UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWASHINGTON D.C. 20549

---

FORM 10-Q



For the quarterly period ended June 30, 2005

OR



For the transition period
from                             to

Commission File Number 0-22531

---

PANAMSAT CORPORATION(Exact name of registrant as specified in its charter)

|Delaware                                                       |  | 95-4607698                          
|-------------------------------------------------------------- |  | ------------------------------------
|(State or other jurisdiction of
incorporation or organization) |  | (I.R.S. Employer Identification No.)
|20 Westport Road, Wilton, Connecticut                          |  | 06897                               
|(Address of principal executive offices)                       |  | (Zip Code)                          

(203) 210-8000(Registrant's telephone number, including area code)

Not Applicable(Former name, former address and former fiscal year, if changed since last report)

---

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 ý    No o

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange
Act). Yes o    No ý

As of August 8, 2005, an aggregate of 548 shares of our common stock were outstanding.



---





PANAMSAT CORPORATION

INDEX

|Part I    |         | FINANCIAL INFORMATION                                                                                                       |                                                                                       |  
|--------- | ------- | --------------------------------------------------------------------------------------------------------------------------- | ------------------------------------------------------------------------------------- | -
|          | Item 1. |                                                                                                                             | Condensed Consolidated Financial Statements (Unaudited)                               |  
|          |         | Condensed Consolidated Statements of Operations
Three months ended June 30, 2004 and 2005                                   |                                                                                       | 1
|          |         | Condensed Consolidated Statements of Operations
Six months ended June 30, 2004 and 2005                                     |                                                                                       | 2
|          |         | Condensed Consolidated Balance Sheets
December 31, 2004 and June 30, 2005                                                   |                                                                                       | 3
|          |         | Condensed Consolidated Statement of Changes in Stockholder's Equity and
Comprehensive Income
Six months ended June 30, 2005 |                                                                                       | 4
|          |         | Condensed Consolidated Statements of Cash Flows
Six months ended June 30, 2004 and 2005                                     |                                                                                       | 5
|          |         | Notes to Condensed Consolidated Financial Statements                                                                        |                                                                                       | 6
|          | Item 2. |                                                                                                                             | Management's Discussion and Analysis of Financial Condition and Results
of Operations |  
|          | Item 3. |                                                                                                                             | Quantitative and Qualitative Disclosures About Market Risk                            |  
|          | Item 4. |                                                                                                                             | Controls and Procedures                                                               |  
|Part II   |         | OTHER INFORMATION                                                                                                           |                                                                                       |  
|          | Item 1. |                                                                                                                             | Legal Proceedings                                                                     |  
|          | Item 2. |                                                                                                                             | Unregistered Sales of Equity Securities and Use of Proceeds                           |  
|          | Item 3. |                                                                                                                             | Defaults Upon Senior Securities                                                       |  
|          | Item 4. |                                                                                                                             | Submission of Matters to a Vote of Security Holders                                   |  
|          | Item 5. |                                                                                                                             | Other Information                                                                     |  
|          | Item 6. |                                                                                                                             | Exhibits                                                                              |  
|Signature |         | 68                                                                                                                         

i

---



In this Quarterly Report on Form 10-Q, unless the context otherwise requires or it is otherwise indicated, all references to (1) "we",
"us" and "our" refer to PanAmSat Corporation and its subsidiaries and (2) "Holdco" refers to our parent company, PanAmSat Holding Corporation.

CAUTIONARY STATEMENT FOR PURPOSES OF THE "SAFE HARBOR" PROVISIONS OF THE  PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

This Quarterly Report on Form 10-Q contains certain forward-looking statements, including, without limitation, statements concerning the
conditions in our industry, our operations, our economic performance and financial condition, including, in particular, statements relating to our business and growth strategy and service development
efforts. The Private Securities Litigation Reform Act of 1995 provides a "safe harbor" for certain forward-looking statements so long as such information is identified as forward-looking and is
accompanied by meaningful cautionary statements identifying important factors that could cause actual results to differ materially from those projected in the information. When used in this Quarterly
Report on Form 10-Q, the words "may", "might", "should", "estimate", "project", "plan", "anticipate", "expect", "intend", "outlook", "believe" and other similar expressions are
intended to identify forward-looking statements and information. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their dates. These
forward-looking statements are based on estimates and assumptions by our management that, although we believe to be reasonable, are inherently uncertain and subject to a number of risks and
uncertainties. These risks and uncertainties include, without limitation, those identified under the caption "Item 7. Management's Discussion and Analysis of Financial Condition and Results of
Operations" under "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2004. Reference is also made to such other risks and uncertainties
detailed from time to time in our filings with the Securities and Exchange Commission ("SEC").

The
following list represents some, but not necessarily all, of the factors that could cause actual results to differ from historical results or those anticipated or predicted by these
forward-looking statements:



ii

---





We
caution you that the foregoing list of important factors is not exclusive. In light of these risks and uncertainties, the matters referred to in the forward-looking statements
contained in this quarterly report may not in fact occur. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or
otherwise, except as otherwise required by law. Reference is also made to such risks and uncertainties detailed from time to time in our filings with the SEC.

WEBSITE ACCESS TO COMPANY'S REPORTS

Our Internet website address iswww.panamsat.com. Our annual reports on Form 10-K, quarterly
reports on Form 10-Q, current reports on Form 8-K, and amendments to those reports filed or furnished pursuant to section 13(a) or 15(d) of the Exchange
Act are available free of charge through our website as soon as reasonably practicable after they are electronically filed with, or furnished to, the SEC.

iii

---





PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS.

PANAMSAT CORPORATION  CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)  FOR THE THREE MONTHS ENDED JUNE 30, 2004 AND 2005  (IN THOUSANDS)

|                                  |                                                                     | June 30,
2004                      |        | June 30,
2005 |        
|--------------------------------- | ------------------------------------------------------------------- | ---------------------------------- | ------ | ------------- | -------
|REVENUES:                         |                                                                     |                                    |        |               |        
|                                  | Operating leases, satellite services and other                      |                                    | $      | 202,732       |        
|                                  | Outright sales and sales-type leases                                |                                    |        | 4,093         |        
|                                  |                                                                     |                                    |        |               |        
|                                  |                                                                     | Total revenues                     |        |               | 206,825
|                                  |                                                                     |                                    |        |               |        
|OPERATING COSTS AND EXPENSES:     |                                                                     |                                    |        |               |        
|                                  | Cost of outright sales and sales-type leases                        |                                    |        |              |        
|                                  | Depreciation and amortization                                       |                                    |        | 71,312        |        
|                                  | Direct operating costs (exclusive of depreciation and amortization) |                                    |        | 40,167        |        
|                                  | Selling, general and administrative expenses                        |                                    |        | 49,756        |        
|                                  | Loss on undesignated interest rate swap                             |                                    |        |              |        
|                                  | Facilities restructuring and severance costs                        |                                    |        | 573           |        
|                                  | Transaction-related costs                                           |                                    |        | 500           |        
|                                  |                                                                     |                                    |        |               |        
|                                  |                                                                     | Total operating costs and expenses |        |               | 162,308
|                                  |                                                                     |                                    |        |               |        
|INCOME FROM OPERATIONS            |                                                                     |                                    | 44,517 |               |        
|INTEREST EXPENSE - Net            |                                                                     |                                    | 33,623 |               |        
|                                  |                                                                     |                                    |        |               |        
|INCOME (LOSS) BEFORE INCOME TAXES |                                                                     |                                    | 10,894 |               |        
|INCOME TAX EXPENSE (BENEFIT)      |                                                                     |                                    | 228    |               |        
|                                  |                                                                     |                                    |        |               |        
|NET INCOME (LOSS)                 |                                                                     | $                                  | 10,666 |               | $      
|                                  |                                                                     |                                    |        |               |        

See
notes to condensed consolidated financial statements.

1

---



PANAMSAT CORPORATION  CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)  FOR THE SIX MONTHS ENDED JUNE 30, 2004 AND 2005  (IN THOUSANDS)

|                              |                                                                     | June 30,
2004                      |         | June 30,
2005 |        
|----------------------------- | ------------------------------------------------------------------- | ---------------------------------- | ------- | ------------- | -------
|REVENUES:                     |                                                                     |                                    |         |               |        
|                              | Operating leases, satellite services and other                      |                                    | $       | 403,897       |        
|                              | Outright sales and sales-type leases                                |                                    |         | 8,358         |        
|                              |                                                                     |                                    |         |               |        
|                              |                                                                     | Total revenues                     |         |               | 412,255
|                              |                                                                     |                                    |         |               |        
|OPERATING COSTS AND EXPENSES: |                                                                     |                                    |         |               |        
|                              | Cost of outright sales and sales-type leases                        |                                    |         |              |        
|                              | Depreciation and amortization                                       |                                    |         | 146,647       |        
|                              | Direct operating costs (exclusive of depreciation and amortization) |                                    |         | 79,835        |        
|                              | Selling, general and administrative expenses                        |                                    |         | 67,305        |        
|                              | Loss on undesignated interest rate swap                             |                                    |         |              |        
|                              | Sponsor management fees                                             |                                    |         |              |        
|                              | Loss on termination of sales-type lease                             |                                    |         |              |        
|                              | Transaction-related costs                                           |                                    |         | 500           |        
|                              | Facilities restructuring and severance costs                        |                                    |         | 2,428         |        
|                              | Satellite impairment loss                                           |                                    |         | 99,946        |        
|                              |                                                                     |                                    |         |               |        
|                              |                                                                     | Total operating costs and expenses |         |               | 396,661
|                              |                                                                     |                                    |         |               |        
|INCOME FROM OPERATIONS        |                                                                     |                                    | 15,594  |               |        
|INTEREST EXPENSE - Net        |                                                                     |                                    | 64,709  |               |        
|                              |                                                                     |                                    |         |               |        
|LOSS BEFORE INCOME TAXES      |                                                                     |                                    | (49,115 | )             |        
|INCOME TAX BENEFIT            |                                                                     |                                    | (27,852 | )             |        
|                              |                                                                     |                                    |         |               |        
|NET LOSS                      |                                                                     | $                                  | (21,263 | )             | $      
|                              |                                                                     |                                    |         |               |        

See
notes to condensed consolidated financial statements.

