HUGHES

2002 Results : 1Q Pro Forma Selected Segment Data

SELECTED SEGMENT DATA

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

	2002	2001

DIRECT-TO-HOME BROADCAST
Total Revenues	$1,643.8	$1,489.9
EBITDA (1)	$(62.6)	$6.0
EBITDA Margin (1)	N/A	0.4%
Operating Loss	$(215.5)	$(145.5)
Depreciation and Amortization	$152.9	$151.5
Capital Expenditures	$139.5	$127.6


SATELLITE SERVICES
Total Revenues	$207.1	$205.2
EBITDA (1)	$151.1	$140.0
EBITDA Margin (1)	73.0%	68.2%
Operating Profit	$57.1	41.1
Operating Profit Margin	27.6%	20.0%
Depreciation and Amortization	$94.0	$98.9
Capital Expenditures	$74.0	$67.2


NETWORK SYSTEMS
Total Revenues	$242.8	$248.2
EBITDA (1)	$(33.1)	$(38.3)
Operating Loss	$(51.1)	$(52.6)
Depreciation and Amortization	$18.0	$14.3
Capital Expenditures	$128.3	$178.2


ELIMINATIONS and OTHER
Total Revenues	$(55.5)	$(50.3)
EBITDA (1)	$78.8	$5.5
Operating Profit	$81.7	$4.5
Depreciation and Amortization	$(2.9)	$1.0
Capital Expenditures	$19.0	$(21.8)


TOTAL
Total Revenues	$2,038.2	$1,893.0
EBITDA (1)	$134.2	$113.2
EBITDA Margin (1)	6.6%	6.0%
Operating Loss	$(127.8)	$(152.5)
Depreciation and Amortization	$262.0	$265.7
Capital Expenditures	$360.8	$351.2

(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.