HUGHES

2001 Results : 1Q Pro Forma Selected Segment Data

Earnings Releases

SELECTED SEGMENT DATA

(Dollars in Millions)
(Unaudited)	Three Months
	Ended March 31,

	2001	2000

DIRECT-TO-HOME BROADCAST
Total Revenues	$1,489.9	$1,173.8
EBITDA (1)	$6.0	$(9.2)
EBITDA Margin (1)	0.4%	N/A
Operating Loss	$(145.5)	$(126.0)
Operating Profit Margin
Depreciation and Amortization	$151.5	$116.8
Capital Expenditures	$127.6	$168.0


SATELLITE SERVICES
Total Revenues	$205.2	$299.1
EBITDA (1)	$140.0	$201.0
EBITDA Margin (1)	68.2%	67.2%
Operating Profit	$41.1	$127.3
Operating Profit Margin	20.0%	42.6%
Depreciation and Amortization	$98.9	$73.7
Capital Expenditures	$67.2	$158.0


NETWORK SYSTEMS
Total Revenues	$248.2	$364.5
EBITDA (1)	$(38.3)	$16.8
EBITDA Margin (1)	N/A	4.6%
Operating Profit (Loss)	$(52.6)	$0.1
Operating Profit Margin	(21.2%)	0.0%
Depreciation and Amortization	$14.3	$16.7
Capital Expenditures	$178.2	$67.6


ELIMINATIONS and OTHER
Total Revenues	$(50.3)	$(134.3)
EBITDA (1)	$5.5	$(55.9)
Operating Profit (Loss)	$4.5	$(58.9)
Depreciation and Amortization	$1.0	$3.0
Capital Expenditures	$(21.8)	$20.7


TOTAL
Total Revenues	$1,893.0	$1,703.1
EBITDA (1)	$113.2	$152.7
EBITDA Margin (1)	6.0%	9.0%
Operating Loss	$(152.5)	$(57.5)
Operating Profit Margin	N/A	N/A
Depreciation and Amortization	$265.7	$210.2
Capital Expenditures	$351.2	$414.3

Certain 2000 amounts have been reclassified to conform to the 2001 presentation.

(1) EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) is the sum of operating profit (loss) and depreciation and amortization. EBITDA margin is calculated by dividing EBITDA by total revenues.