2

---





PANAMSAT CORPORATION  CONDENSED CONSOLIDATED BALANCE SHEETS  (IN THOUSANDS, EXCEPT SHARE DATA)

|                                                                                                                 |                                                                                                                                                                                                        | December 31,
2004                          |           | June 30,
2005 |          
|---------------------------------------------------------------------------------------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | ------------------------------------------ | --------- | ------------- | ---------
|
|ASSETS                                                                                                           |                                                                                                                                                                                                        |                                            |           |               |          
|CURRENT ASSETS:                                                                                                  |                                                                                                                                                                                                        |                                            |           |               |          
|                                                                                                                 | Cash and cash equivalents                                                                                                                                                                              |                                            | $         | 38,607        |          
|                                                                                                                 | Accounts receivable - net                                                                                                                                                                              |                                            |           | 69,380        |          
|                                                                                                                 | Net investment in sales-type leases                                                                                                                                                                    |                                            |           | 24,776        |          
|                                                                                                                 | Prepaid expenses and other current assets                                                                                                                                                              |                                            |           | 25,961        |          
|                                                                                                                 | Deferred income taxes                                                                                                                                                                                  |                                            |           | 7,817         |          
|                                                                                                                 | Assets held for sale                                                                                                                                                                                   |                                            |           | 3,300         |          
|                                                                                                                 |                                                                                                                                                                                                        |                                            |           |               |          
|                                                                                                                 |                                                                                                                                                                                                        | Total current assets                       |           |               | 169,841  
|SATELLITES AND OTHER PROPERTY AND EQUIPMENT - Net                                                                |                                                                                                                                                                                                        |                                            | 1,955,664 |               |          
|NET INVESTMENT IN SALES-TYPE LEASES                                                                              |                                                                                                                                                                                                        |                                            | 74,990    |               |          
|GOODWILL                                                                                                         |                                                                                                                                                                                                        |                                            | 2,244,131 |               |          
|DEFERRED CHARGES AND OTHER ASSETS - Net                                                                          |                                                                                                                                                                                                        |                                            | 319,869   |               |          
|                                                                                                                 |                                                                                                                                                                                                        |                                            |           |               |          
|                                                                                                                 |                                                                                                                                                                                                        | TOTAL ASSETS                               |           | $             | 4,764,495
|                                                                                                                 |                                                                                                                                                                                                        |                                            |           |               |          
|LIABILITIES AND STOCKHOLDER'S EQUITY                                                                             |                                                                                                                                                                                                        |                                            |           |               |          
|CURRENT LIABILITIES:                                                                                             |                                                                                                                                                                                                        |                                            |           |               |          
|                                                                                                                 | Accounts payable and accrued liabilities                                                                                                                                                               |                                            | $         | 68,491        |          
|                                                                                                                 | Current portion of long-term debt                                                                                                                                                                      |                                            |           | 4,100         |          
|                                                                                                                 | Current portion of satellite incentive obligations                                                                                                                                                     |                                            |           | 13,148        |          
|                                                                                                                 | Accrued interest payable                                                                                                                                                                               |                                            |           | 45,589        |          
|                                                                                                                 | Dividends payable                                                                                                                                                                                      |                                            |           |              |          
|                                                                                                                 | Deferred gains and revenues                                                                                                                                                                            |                                            |           | 26,618        |          
|                                                                                                                 |                                                                                                                                                                                                        |                                            |           |               |          
|                                                                                                                 |                                                                                                                                                                                                        | Total current liabilities                  |           |               | 157,946  
|LONG-TERM DEBT                                                                                                   |                                                                                                                                                                                                        |                                            | 3,603,900 |               |          
|DEFERRED INCOME TAXES                                                                                            |                                                                                                                                                                                                        |                                            | 33,790    |               |          
|DEFERRED CREDITS AND OTHER (principally customer deposits, satellite incentive obligations and deferred revenue) |                                                                                                                                                                                                        |                                            | 271,100   |               |          
|                                                                                                                 |                                                                                                                                                                                                        |                                            |           |               |          
|                                                                                                                 |                                                                                                                                                                                                        | TOTAL LIABILITIES                          |           |               | 4,066,736
|                                                                                                                 |                                                                                                                                                                                                        |                                            |           |               |          
|COMMITMENTS AND CONTINGENCIES                                                                                    |                                                                                                                                                                                                        |                                            |           |               |          
|STOCKHOLDER'S EQUITY:                                                                                            |                                                                                                                                                                                                        |                                            |           |               |          
|                                                                                                                 | Common stock $0.01 par value; 1,000 shares authorized, at both December 31, 2004 and June 30, 2005, respectively, and 548 shares outstanding at both December 31, 2004 and June 30, 2005,
respectively |                                            |           |              |          
|                                                                                                                 | Additional paid-in-capital                                                                                                                                                                             |                                            |           | 129,819       |          
|                                                                                                                 | Retained earnings                                                                                                                                                                                      |                                            |           | 570,136       |          
|                                                                                                                 | Accumulated other comprehensive income (loss)                                                                                                                                                          |                                            |           | 1,222         |          
|                                                                                                                 | Other stockholders' equity                                                                                                                                                                             |                                            |           | (3,418        | )        
|                                                                                                                 |                                                                                                                                                                                                        |                                            |           |               |          
|                                                                                                                 |                                                                                                                                                                                                        | TOTAL STOCKHOLDER'S EQUITY                 |           |               | 697,759  
|                                                                                                                 |                                                                                                                                                                                                        |                                            |           |               |          
|                                                                                                                 |                                                                                                                                                                                                        | TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY |           | $             | 4,764,495
|                                                                                                                 |                                                                                                                                                                                                        |                                            |           |               |          

See notes to condensed consolidated financial statements.

3

---



PANAMSAT CORPORATION  CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDER'S EQUITY  AND COMPREHENSIVE INCOME (LOSS) (UNAUDITED)  FOR THE SIX MONTHS ENDED JUNE 30, 2005  (IN THOUSANDS, EXCEPT
SHARE DATA)

|                                                                             |  |     |  |   |   |  |   |         |  | Accumulated
Other
Comprehensive
Income (Loss),
net of tax |         |   |   |        |   |   |       
|---------------------------------------------------------------------------- |  | --- |  | - | - |  | - | ------- |  | --------------------------------------------------------- | ------- | - | - | ------ | - | - | ------
|
|
|
|BALANCE, JANUARY 1, 2005                                                     |  | 548 |  | $ |  |  | $ | 129,819 |  | $                                                         | 570,136 |   | $ | 1,222  |   | $ | (3,418
|Additional investment from parent with proceeds from initial public offering |  |    |  |   |  |  |   | 658,350 |  |                                                           |        |   |   |       |   |   |      
|Foreign currency translation adjustment                                      |  |    |  |   |  |  |   |        |  |                                                           |        |   |   | 253    |   |   |      
|Unrealized loss on interest rate hedge                                       |  |    |  |   |  |  |   |        |  |                                                           |        |   |   | (1,768 | ) |   |      
|Dividends to stockholder                                                     |  |    |  |   |  |  |   |        |  |                                                           | (52,785 | ) |   |       |   |   |      
|Net loss                                                                     |  |    |  |   |  |  |   |        |  |                                                           | (12,243 | ) |   |       |   |   |      
|                                                                             |  |     |  |   |   |  |   |         |  |                                                           |         |   |   |        |   |   |       
|BALANCE, JUNE 30, 2005                                                       |  | 548 |  | $ |  |  | $ | 788,169 |  | $                                                         | 505,108 |   | $ | (293   | ) | $ | (3,418
|                                                                             |  |     |  |   |   |  |   |         |  |                                                           |         |   |   |        |   |   |       

---

See notes to condensed consolidated financial statements.

4

---





PANAMSAT CORPORATION  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)  FOR THE SIX MONTHS ENDED JUNE 30, 2004 AND 2005  (IN THOUSANDS)

|                                                                                |                                                                | June 30,
2004                                   |                                                     | June 30,
2005 |        
|------------------------------------------------------------------------------- | -------------------------------------------------------------- | ----------------------------------------------- | --------------------------------------------------- | ------------- | -------
|CASH FLOWS FROM OPERATING ACTIVITIES:                                           |                                                                |                                                 |                                                     |               |        
|Net loss                                                                        |                                                                | $                                               | (21,263                                             | )             | $      
|Adjustments to reconcile net loss to net cash provided by operating activities: |                                                                |                                                 |                                                     |               |        
|                                                                                | Depreciation and amortization                                  |                                                 |                                                     | 146,647       |        
|                                                                                | Deferred income taxes                                          |                                                 |                                                     | (30,528       | )      
|                                                                                | Amortization of debt issuance costs and other deferred charges |                                                 |                                                     | 3,962         |        
|                                                                                | Loss on undesignated interest rate swap                        |                                                 |                                                     |              |        
|                                                                                | Provision for uncollectible receivables                        |                                                 |                                                     | 30,456        |        
|                                                                                | Loss on early extinguishment of debt                           |                                                 |                                                     | 5,455         |        
|                                                                                | Satellite impairment loss                                      |                                                 |                                                     | 99,946        |        
|                                                                                | Facilities restructuring and severance costs                   |                                                 |                                                     | 2,021         |        
|                                                                                | Reversal of sales-type lease liabilities                       |                                                 |                                                     |              |        
|                                                                                | Loss on termination of sales-type lease                        |                                                 |                                                     |              |        
|                                                                                | Other non-cash items                                           |                                                 |                                                     | (3,208        | )      
|                                                                                | Changes in assets and liabilities:                             |                                                 |                                                     |               |        
|                                                                                |                                                                | Collections on investments in sales-type leases |                                                     |               | 12,427 
|                                                                                |                                                                | Operating leases and other receivables          |                                                     |               | (1,183 
|                                                                                |                                                                | Prepaid expenses and other assets               |                                                     |               | (4,517 
|                                                                                |                                                                | Accounts payable and accrued liabilities        |                                                     |               | (22,308
|                                                                                |                                                                | Due from affiliate                              |                                                     |               |       
|                                                                                |                                                                | Deferred gains and revenues                     |                                                     |               | 4,352  
|                                                                                |                                                                |                                                 |                                                     |               |        
|                                                                                |                                                                |                                                 | NET CASH PROVIDED BY OPERATING ACTIVITIES           |               |        
|                                                                                |                                                                |                                                 |                                                     |               |        
|CASH FLOWS FROM INVESTING ACTIVITIES:                                           |                                                                |                                                 |                                                     |               |        
|                                                                                | Capital expenditures (including capitalized interest)          |                                                 |                                                     | (83,886       | )      
|                                                                                | Insurance proceeds from satellite recoveries                   |                                                 |                                                     | 286,915       |        
|                                                                                | Net sales of short-term investments                            |                                                 |                                                     | 170,659       |        
|                                                                                | Proceeds from the sale of teleport                             |                                                 |                                                     |              |        
|                                                                                | Acquisitions, net of cash acquired                             |                                                 |                                                     | (522          | )      
|                                                                                |                                                                |                                                 |                                                     |               |        
|                                                                                |                                                                |                                                 | NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES |               |        
|                                                                                |                                                                |                                                 |                                                     |               |        
|CASH FLOWS FROM FINANCING ACTIVITIES:                                           |                                                                |                                                 |                                                     |               |        
|                                                                                | Repayments of long-term debt                                   |                                                 |                                                     | (350,000      | )      
|                                                                                | Contribution of dividends to parent                            |                                                 |                                                     |              |        
|                                                                                | Capital contribution by parent                                 |                                                 |                                                     |              |        
|                                                                                | Capitalized debt issuance costs                                |                                                 |                                                     |              |        
|                                                                                | New incentive obligations                                      |                                                 |                                                     | 16,250        |        
|                                                                                | Repayments of incentive obligations                            |                                                 |                                                     | (6,818        | )      
|                                                                                | Other equity related transactions                              |                                                 |                                                     | 3,493         |        
|                                                                                |                                                                |                                                 |                                                     |               |        
|                                                                                |                                                                |                                                 | NET CASH USED IN FINANCING ACTIVITIES               |               |        
|                                                                                |                                                                |                                                 |                                                     |               |        
|EFFECT OF EXCHANGE RATE CHANGES ON CASH                                         |                                                                |                                                 | (136                                                | )             |        
|                                                                                |                                                                |                                                 |                                                     |               |        
|NET INCREASE IN CASH AND CASH EQUIVALENTS                                       |                                                                |                                                 | 258,214                                             |               |        
|CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                  |                                                                |                                                 | 176,087                                             |               |        
|                                                                                |                                                                |                                                 |                                                     |               |        
|CASH AND CASH EQUIVALENTS, END OF PERIOD                                        |                                                                | $                                               | 434,301                                             |               | $      
|                                                                                |                                                                |                                                 |                                                     |               |        
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:                               |                                                                |                                                 |                                                     |               |        
|Cash received for interest                                                      |                                                                | $                                               | 4,752                                               |               | $      
|                                                                                |                                                                |                                                 |                                                     |               |        
|Cash paid for interest                                                          |                                                                | $                                               | 64,882                                              |               | $      
|                                                                                |                                                                |                                                 |                                                     |               |        
|Cash received for taxes                                                         |                                                                | $                                               | 109                                                 |               | $      
|                                                                                |                                                                |                                                 |                                                     |               |        
|Cash paid for taxes                                                             |                                                                | $                                               | 1,833                                               |               | $      
|                                                                                |                                                                |                                                 |                                                     |               |        

