2001 Results :  2Q Pro Forma Selected Segment Data

Selected Segment Data

(Dollars in Millions)

(Unaudited)

  Second Quarter     Six Months
Ended June 30,
    2001   2000       2001   2000

DIRECT-TO-HOME BROADCAST            
Total Revenues $ 1527.7 $ 1252.2     $ 3017.6 $ 2,426.0
EBITDA (1) $ (1.3) $ (14.0)     $ 4.7 $ (23.2)
Operating Loss $ (182.9) $ (134.8)     $ (328.4) $ (260.8)
Depreciation and Amortization $ 181.6 $ 120.8     $ 333.1 $ 237.6
Capital Expenditures $ 226.3 $ 219.1     $ 353.9 $ 387.1

SATELLITE SERVICES              
Total Revenues $ 208.3 $ 322.3     $ 413.5 $ 621.4
EBITDA (1) $ 134.5 $ 221.4     $ 274.5 $ 422.4
EBITDA Margin (1)   64.6%   68.7%       66.4%   68.0%
Operating Profit $ 32.8 $ 139.8     $ 73.9 $ 267.1
Operating Profit Margin   15.7%   43.4%       17.9%   43.0%
Depreciation and Amortization $ 101.7 $ 81.6     $ 200.6 $ 155.3
Capital Expenditures $ 94.2 $ 50.2     $ 161.4 $ 208.2

NETWORK SYSTEMS              
Total Revenues $ 302.2 $ 371.8     $ 550.4 $ 736.3
EBITDA (1) $ (36.8) $ 0.8     $ (75.1) $ 17.6
EBITDA Margin (1)   N/A   0.2%       N/A   2.4%
Operating Loss $ (56.5) $ (17.1)     $ (109.1) $ (17.0)
Depreciation and Amortization   19.7   17.9       34.0   34.6
Capital Expenditures $ 167.1 $ 94.2     $ 345.3 $ 161.8

ELIMINATIONS and OTHER              
Total Revenues $ (53.1) $ (109.3)     $ (103.4) $ (243.6)
EBITDA (1) $ (14.4) $ (28.6)     $ (8.9) $ (84.5)
Operating Profit (Loss) $ (16.4) $ (32.9)     $ (11.9) $ (91.8)
Depreciation and Amortization $ 2.0 $ 4.3     $ 3.0 $ 7.3
Capital Expenditures $ 22.6 $ 1.6     $ 0.8 $ 22.3

TOTAL              
Total Revenues $ 1,985.1 $ 1,837.0     $ 3,878.1 $ 3,540.1
EBITDA (1) $ 82.0 $ 179.6     $ 195.2 $ 332.3
EBITDA Margin (1)   4.1%   9.8%       5.0%   9.4%
Operating Loss $ (223.0) $ (45.0)     $ (375.5) $ (102.5)
Depreciation and Amortization $ 305.0 $ 224.6     $ 570.7 $ 434.8
Capital Expenditures $ 510.2 $ 365.1     $ 861.4 $ 779.4

(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.

©2004 Hughes Electronics Corporation.  All rights reserved. Contact Us