.1 million for the
three  months  ended March 31, 1996 from $0.8 million for the three months ended
March 31, 1995 an increase of $0.3 million or 37.5%. This 37.5% increase was due
to the higher costs associated with supporting the Company's growth.

Net interest  expense was $2.6 million for the three months ended March 31, 1996
compared to $3.1  million  for the 1995  period,  a decrease of $0.5  million or
16.1%.  The  decrease is related to  increased  borrowing  costs  related to the
Senior  Subordinated  Notes  offset by  interest  income  related to the Station
investment notes.

The loss on the sale of assets in 1996 was not material.  Gain on sale of assets
for 1995  represents two gains on the sale of radio  broadcasting  properties in
Binghamton ($3.9 million) and Des Moines ($7.7 million).

                                       18



<PAGE>


Results of Operation (continued)

Benefit  from income  taxes for the three  months  ended March 31, 1996 was $0.4
million  compared  to a  provision  for income  taxes of $4.0  million for three
months ended March 31, 1995.  The  effective tax rate for the three months ended
March  31,  1996 was  approximately  45%  compared  to 43% in 1995.  The  higher
effective  rate in 1996 is due to the  non-deductibility  of certain  intangible
asset amortization as a percentage of the income (loss) before taxes compared to
1995.

Redeemable common and preferred stock dividends for the three months ended March
31, 1996 were $0 million as compared to $0.5  million for the three months ended
March 31, 1995.  The decrease was  attributable  to the  retirement  of Series C
Common Stock in June 1995 which accompanied the initial public offering.

Net loss applicable to common shareholders was $0.5 million for the three months
ended March 31, 1996 compared to a net income applicable to common  shareholders
of $4.7  million for the three  months  ended March 31, 1995, a decrease of $5.2
million as a result of the factors discussed above.


Liquidity and Capital Resources

     The Company's liquidity needs arise from its debt service, working capital,
capital  expenditure and  acquisition-related  requirements.  Historically,  the
Company  has met its  liquidity  need with  internally  generated  funds and has
financed the acquisition of radio  broadcasting  properties with bank borrowings
and proceeds from the sale of the Company's equity and debt securities.  For the
three months ended March 31, 1996 cash flows from operating  activities was $7.6
million,  as compared to $2.9 million for the three months ended March 31, 1995.
The increase is primarily attributable to station acquisition and growth.

     Cash flows used for investing  activities  were $37.1 million for the three
months  ended March 31, 1996 as  compared to $5.8  million for the three  months
ended March 31, 1995. The 1996 increase was due to greater  station  acquisition
activity in 1996 compared to 1995.

     Cash  provided by financing  activities  were $131.7  million for the three
months  ended March 31, 1996 as  compared to $2.6  million for the three  months
ended  March 31,  1995.  The  increase  in 1996 was due to the  Equity  and Debt
offerings  described below offset by a repayment of borrowings  under the Credit
Agreement.

     In  February  1996,  the  Company  completed  two  offerings  (the  "Equity
Offering" and the "Debt Offering" and collectively,  the "Offerings").  Pursuant
to the Equity Offering,  the Company sold 5,514,707 shares of its Class A Common
Stock  ($.01 par value) at a price of $27 per  share.  The total  shares  issued
consisted of 4,000,000  shares sold by the Company;  1,013,370 shares by selling
shareholders  and an additional  501,337 shares sold by the Company  pursuant to
the  underwriters'  over-allotment  option.  Proceeds  to  the  Company,  net of
underwriters' discount and associated costs, were approximately $114.5 million.

                                       19

<PAGE>

Liquidity and Capital Resources - (continued)

     Pursuant to the Debt  Offering,  the Company sold $175 million of 9% Senior
Subordinated  Notes  (the  "Notes")  with a  discount  of $1.4  million to yield
9.125%.  Interest is payable  semi-annually  on February 1 and August 1 with the
face value of the note due on February 1, 2006. The Company,  may at its option,
redeem, in whole or in part, the Notes beginning February 1, 2001,  initially at
104.5% of principal amount declining  annually to 100.0% in 2004 and thereafter.
The Company is also required to redeem the Notes upon the  occurrence of certain
events.  The Notes are  subordinate  in right of payment to the prior payment in
full of the Credit Agreement and contain certain convenants  including,  but not
limited  to,  limitations  on  sales  of  assets,   dividend  payments,   future
indebtedness,  issuance of preferred stock and changes in control. The Notes are
guaranteed by American Radio Systems License Corp., a wholly owned subsidiary of
American.  Proceeds to the Company, net of underwriters' discount and associated
costs were approximately $167.5 million.