See notes to condensed consolidated financial statements.

5

---





PANAMSAT CORPORATION        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(1)   Basis of Presentation

Within these consolidated financial statements, PanAmSat Corporation and its subsidiaries are referred to as "PanAmSat", "we", "us" and "our". The term "Holdco"
refers to our parent company, PanAmSat Holding Corporation.

These
unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and the
instructions to Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally
accepted in the United States of America for complete financial statements. The condensed consolidated financial statements include all normal and recurring adjustments that management considers
necessary to present fairly the financial position as of June 30, 2005, results of operations for the three and six months ended June 30, 2004 and 2005 and cash flows for the six months
ended June 30, 2004 and 2005. Certain prior period amounts have been reclassified to conform to the current period's presentation. Operating results for the three and six months ended
June 30, 2004 and 2005 are not necessarily indicative of the operating results for the full year. For further information, refer to the consolidated financial statements and footnotes thereto
included in our audited financial statements for the year ended December 31, 2004 included within our Annual Report on Form 10-K for the year ended December 31, 2004
(the "Form 10-K") filed with the SEC on March 22, 2005, all amendments thereto, and all of our other filings filed with the SEC from March 22, 2005 through the date of
this report.

On
August 20, 2004, affiliates of Kohlberg Kravis Roberts & Co. L.P., or KKR, The Carlyle Group, or Carlyle, and Providence Equity Partners, Inc., or Providence,
completed a series of transactions resulting in an entity affiliated with KKR owning approximately 44% of our outstanding common stock and entities affiliated with Carlyle and Providence each owning
approximately 27% of our common stock, with the remainder held by certain members of management and our board of directors. We collectively
refer to KKR, Carlyle and Providence as the "Sponsors" in this quarterly report. We refer to the August 20, 2004 series of transactions through which the Sponsors acquired and recapitalized us
as the "Recapitalization".

On
September 22, 2004, Holdco was formed by the then existing stockholders of PanAmSat. On October 8, 2004, all of PanAmSat's outstanding common stock held by its then
existing stockholders was contributed to Holdco in exchange for an equal number of shares of Holdco common stock, par value $.01 per share. As a result of and immediately following that contribution,
PanAmSat's then existing stockholders owned Holdco in equal proportion to their prior ownership interest in PanAmSat, and PanAmSat became a wholly-owned subsidiary of Holdco.

The
contribution of PanAmSat to Holdco was accounted for as a recapitalization because neither a change in control nor a business combination occurred and Holdco was not a substantive
operating entity. Accordingly, there was no change in the basis of the assets and liabilities of PanAmSat. Therefore, all operations of PanAmSat prior to the contribution to Holdco are reflected
herein at their historical amounts.

(2)   Holdco Initial Public Offering

On March 22, 2005, Holdco consummated an initial public offering of 50 million shares of its common stock to repay a portion of the borrowings under
our Term Loan A Facility, redeem a portion of our 9% senior notes due 2014 and pay a dividend to its pre-existing stockholders. The net proceeds of the initial public offering were
approximately $850 million (net of underwriting discounts, fees and expenses associated with the initial public offering). On March 22, 2005, Holdco utilized a portion of

6

---



these
net proceeds to make an equity contribution to us of approximately $658.4 million. We used approximately $265.0 million of these funds to repay a portion of the borrowings under
our Term Loan A Facility. On April 1, 2005, we redeemed $353.5 million, or 35%, of our 9% senior notes with a portion of these funds and paid a redemption premium of
$31.8 million to holders of these notes. In connection with and contingent upon Holdco's initial public offering, our senior secured credit facilities were amended to, among other things:



(3)   Dividend Policy of Parent

Our board of directors adopted a dividend policy that became effective upon the closing of Holdco's initial public offering. Our dividend policy reflects an
intention to distribute a substantial portion of the cash generated by our business in excess of operating expenses and working capital requirements, interest and principal payments on our
indebtedness and capital expenditures as regular quarterly dividends to our sole stockholder, Holdco, for payment as a dividend to its stockholders. On March 21, 2005 our board of directors
declared a dividend to Holdco of approximately $5.28 million. This dividend was paid in April 2005. On June 20, 2005, our board of directors declared a dividend to Holdco of
approximately $47.5 million, which was paid on July 14, 2005.

(4)   Stock Split, Reverse Stock Split and Amended and Restated Certificate of Incorporation

In connection with the Recapitalization, on August 20, 2004, our board of directors effected an approximately 4.37 for 1 stock split of our common stock.
On December 17, 2004, we amended and
restated our certificate of incorporation to effect a 1 for 200,000 reverse stock split of our common stock. Unless otherwise indicated, all share and per share amounts, as well as the par value
amount and additional paid in capital amount related to these shares within these condensed consolidated financial statements, have been restated for all periods presented to give retroactive effect
to the stock split and the reverse stock split.

(5)   Long-term Debt

With a portion of the proceeds from its initial public offering, Holdco made an equity contribution to us of approximately $658.4 million, which we used to
repay approximately $265.0 million of the borrowings under our Term Loan A Facility on March 22, 2005, redeem $353.5 million, or 35%, of our 9% senior notes and pay a
redemption premium of $31.8 million to holders of these notes on April 1, 2005. In addition, we also repaid an additional $25.0 million of the Term Loan A facility with
cash on hand on March 22, 2005. On June 17, 2005 we made a voluntary prepayment of $28.4 million under our Term Loan A facility from available cash on hand.

7

---



During
the six months ended June 30, 2005, we recorded non-cash charges totaling approximately $24.2 million for unamortized debt issuance costs written off as
a result of the $353.5 redemption of our 9% senior notes in April 2005 and the $318.4 million of voluntary debt repayments made on our Term Loan A facility during this period.

As
of December 31, 2004 and June 30, 2005, long-term debt consisted of the following (in thousands):

December 31,
2004

June 30,
200563/8% Notes due 2008

$
150,000

$
150,00081/2% Notes due 2012


1,190


1,19067/8% Notes due 2028


125,000


125,000Transaction Related Financing:Revolving Credit Facility





Term Loan A due 2009


674,310


355,910Term Loan B / Term Loan B-1 due 2011


1,647,500


1,647,5009% Senior Notes due 2014


1,010,000


656,5003,608,000


2,936,100Less: current maturities


4,100


12,400Total Long-Term Debt

$
3,603,900

$
2,923,700


At
June 30, 2005, we had total debt outstanding of approximately $2.9 billion, including current maturities of $12.4 million related to our Term
Loan B-1 facility due 2011.

Holdco's
primary source of liquidity is cash flow generated from the operations of its subsidiaries, including us. Holdco's ability to pay dividends on its common stock and make payments
on its 103/8% senior discount notes due 2014 is dependent on the earnings and the distribution of funds from us. The agreements governing our senior secured credit facilities and 9%
senior notes are the two contractual obligations of ours that significantly restrict our ability to pay dividends or otherwise transfer assets to Holdco. Payment of dividends is also subject to
compliance with Delaware law.

Concurrent
with the completion of Holdco's initial public offering, we amended our senior secured credit facilities. Borrowings under our senior secured credit facilities bear interest
at the borrower's option at either adjusted LIBOR plus an applicable margin or the alternate base rate plus an applicable margin. Borrowings under the senior secured credit facilities are subject to
adjustment based on a pricing grid.

Our
senior secured credit facilities are comprised of a $250.0 million revolving credit facility, which will terminate in August 2009, an $800.0 million Term
Loan A Facility, which matures in August 2009, and a $1,647.5 million Term Loan B-1 Facility, which matures in August 2011. At June 30, 2005, the
interest rates on the Term Loan A Facility and Term Loan B-1 Facility were 1 month LIBOR of 3.24% plus 1.75% and 3 month LIBOR of $3.40% plus 2.25%,
respectively, and the revolving credit facility was undrawn. These rates are subject to change based upon our total leverage ratio. In addition, we are required to pay a commitment fee for the unused
commitments under the revolving credit facility, if any, which, as of June 30, 2005 on an annual basis was 0.25%. As of June 30, 2005 we had outstanding letters of credit totaling
$43.2 million. Outstanding letters of credit reduce our ability to borrow against the revolving credit facility by an equivalent amount. Any amounts borrowed under the revolving credit facility
would bear interest at 1 month LIBOR plus 1.75% as of June 30, 2005, although this interest rate is subject to adjustment based on our total leverage ratio.

