2001 Results :  3Q Pro Forma Selected Segment Data

Selected Segment Data

(Dollars in Millions)

(Unaudited)

  Third Quarter     Nine Months
Ended September 30,
    2001   2000       2001   2000

DIRECT-TO-HOME BROADCAST            
Total Revenues $ 1,572.6 $ 1,291.5     $ 4,590.2 $ 3,717.5
EBITDA (1) $ (74.2) $ (17.7)     $ (69.5) $ (40.9)
Operating Loss $ (245.4) $ (150.1)     $ (573.8) $ (410.9)
Depreciation and Amortization $ 171.2 $ 132.4     $ 504.3 $ 370.0
Capital Expenditures $ 168.6 $ 262.0     $ 522.5 $ 649.1

SATELLITE SERVICES              
Total Revenues $ 252.9 $ 199.3     $ 666.4 $ 820.7
EBITDA (1) $ 166.2 $ 135.5     $ 440.7 $ 557.9
EBITDA Margin (1)   65.7%   68.0%       66.1%   68.0%
Operating Profit $ 62.1 $ 52.0     $ 136.0 $ 319.1
Operating Profit Margin   24.6%   26.1%       20.4%   38.9%
Depreciation and Amortization $ 104.1 $ 83.5     $ 304.7 $ 238.8
Capital Expenditures $ 80.3 $ 109.4     $ 241.7 $ 317.6

NETWORK SYSTEMS              
Total Revenues $ 339.7 $ 284.0     $ 890.1 $ 1,020.3
EBITDA (1) $ (22.6) $ 16.8     $ (97.7) $ 34.4
Operating Loss $ (35.1) $ 1.6     $ (144.2) $ (15.4)
Depreciation and Amortization   12.5   15.2       46.5   49.8
Capital Expenditures $ 121.9 $ 79.2     $ 467.2 $ 241.0

ELIMINATIONS and OTHER              
Total Revenues $ (61.9) $ (86.3)     $ (165.3) $ (329.9)
EBITDA (1) $ 7.1 $ (26.7)     $ (1.8) $ (111.2)
Operating Profit (Loss) $ 14.7 $ (33.9)     $ 2.8 $ (125.7)
Depreciation and Amortization $ (7.6) $ 7.2     $ (4.6) $ 14.5
Capital Expenditures $ (4.8) $ (24.6)     $ (4.0) $ (2.3)

TOTAL              
Total Revenues $ 2,103.3 $ 1,688.5     $ 5,981.4 $ 5,228.6
EBITDA (1) $ 76.5 $ 107.9     $ 271.7 $ 440.2
EBITDA Margin (1)   3.6%   6.4%       4.5%   8.4%
Operating Loss $ (203.7) $ (130.4)     $ (579.2) $ (232.9)
Depreciation and Amortization $ 280.2 $ 238.3     $ 850.9 $ 673.1
Capital Expenditures $ 366.0 $ 426.0     $ 1,227.4 $ 1,205.4

(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