Credit Agreement

     In December  1995,  the Company  entered into a new credit  agreement  (the
"Credit  Agreement"),  which among other things,  increased American's borrowing
limit and  provided the Company with a revolving  loan  commitment  based on the
lesser of (a) $300.0  million or (b) an amount  based on a financial  test.  The
terms of the Credit  Agreement are  described in the Company's  Annual Report on
Form 10-K for the year ended  December 31, 1995. At March 31, 1996 there were no
borrowings outstanding under the Credit Agreement.

     As of March 31, 1995, the Company had approximately $174.7 million of total
long-term debt (including current portion thereof) outstanding.

     The Company  believes that its cash flow from operations will be sufficient
to meet any  quarterly  debt service  requirements  for  interest and  scheduled
payments of principal  under the Credit  Agreement  and the Notes.  If such cash
flow is not sufficient to meet such debt service  requirements,  the Company may
be required to sell equity  securities,  refinance its obligations or dispose of
one or more of its  properties in order to make such scheduled  payments.  There
can be no  assurance  that  the  Company  would  be able to  effect  any of such
transaction on favorable terms.

     The Company's  working capital needs  fluctuate  throughout the year due to
industry-wide  seasonality  and its broadcast of Boston Red Sox baseball  games.
The Company historically has had sufficient cash from its operations to meet its
working  capital needs and believes that it has sufficient  financial  resources
available to it,  including  through  borrowing under its Credit  Agreement,  to
finance future operations.

     The Company has entered into  numerous  station and tower  acquisition  and
related  agreements  (see  Notes 7 and 8).  The  consummation  of each of  these
agreements is subject to, among other things, FCC approval and in some cases the
negotiation of definitive agreements.  The Company intends to acquire all of the
acquisitions as soon as FCC approval is obtained. The Company intends to finance
these acquisitions with cash and borrowings under the Credit Agreement.

     The Company expects capital  expenditures in 1996 to be approximately  $9.0
million,  consisting  principally  of  tower  construction  (approximately  $5.0
million) and office  consolidations and ongoing technical  improvements.  To the
extent that funds generated from operations, or available cash, are insufficient
to finance nonrecurring capital expenditures,  American would seek to borrow the
necessary funds under the Credit Agreement.
         
Inflation

     The  impact  of  inflation  on  the  Company's   operations  has  not  been
significant  to date.  However,  there can be no  assurance  that a high rate of
inflation  in the  future  would not have an  adverse  effect  on the  Company's
operating results.

                                       20

<PAGE>

PART II  OTHER INFORMATION

Item 1. - Legal Proceedings

In the normal  course of business,  the Company is subject to certain  suits and
other matters.  Management  believes that the eventual resolution of any pending
matters,  either  individually  or in the  aggregate,  will not have a  material
effect on financial position, liquidity or results of operations.