Obligations
under the senior secured credit facilities are, or will be, as the case may be, unconditionally and irrevocably guaranteed jointly and severally by our current and future
domestic

8

---



subsidiaries
and are secured by substantially all of our assets and substantially all of the assets of each of our current and future domestic subsidiaries.

The
9% senior notes require interest payments to be made semi-annually, mature on August 15, 2014, are unsecured, and are, or will be, as the case may be,
unconditionally guaranteed by each of our existing and certain subsequently acquired or organized domestic restricted subsidiaries.

As
of June 30, 2005, we had outstanding 10 and 30-year fixed rate notes totaling $275.0 million which were issued in January 1998. The outstanding
principal balances, interest rates and maturity dates for these notes as of June 30, 2005, are $150.0 million at 6.375% due 2008 and $125.0 million at 6.875% due 2028,
respectively. Principal on these notes is payable at maturity, while interest is payable semi-annually.

As
of June 30, 2005, we also had outstanding $1.2 million of our 81/2% senior notes due 2012. These notes are unsecured, and are unconditionally guaranteed
by each of our existing domestic restricted subsidiaries.

We
are required to maintain certain financial covenants and are also subject to restrictive covenants under our borrowings. As of June 30, 2005, we were in compliance with all
such covenants.

(6)   Interest Rate Swap Agreements

In accordance with the agreement governing our old senior secured credit facilities that were repaid in 2004, we are party to an interest rate swap agreement for
a fixed rate payment of 5.64% on $100.0 million through August 30, 2005. If the counterparty fails to meet the terms of the interest rate swap agreement, our exposure is limited to the
interest rate differential on the notional amount at each quarterly settlement period over the life of the agreements. We do not anticipate non-performance by the counterparty. The fair
value of the interest rate swap agreement is the estimated amount that we would pay or receive to terminate the agreement at the reporting date, taking into account current interest rates, the market
expectation for future interest rates and our current creditworthiness. The fair value of the outstanding interest rate swap agreement as of June 30, 2005, based upon quoted market prices from
the counterparty, reflected a short-term asset of approximately $46 thousand. In June of 2004, in connection with the repayment of the Term Loan B-1 facility of
our old credit facility, our cash flow hedge became undesignated and therefore changes in the fair value of the interest rate swap have been recorded within our consolidated statement of operations
from that time.

On
March 14, 2005, we entered into a five year interest rate swap agreement to hedge interest expense on a notional amount of $1.25 billion. The notional amount will
amortize down to $625 million on March 14, 2008 until expiration on March 15, 2010. In relation to this swap agreement, we exchanged our floating-rate obligation on
$1.25 billion of our Term Loan B-1 facility for a fixed-rate obligation, subject to scheduled rate increases based on the LIBOR rate used. The counterparties to
this agreement are highly rated financial institutions. In the unlikely event that the counterparties fail to meet the terms of the interest rate swap agreement, our exposure is limited to the
interest rate differential on the notional amount at each quarterly settlement period over the life of the agreements. We do not anticipate non-performance by the counterparties.

The
fair value of the interest rate swap agreement is the estimated amount that we would pay or receive to terminate the agreement at the reporting date, taking into account current
interest rates, the market expectation for future interest rates and our current creditworthiness. The fair value of the outstanding interest rate swap agreement as of June 30, 2005, based upon
quoted market prices from the counterparties, reflected a long-term liability of approximately $22.1 million. Through May 24, 2005, the interest rate swap was undesignated
and therefore changes in its fair value through May 24, 2005 have been recorded within operating costs and expenses in our consolidated statement of operations. As of May 25, 2005, the
swap was considered a designated cash flow hedge and deemed effective, and

9

---



therefore
qualifies for hedge accounting treatment under SFAS No. 133 "Accounting for Derivative Instruments and Hedging Activities" ("SFAS No. 133"). At the end of each fiscal quarter,
we must measure any ineffectiveness of the hedged transaction, and record this as an adjustment to interest expense in the consolidated statement of operations. Quarterly changes in the hedged asset
or liability after May 24, 2005, representing effectiveness of the hedge, will be recorded within comprehensive income (loss) in our consolidated balance sheet and will be reclassified into
interest expense in the period in which the hedge affects earnings. At June 30, 2005, $630 thousand of hedge ineffectiveness was recorded as additional interest expense.

On
the interest rate reset date of June 14, 2005, the interest rate which the counterparties will utilize on September 14, 2005 to compute interest due to us was determined
to be 3.40%. This will result in us paying the counterparties approximately $473 thousand on September 14, 2005 (the difference between the rate we must pay of 3.548% and the rate we
will receive from the counterparties of 3.40%).

(7)   Facilities Restructuring and Severance Costs

Facilities restructuring and severance costs were $0.6 million and $0.4 million for the three months ended June 30, 2004 and 2005, and
$2.4 million and $3.8 million for the six months ended June 30, 2004 and 2005, respectively.

In
January 2003, our management approved a plan to consolidate certain of our teleports in order to improve customer service and reduce operating costs. This teleport
consolidation plan included the closure of certain owned teleports and the reduction of services at our Fillmore and Castle Rock teleports. Under this plan, our Homestead, Florida teleport was closed
in 2003 and in June 2004 we closed our Spring Creek, New York teleport. Our Spring Creek teleport was sold on October 28, 2004. On June 3, 2005, we completed the sale of our
Homestead teleport for approximately $3.2 million, net of associated selling costs. During the three months ended June 30, 2004 and 2005, we recorded charges of $0.5 million and
$0.0 million, respectively, and during the six months ended June 30, 2004 and 2005 we recorded charges of $1.0 million and $2.5 million, respectively, related to this
teleport consolidation plan, representing severance costs in 2004 and certain costs incurred in relation to equipment transferred to other locations in 2005.

On
March 29, 2002, our management approved a plan to restructure several of our United States locations and close certain facilities, some of which are currently being leased
through 2011. In an effort to further streamline our operations, in the first quarter of 2004, we consolidated our Manhattan Beach, El Segundo and Long Beach, California facilities. As a
result, we recorded a non-cash charge of $1.4 million during the first quarter of 2004 reflecting future lease costs related to approximately 18,000 square feet of unused facilities
in Manhattan Beach. We recorded a non-cash charge of approximately $0.4 million in the first quarter of 2005 in relation to increased future lease costs related to one of our idle
facilities.

In
October 2003 and October 2004, our management approved plans to reduce our workforce by approximately 45 employees and 25 employees, respectively. During the three
months ended June 30, 2004 and 2005, we recorded severance charges of $0.0 million and $0.4 million, respectively, and during the six months ended June 30, 2004 and 2005,
we recorded charges of $0.0 million and $0.8 million, respectively, in relation to these plans. These severance costs were primarily related to employee compensation, benefits and
outplacement services.

10

---



The
following table summarizes the recorded accruals and activity related to our teleport consolidation, facilities restructuring and severance charges during the six months ended
June 30, 2005 (in millions):

Facilities
Restructuring

Teleport
Consolidation

Severance
Costs

TotalBalance as of January 1, 2005

$
6.3

$
0.3

$
0.5

$
7.1Restructuring charges


0.5


2.5


0.8


3.8Less: non-cash items





(2.5
)




(2.5
)Less: net cash payments


(0.9
)

(0.2
)

(0.6
)

(1.7
)Balance as of June 30, 2005

$
5.9

$
0.1

$
0.7

$
6.7


We
expect to pay the $0.8 million of liabilities related to our severance costs and teleport consolidation plans within the next year and we expect to pay the $5.9 million
of liabilities related to our facilities restructuring plan over the next six years.

(8)   Interest Expense - Net

Interest expense for the three months ended June 30, 2004 and 2005 is recorded net of capitalized interest of $1.9 million and $6.2 million,
respectively, and interest income of $3.2 million and $0.7 million, respectively. Interest expense for the six months ended June 30, 2004 and 2005 is recorded net of capitalized
interest of $2.2 million and $11.0 million, respectively, and interest income of $5.1 million and $1.3 million, respectively. Included in interest expense for the three and
six months ended June 30, 2004 is the write-off of approximately $5.5 million of unamortized debt issuance costs related to the June 2004 prepayment under our old Term
Loan B-1 facility of $349.1 million. Included in interest expense for the three and six months ended June 30, 2005 is approximately $46.5 million and
$56.0 million, respectively, of unamortized debt issuance costs which were written-off as a result of the prepayment of $290.0 million on our senior secured credit facilities
on March 22, 2005, the redemption of $353.3 million, or 35%, of our 9% senior notes on April 1, 2005, including a redemption premium of $31.8 million paid to the holders of
these notes, and the voluntary prepayment of $28.4 million on June 17, 2005 under our Term Loan A facility from available cash on hand in June 2005.

(9)   Commitments and Contingencies

Satellite Incentive Obligations

Satellite contracts typically require that we make progress payments during the period of the satellite's construction and orbital incentive payments (plus
interest) over the orbital life of the satellite. The incentive obligations may be subject to reduction if the satellite fails to meet specific technical operating standards. Certain of our satellite
construction contracts also provide that certain amounts paid by us during the construction phase are subject to refund (with interest) if the satellite fails to meet these technical operating
standards. As of June 30, 2005, we had $104.4 million of liabilities recorded in relation to these satellite incentive obligations.

Satellite Commitments

As of June 30, 2005, we had approximately $222.4 million of expenditures remaining under existing satellite construction contracts and
$67.2 million remaining under existing satellite launch contracts. Satellite launch and in-orbit insurance contracts related to future satellites to be launched are cancelable up to
thirty days prior to the satellite's launch. As of June 30, 2005, we did not have any non-cancelable commitments related to existing launch insurance or in-orbit
insurance contracts for satellites to be launched.

11

---



In
April 2004, we committed to construct a new satellite, Galaxy 16, and in February 2005, we entered into an agreement for the construction of Galaxy 18.
These satellites, together with our Galaxy 17 satellite already under construction, will serve as replacements for Galaxy 4R, Galaxy 10R and Galaxy 11. The construction
program contemplates the availability of one of these satellites as an on-ground backup against launch failure or substantial delay of either of the other two satellites. Construction of
Galaxy 18 began in 2005 and we plan to launch this satellite in the second quarter of 2007.

The
manufacturer of Galaxy 16 and 18 is in the process of emerging from Chapter 11 bankruptcy. Both the Galaxy 16 and Galaxy 18 construction contracts have
been approved by the bankruptcy court. Our agreements for the construction of Galaxy 16 and Galaxy 18 contain financial covenants applicable to the manufacturer, including a requirement
that all payments made or to be made to the manufacturer be utilized for the construction of these satellites. We also have a security interest in the satellites under construction by this
manufacturer. In June 2005, we entered into launch agreements for these two
satellites. Pursuant to these agreements, $65.8 million previously paid for the launch of Galaxy 8-iR will be applied to the launch of our Galaxy 16 satellite.