Item 2 - Changes in Securities

None


                                       21



<PAGE>







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

a.       Exhibits
                                     INDEX TO EXHIBITS
<TABLE>
<CAPTION>
 Exhibit
   No.                          Description of Document
<S>               <C>                                                               <C>
10.41             Asset Purchase Agreement, dated February 23, 1996
                    between the Company and The Lincoln Group, L.P.
                    (WVOR-FM, WPXY-FM, WHAM-AM and WHTK-AM;
                    Rochester, NY)..............................................    Filed herewith as Exhibit 10.41*
10.42             Asset Purchase Agreement, dated March 14, 1996 between
                    the Company and Nationwide Communications, Inc.
                    (KLUC-FM and KXNO-AM; Las Vegas)............................    Filed herewith as Exhibit 10.42*
10.43             Agreement and Plan of Merger, dated March 15, 1996 by
                    and among the Company, ARS Acquisition Company,
                    Inc. and Marlin Broadcasting, Inc...........................    Filed herewith as Exhibit 10.43*
10.44             Agreement and Plan of Merger, dated March 21, 1996 by
                    and among the Company and Henry Broadcasting
                    Company.....................................................    Filed herewith as Exhibit 10.44*
10.45             Asset Purchase Agreement, dated March 27, 1996 between
                    the Company and Fuller-Jeffrey Broadcasting Companies,
                    Inc. (KSTE-FM); Sacramento, California......................    Filed herewith as Exhibit 10.45*
10.46             Time Brokerage Agreement, dated March 26, 1996 between
                    the Company and Fuller-Jeffrey Broadcasting Companies,
                    Inc.........................................................    Filed herewith as Exhibit 10.46**
10.47             Asset Purchase Agreement, dated March 28, 1996 between
                    the Company and Common Ground Broadcasting, Inc.............    Filed herewith as Exhibit 10.47**
10.48             Asset Purchase Agreement, dated April 4, 1996 between the
                    Company and Evergreen Media Corporation of Buffalo..........    Filed herewith as Exhibit 10.48**
10.49               Time Brokerage Agreement, dated April 4, 1996 between the
                    Company and Evergreen Media Corporation of
                    Buffalo.....................................................    Filed herewith as Exhibit 10.49**
10.50             Asset Purchase Agreement, dated April 19, 1996 between the
                    Company and Crescent Communications, L.P....................    Filed herewith as Exhibit 10.50**
10.51             Time Brokerage Agreement, dated April 19, 1996 between
                    the Company and K-G Communications, Inc.....................    Filed herewith as Exhibit 10.51**
10.52             Time Brokerage Agreement, dated April 19, 1996 between
                    the Company and Crescent Communications, L.P................    Filed herewith as Exhibit 10.52**
10.53             Asset Purchase Agreement, dated April 22, 1996 between the
                    Company and Parker Communications - Las Vegas,
                    Inc.........................................................    Filed herewith as Exhibit 10.53**
10.54             Time Brokerage Agreement, dated April 22, 1996 between
                    the Company and Parker Communications - Las Vegas,
                    Inc.........................................................    Filed herewith as Exhibit 10.54**


                                                   22



<PAGE>







10.55             Asset Purchase Agreement dated April 25, 1996 between the
                    Company and BayCom San Jose, L.P. and BayCom
                    Oregon, L.P.................................................    Filed herewith as Exhibit 10.55**
11                Schedule re computation of earnings per share.................    Filed herewith as Exhibit 11**
12                Ratio of earnings to fixed charges............................    Filed herewith as Exhibit 12**
</TABLE>

     Each  exhibit  marked  by an  (*)  is  incorporated  by  reference  to  the
corresponding exhibit filed as an exhibit to the Company's Annual Report on Form
10-K  for  year ended December  31,  1995.  Each  exhibit  marked  by an (**) is
incorporated  by reference to the  corresponding  exhibit filed as an exhibit to
the  Company's  Quarterly  Report on Form 10-Q for the  quarter  ended March 31,
1996.  Exhibits 10.41 through 10.55 do not contain  schedules and exhibits noted
within the  agreements.  This  additional  information is available upon request
from the Company.

     b. Reports on Form 8-K

     1. Form 8-K (Items 5, 7) on February 22, 1996.

     2. Form 8-K (Items 5, 7) on February 26, 1996.

     3. Form 8-K (Items 5, 7) on March 19, 1996.

     4. Form 8-K (Items 5, 7) on March 26, 1996.

     5. Form 8-K (Items 5, 7) on April 24, 1996.






                                       23



<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.



                                       AMERICAN RADIO SYSTEMS CORPORATION

Date: June 6, 1996                        BY:  /s/  Joseph L. Winn
                                          ------------------------

                                          Joseph L. Winn
                                          Treasurer & Chief Financial Officer
                                          (Duly Authorized Officer)



Date: June 6, 1996                     BY:   /s/  Justin D. Benincasa
                                       ------------------------------


                                          Justin D. Benincasa
                                          Vice President & Corporate Controller
                                          (Duly Authorized Officer)




                                       24

<PAGE>





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