On
April 12, 2005, we entered into an agreement for the construction of PAS-11, which will be located at 43 degrees west longitude and will serve as a
replacement for our PAS 6-B Ku-band satellite and the C-band portion of our PAS-3R satellite.

Satellite Insurance

In December 2003, we reached a final settlement of insurance claims on our PAS-1R and Galaxy 11 satellites for payment of
$260.0 million, which related to solar panel anomalies on those satellites. We will continue to own and operate these satellites free and clear of any claims of these insurers. We offset the
proceeds from this settlement against the carrying value of the satellites. In the first quarter of 2004, we received the $260.0 million settlement amount.

In
July 2003, we filed a proof of loss under the insurance policy for our Galaxy 4R satellite after the secondary xenon-ion propulsion system, or XIPS, on this
satellite ceased working. In 2003, we settled an insurance claim on our Galaxy 4R satellite related to the failure of its propulsion system and received $102.6 million from insurers
representing approximately 83% of the insurance coverage on the satellite. In March 2004, we reached an agreement with and received $26.9 million from the insurer representing the
remaining 17% of the insurance coverage on this satellite. The settlement with the insurer representing 17% coverage includes a future sharing of revenues actually received from the satellite. We
proportionately offset the proceeds from these settlements against the insured carrying value of the satellite and the net investment in sales-type lease. We are constructing a replacement
satellite for Galaxy 4R, which is scheduled to be launched in 2006, prior to the end of Galaxy 4R's useful life.

As
of June 30, 2005, we had in effect launch and in-orbit insurance policies covering four satellites in the aggregate amount of approximately $447.3 million.
As of such date, these insured satellites had an aggregate net book value and other insurable costs of $594.4 million. We had 19 uninsured satellites in orbit as of June 30, 2005. Our
currently uninsured satellites are: PAS-4, which is used as a backup satellite; PAS-5 and PAS-7, for which we received insurance proceeds for constructive total
losses; Galaxy 1R, Galaxy 3R, and SBS-6, which are approaching the ends of their useful lives; Galaxy 4R, Galaxy 10R, Galaxy 11 and PAS-1R,
for which we received insurance proceeds for partial losses; PAS-2, PAS-3R, PAS-6B, PAS-8, Galaxy 9 and Galaxy 12, for which we determined
that insurance was not available on commercially reasonable terms; and HGS-3, HGS-5 and Leasat, which have an aggregate book value of approximately $0.5 million. Our
Galaxy 9 satellite currently serves as an in-orbit backup for the C-band portions of Galaxy 1R, Galaxy 3C, Galaxy 4R, Galaxy 10R,
Galaxy 11, and Galaxy 13/Horizons 1. The C-band portion of the
satellites that are currently covered by C-band in-orbit backups had an aggregate net book value of approximately $241.2 million as of June 30, 2005.

12

---



Of the insured satellites, as of June 30, 2005, two were covered by policies with substantial exclusions or exceptions to coverage for failures of specific components identified
by the underwriters as at risk for possible failure, or Significant Exclusion Policies. The exclusions reduce the probability of an insurance recovery in the event of a loss on these satellites. One
of the satellites, PAS-9, has operational redundancies available for the systems on which exclusions have been imposed. We believe that this redundancy allows for uninterrupted operation
of the satellite in the event of a failure of the component subject to the insurance exclusion. The second satellite, Galaxy 13/Horizons 1, which was placed in service in
January 2004 and is insured by a policy with an exclusion for XIPS related anomalies, continues to have fully redundant XIPS as its primary propulsion system. Certain enhancements have been
made to the XIPS on this satellite to make the systems more robust. In addition, Galaxy 13/Horizons 1 has available backup bi-propellant of approximately 11.6 years.

At
June 30, 2005, the uninsured satellites and the satellites insured by Significant Exclusion Policies had a total net book value and other insurable costs of approximately
$1.05 billion. Of this amount, $798.5 million related to uninsured satellites and $247.2 million related to satellites insured by Significant Exclusion Policies.

Upon
the expiration of the insurance policies, there can be no assurance that we will be able to procure new policies on commercially reasonable terms. New policies may only be available
with higher premiums or with substantial exclusions or exceptions to coverage for failures of specific components.

An
uninsured failure of one or more of our satellites could have a material adverse effect on our financial condition and results of operations. In addition, higher premiums on insurance
policies will increase our costs, thereby reducing our income from operations by the amount of such increased premiums.

Operating Leases

We have commitments for operating leases primarily relating to our executive office facilities in Wilton, Connecticut and other locations. These leases contain
escalation provisions for increases as a result of increases in real estate taxes and operating expenses. As of June 30, 2005, minimum annual rentals of all leases, exclusive of potential
increases in real estate taxes, operating assessments and future sub-lease income aggregated $29.0 million.

Customer and Vendor Obligations

We have contracts with certain of our customers which require us to provide equipment, services and other support during the term of the related contracts with
us. As of June 30, 2005, we had commitments to provide equipment, services and other support under these customer contracts, which aggregated approximately $38.9 million.

In
July 2005, PanAmSat signed an agreement with a customer in which PanAmSat is a subcontractor and the customer is the prime contractor to its end user customer. In exchange for
PanAmSat's engagement as a subcontractor on this project, PanAmSat has agreed to guarantee the prime contractor's $8.8 million performance bond.

We
have long-term contractual obligations with service providers primarily for the operation of certain of our satellites. As of June 30, 2005, we have commitments
under these vendor contracts which aggregated approximately $51.6 million related to the provision of equipment, services and other support.

Change-in-Control Obligations

Certain of our senior executives are party to change-in-control severance agreements which provide for payment of severance and other
benefits in the event of an involuntary termination of the

13

---



executive's
employment (as defined in such agreements) within three years after a change in control. The requisite changes of control required under these agreements have occurred and these agreements
will apply if an involuntary termination of an executive occurs during the periods specified by the agreements. Based upon current compensation levels, if all of these executives receive the
termination related benefits as specified by their respective agreements, the aggregate cost to us would be up to $10.9 million (net of tax benefits of $6.3 million).

In
addition, our Severance Pay Plan allows for the payment of enhanced severance to employees laid off or who resign for good reason (as defined in such plan) due to, and within two
years following, a change in control.

We
and Holdco granted stock options to certain employees subsequent to the Recapitalization. In October 2004, the options granted by us were assumed by Holdco. In addition,
certain employees also acquired common stock of Holdco. The vesting of the stock options accelerates in the event of certain changes in control of Holdco. Pursuant to contractual obligations, we could
be obligated to make payments for vested options and to repurchase shares held by certain employees in the event of the death or qualifying disability of any such employee. In all other circumstances,
Holdco has the right, but not the obligation, to call the common stock held by employees and, therefore, no contingent obligation would exist for us.

Foreign Withholding Taxes

We have outstanding tax claims related to withholding taxes assessed on revenues derived from broadcasters inside and outside of India who broadcast from or into
India. For the Indian tax year ended March 31, 1997, the Indian government has assessed approximately $9.3 million, including interest, against one of our subsidiaries. This assessment
is being appealed to the Income Tax Appeals Tribunal. For Indian tax years ended March 31, 1996, 1998, 1999, 2000 and 2001, the Indian government has assessed approximately $41.6 million
in the aggregate against us, including interest. This assessment has been appealed to the Commissioner of Income Tax (Appeals). The Indian government has since assessed tax and interest for the tax
year ended March 31, 2002 of approximately $6.2 million. The total amount assessed for all periods is approximately $57.1 million. We are contesting the imposition of such taxes.
While this contest proceeds, we have been required to advance cash and provide a bank guarantee for a total of approximately $43.2 million. To date, we have paid cash of approximately
$1.2 million related to these assessment years. If unsuccessful in our contest, we could be subject to comparable claims for subsequent years. In connection with the Recapitalization, The
DIRECTV Group agreed to indemnify us for these and certain other taxes related to any periods or portions of such periods ending on or prior to the day of the closing of the Recapitalization in
amounts equal to 80% of the first $75.0 million of such taxes and 100% of such taxes in excess of the first $75.0 million. As a result, our net tax liability related to these periods is
capped at $15.0 million.

(10)    Certain Relationships and Related Transactions Prior to and as a Result of the Completion of the Recapitalization

Transactions with The DIRECTV Group and its Affiliates

Until the consummation of the Recapitalization on August 20, 2004, The DIRECTV Group and its affiliates were related parties of ours.

In
relation to the tax separation agreement we entered into with The DIRECTV Group as part of the Recapitalization, we have recorded an $81.7 million receivable related to foreign
withholding tax claims made against us by the Indian government, the related payments made to date by us on those claims, and for certain other foreign and domestic tax claims against us and tax
payments made by us.

14

---



We
provide satellite capacity, telemetry, tracking and control, or TT&C, and other related services and facilities to several subsidiaries of The DIRECTV Group and purchase certain
services and equipment from a subsidiary of The DIRECTV Group. Additionally, for the period prior to the consummation of the Recapitalization, we reimbursed The DIRECTV Group for the allocated costs
of certain jointly incurred expense items, principally relating to administrative and other expenses. Revenues derived from The DIRECTV Group and its affiliates were $33.3 million and
$63.8 million for the three and six months ended June 30, 2004, respectively, or 16.1% and 15.5% of our total revenues for the respective periods.

In
addition, The DIRECTV Group leases office space to us in Long Beach, California and land for our teleport in Castle Rock, Colorado, and permits the participation by us and our
employees in certain discount programs. Prior to the Recapitalization, The DIRECTV Group provided general liability insurance and certain administrative services to us, including the provision of
certain advisory and audit services. During the three and six months ended June 30, 2004, we incurred expenses related to such arrangements with The DIRECTV Group of approximately $0.4 and
$1.0 million. In addition, during the three and six months ended June 30, 2004, we purchased services and equipment from the DIRECTV Group of approximately $0.9 million and
$1.0 million, respectively.

Transactions with The News Corporation and its Affiliates (Other than The DIRECTV Group)

Until the consummation of the Recapitalization on August 20, 2004, The News Corporation and its affiliates were related parties of ours.

We
are a party to agreements with The News Corporation and certain of its subsidiaries and affiliates pursuant to which we provide satellite capacity, TT&C and other related services.
Revenues derived from The News Corporation and its affiliates were $20.6 million and $41.0 million for the three and six months ended June 30, 2004, respectively, or 10.0% of our
total revenues for both periods.

Effect of the Recapitalization

As a result of the Recapitalization, effective August 20, 2004, The DIRECTV Group and The News Corporation were no longer related parties of ours and the
Sponsors and their affiliates became related parties of ours.

Transactions with The Sponsors and Their Affiliates

The Sponsors provided management and advisory services to us pursuant to management services agreements executed at the closing of the Recapitalization. The
Sponsors charged us an aggregate management fee of $2.0 million annually for the provision of these services, subject to an annual increase of three percent. In connection with, and effective
upon completion of, our initial public offering on March 22, 2005, each of the Sponsors terminated their respective management services agreements for an aggregate consideration of
$10.0 million. For the period from January 1, 2005 through March 22, 2005, we recorded approximately $10.4 million of expense for these management fees (including the
termination payment). The annual advisory fee did not include, and the Sponsors may receive, additional compensation for providing investment banking or other advisory services provided in connection
with any specific acquisition or divestiture transactions or in the event the Sponsors perform services above and beyond those previously called for by the agreements.

During
2004, we retained Capstone Consulting to provide us with consulting services, primarily to identify and advise on potential opportunities to reduce our costs and identify other
potential opportunities to grow our business. Although neither KKR nor any entity affiliated with KKR owns any of the equity of Capstone, KKR has provided financing to Capstone. We recorded
approximately $0.3 million and $0.5 million of expenses during the three and six months ended June 30, 2005, respectively, to Capstone Consulting, all of which was paid through
June 30, 2005.

15

---



Certain
members of our board of directors whose services are compensated are principals of or are affiliated with the Sponsors.

We
provide satellite capacity, TT&C and other related services to affiliates of one of the Sponsors. Revenues for these services were $0.6 million and $1.2 million for the
three and six months ended June 30, 2005, respectively. As of June 30, 2005, we had a customer receivable related to one of these affiliates of approximately $0.1 million.

Included
in our total contracted backlog of $4.68 billion as of June 30, 2005 is approximately $4.1 million of contracted backlog from these affiliates of the
Sponsors. Contracted backlog represents future cash payments expected from customers under all long-term contractual agreements.

During
the three and six months ended June 30, 2005, we procured $0.1 million and $0.9 million, respectively, of insurance and insurance-related services from an
affiliate of one of the Sponsors.

(11)    Operating Segments

Statement of Financial Accounting Standards No. 131, "Disclosures About Segments of an Enterprise and Related Information" (SFAS No. 131)
establishes standards for reporting information about operating segments in annual financial statements of public business enterprises and requires that those enterprises report selected information
about operating segments in interim financial reports issued to shareholders. Operating segments are components of an enterprise about which separate financial information is available and regularly
evaluated by the chief operating decision maker(s) of an enterprise. We have organized our company into two operating segments based upon the types of customers served, services provided and the
economic characteristics of each segment. Our operating segments are:

Fixed
Satellite Services ("FSS"): Through FSS, we lease transponder capacity to customers for various applications, including broadcasting, news gathering, Internet access and
transmission, private voice and data networks, business television, distance learning and Direct-to-Home, or DTH, television and provide TT&C and network services to customers.

Government
Services ("G2"): Through G2, we provide global satellite and related telecommunications services to the federal government, international government entities, and their
contractors.

The
DIRECTV Group and The News Corporation, which are customers of our FSS segment, comprised approximately 16.2% and 12.2% respectively, of our total revenues for the three months ended
June 30, 2005 and approximately 16.2% and 12.6%, respectively, of our total revenues for the six months ended June 30, 2005.

As
a result of the Recapitalization, we began utilizing Segment EBITDA as a measure of performance for our operating segments beginning in the third quarter of 2004. We evaluate the
performance of our operating segments based on several factors, of which the primary financial measure is segment net income (loss) plus net interest expense, income tax expense (benefit) and
depreciation and amortization, further adjusted to exclude non-recurring items and other non-cash adjustments largely outside of the segment operating managers' control
("Segment EBITDA"). Segment EBITDA is presented herein because our chief operating decision maker evaluates and measures each business unit's performance based on its Segment EBITDA results.

16

---



Selected
information for our operating segments is as follows (in thousands):

Three Months Ended:

Six Months Ended:June 30,
2004

June 30,
2005

June 30,
2004

June 30,
2005Revenues:FSS

$
188,782

$
198,448

$
378,209

$
392,317G2


22,605


22,522


44,421


42,981Eliminations


(4,562
)

(7,118
)

(10,375
)

(12,638
)Total Revenues

$
206,825

$
213,852

$
412,255

$
422,660Depreciation and Amortization Expense:FSS

$
70,970

$
66,875

$
145,867

$
136,350G2


342


290


780


580Total Depreciation and Amortization Expense

$
71,312

$
67,165

$
146,647

$
136,930Income from Operations:FSS

$
40,942

$
72,126

$
10,269

$
141,618G2


3,575


3,502


5,325


6,504Total Income from Operations

$
44,517

$
75,628

$
15,594

$
148,122Segment EBITDA:FSS

$
151,252

$
163,316

$
303,054

$
323,365G2

$
3,917

$
4,068

$
6,105

$
7,490Capital Expenditures:FSS

$
62,202

$
43,290

$
83,886

$
64,555G2





465





1,247Total Capital Expenditures

$
62,202

$
43,755

$
83,886

$
65,802


December 31,
2004

June 30,
2005Assets:FSS

$
4,736,428

$
4,719,801G2


39,531


38,538Eliminations


(11,464
)

(16,092
)Total Assets

$
4,764,495

$
4,742,247


17

---



The
following table sets forth a reconciliation of Income from operations to Segment EBITDA for our FSS operating segment and our G2 operating segment for the periods indicated (in
thousands):

|                                                            |  | Three Months Ended
June 30, |         | Six Months Ended
June 30, |  
|----------------------------------------------------------- |  | --------------------------- | ------- | ------------------------- | -
|
|FSS Operating Segment:                                      |  |                             |         |                           |  
|Reconciliation of income from operations to Segment EBITDA: |  |                             |         |                           |  
|Income from operations                                      |  | $                           | 40,942  |                           | $
|Depreciation and amortization                               |  |                             | 70,970  |                           |  
|                                                            |  |                             |         |                           |  
|EBITDA                                                      |  |                             | 111,912 |                           |  
|Adjustment of sales-type leases to operating leases(a)      |  |                             | 6,313   |                           |  
|Loss on termination of sales-type leases(b)                 |  |                             |        |                           |  
|Satellite impairment(c)                                     |  |                             |        |                           |  
|Restructuring charges(d)                                    |  |                             | 573     |                           |  
|Reserves for long-term receivables(e)                       |  |                             | 28,146  |                           |  
|Reversal of allowance for customer credits(f)               |  |                             | 2,700   |                           |  
|Transaction-related costs(g)                                |  |                             | 500     |                           |  
|Loss on undesignated interest rate swap(h)                  |  |                             |        |                           |  
|Other items(i)                                              |  |                             | 1,108   |                           |  
|                                                            |  |                             |         |                           |  
|Segment EBITDA                                              |  | $                           | 151,252 |                           | $
|                                                            |  |                             |         |                           |  
|G2 Operating Segment:                                       |  |                             |         |                           |  
|Reconciliation of income from operations to Segment EBITDA: |  |                             |         |                           |  
|Income from operations                                      |  | $                           | 3,575   |                           | $
|Depreciation and amortization                               |  |                             | 342     |                           |  
|                                                            |  |                             |         |                           |  
|EBITDA                                                      |  |                             | 3,917   |                           |  
|Restructuring charges(d)                                    |  |                             |        |                           |  
|                                                            |  |                             |         |                           |  
|Segment EBITDA                                              |  | $                           | 3,917   |                           | $
|                                                            |  |                             |         |                           |  

---

18

---



(12)    Short-Term Investments

For all periods presented herein investments in auction rate certificates have been reclassified from cash and cash equivalents to short-term
investments on the consolidated balance sheet. The reclassification was effected because the certificates had stated maturities beyond three months. The amounts of the investments in auction rate
certificates as of December 31, 2003 and 2004 and June 30, 2004 and 2005 were $335.2 million, $0, $193.5 million and $0, respectively. The reclassification resulted in
changes in the 2004 consolidated statement of cash flows within the net sales (purchases) of short-term investments and the cash and cash equivalents balances.

19

---





(13)    New Accounting Pronouncements

In May 2005, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards No. 154 "Accounting Changes and
Error Corrections" ("SFAS No. 154"). SFAS No. 154 replaces APB Opinion No. 20 and FASB Statement No. 3. This Statement provides guidance on the accounting for and
reporting of accounting changes and error corrections. It requires retrospective application as the required method for reporting a change in accounting principle in the absence of explicit transition
requirements specific to the newly adopted accounting principle. SFAS No. 154 carries forward without change the guidance contained in APB No. 20 for reporting the correction of
an error in previously issued financial statements and a change in accounting estimate. SFAS No. 154 is effective for accounting changes and corrections of errors made in fiscal years beginning
after December 15, 2005. The adoption of SFAS No. 154 will not have a material impact on our consolidated financial statements.

(14)    Stock-Based Compensation

Effective January 1, 2003, we adopted the fair value recognition provision of FASB Statement No. 123, "Accounting for Stock Based Compensation,"
prospectively, to all employee awards granted on or after January 1, 2003, pursuant to FASB Statement No. 148, "Accounting for Stock-Based CompensationTransition and
Disclosure", as revised by FASB Statement No. 123(R) "Share Based Payment" issued in December 2004.

PanAmSat
issued stock options to purchase its common stock to certain employees and directors subsequent to the Recapitalization. All in-the-money employee stock
options and all restricted stock units granted prior to the Recapitalization were cashed out in the Recapitalization. All out-of-the-money stock options were
cancelled without payment. Certain members of our management agreed not to have certain of their equity interests cashed out in the Recapitalization; existing options, restricted shares and restricted
stock units granted to such individuals remain outstanding as options and deferred stock units.

On
October 8, 2004, all of our outstanding common stock held by our then existing stockholders was contributed to Holdco in exchange for an equal number of shares of Holdco common
stock, par value $0.01 per share. In addition, in connection with the contribution of our common stock to Holdco, Holdco assumed the 1997 Stock Plan and the 2004 Stock Plan, the outstanding stock
options under
these plans were converted into options to purchase shares in Holdco common stock and other equity rights for our common stock were converted to similar rights for Holdco common stock.

Employee
stock options granted prior to the Recapitalization in August 2004 were scheduled to vest ratably over three years. Compensation expense for these nonqualified stock
options is based on the fair value of the options at the respective grant dates utilizing the Black-Scholes model for estimating fair value and the amount of compensation is charged to expense over
the vesting period of the options. We recorded compensation expense related to our outstanding stock options of approximately $63 thousand and $0 for the three months ended June 30, 2004
and 2005, respectively and $82 thousand and $0 for the six months ended June 30, 2004 and 2005, respectively.

Prior
to the consummation of the Recapitalization, restricted stock units granted in 2003 and 2004 were scheduled to vest 50% on the second anniversary of the grant date and the
remaining 50% on the third anniversary. Stock compensation expense was being recognized over the vesting period based on our stock price on the grant date. We recorded compensation expense related to
the restricted stock units of approximately $0.7 million and $1.3 million during the three and six months ended June 30, 2004.

In
connection with, and as a result of, the Recapitalization, 202,213 deferred stock units were granted to certain of our employees. These deferred stock units were granted under our
deferred

20

---



compensation
plan and are payable in common stock of Holdco. As of June 30, 2005, all of these deferred stock units were outstanding. We recorded compensation expense related to these deferred
stock units of approximately $0.1 million and $0.6 million, respectively, during the three and six months ended June 30, 2005.

On
June 8, 2005, the Compensation Committee of our board of directors and that of Holdco approved a combined compensation program for non-employee directors, which is
payable in cash and restricted stock of Holdco. Costs of this compensation program are shared equally by us and Holdco. During the three and six months ended June 30, 2005 we recorded expense
of approximately $0.1 million and $0.2 million, respectively, related to this compensation program.

(15)    Subsequent Events

On August 1, 2005, we formed our second 50-50 joint venture with JSAT Corporation, or JSAT, a leading satellite operator in the
Asia-Pacific region, that will build and launch a Ku-band satellite to replace our SBS-6 satellite at 74 degrees west longitude. The joint venture is named
Horizons-2. The satellite will support digital
video, high-definition television (HDTV) and IP-based content distribution networks to broadband Internet and satellite news gathering services (SNG) in the United States. This
Horizons-2 satellite will be constructed over the next two years and is expected to be in service by late 2007. The total investment in this joint venture is expected to be approximately
$140 million, of which each of the joint venture partners is required to fund its 50% share beginning in early 2008.

In
July 2005, we signed an agreement for the launch of our PAS-11 satellite in the first quarter of 2007. This contract brings the aggregate remaining capital
expenditures on satellites under construction to approximately $320 million.

In
July 2005, we signed an agreement with Alcatel, a French communications company, for the acquisition of multiple European orbital slots, as well as a satellite with European,
Middle East, Africa and Asia coverage. The satellite to be acquired, formerly known as Europe*Star I, will be renamed PAS-12, and is capable of providing a broad range of enhanced
services to European customers for program distribution, broadcast contribution and enterprise networking. The agreement provides for seller-provided insurance and purchase price installments
contingent on the future performance of the satellite. This acquisition is scheduled to close in the third quarter of 2005, subject to regulatory approvals and other conditions, and is expected to be
funded from cash on hand.

(16)    Condensed Consolidating Financial Information

Our 81/2% senior notes due 2012 and our 9% senior notes due 2014 are unconditionally guaranteed by certain of our domestic subsidiaries. The
following disclosures reflect our condensed consolidating financial information for the periods presented.

81/2% Senior Notes due 2012

Obligations under our 81/2% senior notes due 2012 are unconditionally guaranteed on a joint and several basis by certain of our existing domestic
subsidiaries. In the first quarter of 2004, we reorganized portions of our subsidiary structure so that certain of our government sales activities operate through a wholly owned subsidiary, G2
Satellite Solutions Corp. As a result, we are required to present consolidating financial information for our company and our subsidiaries within the notes to our condensed consolidated financial
statements in accordance with the criteria established for parent companies in the SEC's Regulation S-X, Rule 3-10(f). In the second quarter of 2004, we
determined that our non-guarantor subsidiaries, which at that time only included our foreign subsidiaries which do not guarantee the 81/2% senior notes due 2012, were no
longer minor (as defined in the SEC's Regulation S-X, Rule 3-10 (h)). Our satellite operating companies, which were formed during 2004, are also considered
non-guarantor subsidiaries under our 81/2% senior notes due 2012, as all subsequently

21

---



formed
domestic subsidiaries are not considered guarantors under these notes. Therefore, these non-guarantor subsidiaries are included within the following condensed consolidating
financial statements for our 81/2% senior notes due 2012.

The
following condensed consolidating financial information presents the results of operations and cash flows of PanAmSat Corporation, the Guarantor Subsidiaries, the
Non-guarantor Subsidiaries (which are our international subsidiaries and our satellite operating companies) and the eliminations necessary to arrive at the information for our company on a
consolidated basis as of December 31, 2004 and June 30, 2005 and for the three and six months ended June 30, 2004 and 2005. The principal elimination entries eliminate investments
in subsidiaries and intercompany balances and transactions.

PANAMSAT CORPORATION

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE THREE MONTHS ENDED JUNE 30, 2004 (UNAUDITED)
(IN THOUSANDS)

|                                |                                                                     | PanAmSat
Corporation               |        | Guarantor
Subsidiaries |         | Non-Guarantor
Subsidiaries |        | Eliminations |       | Consolidated
|------------------------------- | ------------------------------------------------------------------- | ---------------------------------- | ------ | ---------------------- | ------- | -------------------------- | ------ | ------------ | ----- | ------------
|REVENUES:                       |                                                                     |                                    |        |                        |         |                            |        |              |       |             
|                                | Operating leases, satellite services and other                      |                                    | $      | 184,141                |         | $                          | 23,544 |              | $     | 6,559       
|                                | Outright sales and sales-type leases                                |                                    |        | 4,093                  |         |                            |       |              |       |            
|                                |                                                                     |                                    |        |                        |         |                            |        |              |       |             
|                                |                                                                     | Total revenues                     |        |                        | 188,234 |                            |        | 23,544       |       |             
|                                |                                                                     |                                    |        |                        |         |                            |        |              |       |             
|OPERATING COSTS AND EXPENSES:   |                                                                     |                                    |        |                        |         |                            |        |              |       |             
|                                | Depreciation and amortization                                       |                                    |        | 70,820                 |         |                            | 425    |              |       | 67          
|                                | Direct operating costs (exclusive of depreciation and amortization) |                                    |        | 32,613                 |         |                            | 18,221 |              |       | 845         
|                                | Selling, general and administrative expenses                        |                                    |        | 45,947                 |         |                            | 1,489  |              |       | 2,320       
|                                | Facilities restructuring and severance cost                         |                                    |        | 573                    |         |                            |       |              |       |            
|                                | Transaction-related costs                                           |                                    |        | 500                    |         |                            |       |              |       |            
|                                |                                                                     |                                    |        |                        |         |                            |        |              |       |             
|                                |                                                                     | Total operating costs and expenses |        |                        | 150,453 |                            |        | 20,135       |       |             
|                                |                                                                     |                                    |        |                        |         |                            |        |              |       |             
|INCOME FROM OPERATIONS          |                                                                     |                                    | 37,781 |                        |         | 3,409                      |        |              | 3,327 |             
|INTEREST EXPENSE (INCOME) - Net |                                                                     |                                    | 33,694 |                        |         | (68                        | )      |              | (3    | )           
|                                |                                                                     |                                    |        |                        |         |                            |        |              |       |             
|INCOME BEFORE INCOME TAXES      |                                                                     |                                    | 4,087  |                        |         | 3,477                      |        |              | 3,330 |             
|INCOME TAX EXPENSE (BENEFIT)    |                                                                     |                                    | (1,191 | )                      |         | 1,287                      |        |              | 132   |             
|                                |                                                                     |                                    |        |                        |         |                            |        |              |       |             
|NET INCOME                      |                                                                     | $                                  | 5,278  |                        | $       | 2,190                      |        | $            | 3,198 |             
|                                |                                                                     |                                    |        |                        |         |                            |        |              |       |             

22

---



PANAMSAT CORPORATION  CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS  FOR THE THREE MONTHS ENDED JUNE 30, 2005 (UNAUDITED)  (IN THOUSANDS)

|                                  |                                                                     | PanAmSat
Corporation               |          | Guarantor
Subsidiaries |         | Non-Guarantor
Subsidiaries |        | Eliminations |         | Consolidated |        
|--------------------------------- | ------------------------------------------------------------------- | ---------------------------------- | -------- | ---------------------- | ------- | -------------------------- | ------ | ------------ | ------- | ------------ | -------
|REVENUES:                         |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|                                  | Operating leases, satellite services and other                      |                                    | $        | 198,491                |         | $                          | 23,980 |              | $       | 208,591      |        
|                                  | Outright sales and sales-type leases                                |                                    |          | 3,507                  |         |                            |       |              |         |             |        
|                                  |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|                                  |                                                                     | Total revenues                     |          |                        | 201,998 |                            |        | 23,980       |         |              | 208,591
|                                  |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|OPERATING COSTS AND EXPENSES:     |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|                                  | Cost of outright sales and sales-type leases                        |                                    |          | (1,450                 | )       |                            |       |              |         |             |        
|                                  | Depreciation and amortization                                       |                                    |          | 6,914                  |         |                            | 419    |              |         | 59,832       |        
|                                  | Direct operating costs (exclusive of depreciation and amortization) |                                    |          | 208,730                |         |                            | 18,075 |              |         | 27,803       |        
|                                  | Selling, general and administrative expenses                        |                                    |          | 17,618                 |         |                            | 1,715  |              |         | 232          |        
|                                  | Loss on undesignated interest rate swap                             |                                    |          | 18,637                 |         |                            |       |              |         |             |        
|                                  | Facilities restructuring and severance costs                        |                                    |          | 202                    |         |                            | 214    |              |         |             |        
|                                  |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|                                  |                                                                     | Total operating costs and expenses |          |                        | 250,651 |                            |        | 20,423       |         |              | 87,867 
|                                  |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|INCOME (LOSS) FROM OPERATIONS     |                                                                     |                                    | (48,653  | )                      |         | 3,557                      |        |              | 120,724 |              |        
|INTEREST EXPENSE - Net            |                                                                     |                                    | 76,022   |                        |         |                           |        |              | 18,754  |              |        
|                                  |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|INCOME (LOSS) BEFORE INCOME TAXES |                                                                     |                                    | (124,675 | )                      |         | 3,557                      |        |              | 101,970 |              |        
|INCOME TAX EXPENSE (BENEFIT)      |                                                                     |                                    | (37,334  | )                      |         | 1,477                      |        |              | 35,585  |              |        
|                                  |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|NET INCOME (LOSS)                 |                                                                     | $                                  | (87,341  | )                      | $       | 2,080                      |        | $            | 66,385  |              | $      
|                                  |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        

23

---



PANAMSAT CORPORATION  CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS  FOR THE SIX MONTHS ENDED JUNE 30, 2004 (UNAUDITED)  (IN THOUSANDS)

|                                  |                                                                     | PanAmSat
Corporation               |         | Guarantor
Subsidiaries |         | Non-Guarantor
Subsidiaries |        | Eliminations |       | Consolidated |      
|--------------------------------- | ------------------------------------------------------------------- | ---------------------------------- | ------- | ---------------------- | ------- | -------------------------- | ------ | ------------ | ----- | ------------ | -----
|REVENUES:                         |                                                                     |                                    |         |                        |         |                            |        |              |       |              |      
|                                  | Operating leases, satellite services and other                      |                                    | $       | 368,348                |         | $                          | 46,450 |              | $     | 9,615        |      
|                                  | Outright sales and sales-type leases                                |                                    |         | 8,358                  |         |                            |       |              |       |             |      
|                                  |                                                                     |                                    |         |                        |         |                            |        |              |       |              |      
|                                  |                                                                     | Total revenues                     |         |                        | 376,706 |                            |        | 46,450       |       |              | 9,615
|                                  |                                                                     |                                    |         |                        |         |                            |        |              |       |              |      
|OPERATING COSTS AND EXPENSES:     |                                                                     |                                    |         |                        |         |                            |        |              |       |              |      
|                                  | Depreciation and amortization                                       |                                    |         | 145,485                |         |                            | 947    |              |       | 215          |      
|                                  | Direct operating costs (exclusive of depreciation and amortization) |                                    |         | 61,610                 |         |                            | 37,529 |              |       | 1,212        |      
|                                  | Selling, general and administrative expenses                        |                                    |         | 59,307                 |         |                            | 3,809  |              |       | 4,189        |      
|                                  | Transaction-related costs                                           |                                    |         | 500                    |         |                            |       |              |       |             |      
|                                  | Facilities restructuring and severance cost                         |                                    |         | 2,428                  |         |                            |       |              |       |             |      
|                                  | Satellite impairment loss                                           |                                    |         | 99,946                 |         |                            |       |              |       |             |      
|                                  |                                                                     |                                    |         |                        |         |                            |        |              |       |              |      
|                                  |                                                                     | Total operating costs and expenses |         |                        | 369,276 |                            |        | 42,285       |       |              | 5,616
|                                  |                                                                     |                                    |         |                        |         |                            |        |              |       |              |      
|INCOME FROM OPERATIONS            |                                                                     |                                    | 7,430   |                        |         | 4,165                      |        |              | 3,999 |              |      
|INTEREST EXPENSE (INCOME) - Net   |                                                                     |                                    | 64,844  |                        |         | (130                       | )      |              | (5    | )            |      
|                                  |                                                                     |                                    |         |                        |         |                            |        |              |       |              |      
|INCOME (LOSS) BEFORE INCOME TAXES |                                                                     |                                    | (57,414 | )                      |         | 4,295                      |        |              | 4,004 |              |      
|INCOME TAX EXPENSE (BENEFIT)      |                                                                     |                                    | (29,664 | )                      |         | 1,562                      |        |              | 250   |              |      
|                                  |                                                                     |                                    |         |                        |         |                            |        |              |       |              |      
|NET INCOME (LOSS)                 |                                                                     | $                                  | (27,750 | )                      | $       | 2,733                      |        | $            | 3,754 |              | $    
|                                  |                                                                     |                                    |         |                        |         |                            |        |              |       |              |      

24

---



PANAMSAT CORPORATION  CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS  FOR THE SIX MONTHS ENDED JUNE 30, 2005 (UNAUDITED)  (IN THOUSANDS)

|                                  |                                                                     | PanAmSat
Corporation               |          | Guarantor
Subsidiaries |         | Non-Guarantor
Subsidiaries |        | Eliminations |         | Consolidated |        
|--------------------------------- | ------------------------------------------------------------------- | ---------------------------------- | -------- | ---------------------- | ------- | -------------------------- | ------ | ------------ | ------- | ------------ | -------
|REVENUES:                         |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|                                  | Operating leases, satellite services and other                      |                                    | $        | 397,570                |         | $                          | 45,834 |              | $       | 412,787      |        
|                                  | Outright sales and sales-type leases                                |                                    |          | 7,114                  |         |                            |       |              |         |             |        
|                                  |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|                                  |                                                                     | Total revenues                     |          |                        | 404,684 |                            |        | 45,834       |         |              | 412,787
|                                  |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|OPERATING COSTS AND EXPENSES:     |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|                                  | Cost of outright sales and sales-type leases                        |                                    |          | (4,303                 | )       |                            |       |              |         |             |        
|                                  | Depreciation and amortization                                       |                                    |          | 14,199                 |         |                            | 991    |              |         | 121,740      |        
|                                  | Direct operating costs (exclusive of depreciation and amortization) |                                    |          | 419,091                |         |                            | 34,853 |              |         | 55,539       |        
|                                  | Selling, general and administrative expenses                        |                                    |          | 32,698                 |         |                            | 3,093  |              |         | 2,129        |        
|                                  | Loss on undesignated interest rate swap                             |                                    |          | 18,637                 |         |                            |       |              |         |             |        
|                                  | Sponsor management fees                                             |                                    |          | 10,444                 |         |                            |       |              |         |             |        
|                                  | Loss on termination of sales-type lease                             |                                    |          | 2,307                  |         |                            |       |              |         |             |        
|                                  | Facilities restructuring and severance costs                        |                                    |          | 3,370                  |         |                            | 395    |              |         |             |        
|                                  |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|                                  |                                                                     | Total operating costs and expenses |          |                        | 496,443 |                            |        | 39,332       |         |              | 179,408
|                                  |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|INCOME (LOSS) FROM OPERATIONS     |                                                                     |                                    | (91,759  | )                      |         | 6,502                      |        |              | 233,379 |              |        
|INTEREST EXPENSE (INCOME) - Net   |                                                                     |                                    | 126,273  |                        |         | (61                        | )      |              | 37,391  |              |        
|                                  |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|INCOME (LOSS) BEFORE INCOME TAXES |                                                                     |                                    | (218,032 | )                      |         | 6,563                      |        |              | 195,988 |              |        
|INCOME TAX EXPENSE (BENEFIT)      |                                                                     |                                    | (75,008  | )                      |         | 2,770                      |        |              | 69,000  |              |        
|                                  |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        
|NET INCOME (LOSS)                 |                                                                     | $                                  | (143,024 | )                      | $       | 3,793                      |        | $            | 126,988 |              | $      
|                                  |                                                                     |                                    |          |                        |         |                            |        |              |         |              |        

25

---





PANAMSAT CORPORATION  CONDENSED CONSOLIDATING BALANCE SHEETS  AT DECEMBER 31, 2004 (UNAUDITED)  (IN THOUSANDS, EXCEPT SHARE DATA)

|                                                                                                                 |                                                    | PanAmSat
Corporation                       |           | Guarantor
Subsidiaries |           | Non-Guarantor
Subsidiaries |        | Eliminations |           | Consolidated |          
|---------------------------------------------------------------------------------------------------------------- | -------------------------------------------------- | ------------------------------------------ | --------- | ---------------------- | --------- | -------------------------- | ------ | ------------ | --------- | ------------ | ---------
|ASSETS                                                                                                           |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|CURRENT ASSETS:                                                                                                  |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 | Cash and cash equivalents                          |                                            | $         | 29,897                 |           | $                          |       |              | $         | 8,710        |          
|                                                                                                                 | Accounts receivable - net                          |                                            |           | 38,807                 |           |                            | 26,686 |              |           | 3,887        |          
|                                                                                                                 | Net investment in sales-type leases                |                                            |           | 24,776                 |           |                            |       |              |           |             |          
|                                                                                                                 | Prepaid expenses and other current assets          |                                            |           | 47,075                 |           |                            | 6,949  |              |           | 105          |          
|                                                                                                                 | Deferred income taxes                              |                                            |           | 7,817                  |           |                            |       |              |           |             |          
|                                                                                                                 | Assets held for sale                               |                                            |           | 3,300                  |           |                            |       |              |           |             |          
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 |                                                    | Total current assets                       |           |                        | 151,672   |                            |        | 33,635       |           |              | 12,702   
|SATELLITES AND OTHER PROPERTY AND EQUIPMENT - Net                                                                |                                                    |                                            | 533,141   |                        |           | 3,836                      |        |              | 1,418,687 |              |          
|NET INVESTMENT IN SALES-TYPE LEASES                                                                              |                                                    |                                            | 74,990    |                        |           |                           |        |              |          |              |          
|GOODWILL                                                                                                         |                                                    |                                            | 2,237,107 |                        |           | 7,024                      |        |              |          |              |          
|DEFERRED CHARGES AND OTHER ASSETS - Net                                                                          |                                                    |                                            | 1,157,120 |                        |           | 1,322                      |        |              | 1,427     |              |          
|INVESTMENT IN AFFILIATES                                                                                         |                                                    |                                            | 1,815,112 |                        |           |                           |        |              |          |              |          
|DUE FROM AFFILIATES                                                                                              |                                                    |                                            | 1,375     |                        |           | 7,911                      |        |              | 2,081,700 |              |          
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 |                                                    | TOTAL ASSETS                               |           | $                      | 5,970,517 |                            | $      | 53,728       |           | $            | 3,514,516
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|LIABILITIES AND STOCKHOLDER'S EQUITY                                                                             |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|CURRENT LIABILITIES:                                                                                             |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 | Accounts payable and accrued liabilities           |                                            | $         | 55,784                 |           | $                          | 10,814 |              | $         | 1,893        |          
|                                                                                                                 | Current portion of long-term debt                  |                                            |           | 4,100                  |           |                            |       |              |           |             |          
|                                                                                                                 | Current portion of satellite incentive obligations |                                            |           | 13,148                 |           |                            |       |              |           |             |          
|                                                                                                                 | Accrued interest payable                           |                                            |           | 45,589                 |           |                            |       |              |           | 28,168       |          
|                                                                                                                 | Deferred gains and revenues                        |                                            |           | 18,953                 |           |                            | 7,665  |              |           |             |          
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 |                                                    | Total current liabilities                  |           |                        | 137,574   |                            |        | 18,479       |           |              | 30,061   
|LONG-TERM DEBT                                                                                                   |                                                    |                                            | 3,603,900 |                        |           |                           |        |              | 840,000   |              |          
|DEFERRED INCOME TAXES                                                                                            |                                                    |                                            | 33,723    |                        |           | 67                         |        |              |          |              |          
|DEFERRED CREDITS AND OTHER (principally customer deposits, satellite incentive obligations and deferred revenue) |                                                    |                                            | (4,019    | )                      |           | 542                        |        |              | 274,577   |              |          
|DUE TO AFFILIATES                                                                                                |                                                    |                                            | 2,081,700 |                        |           | 9,286                      |        |              |          |              |          
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 |                                                    | TOTAL LIABILITIES                          |           |                        | 5,852,878 |                            |        | 28,374       |           |              | 1,144,638
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|COMMITMENTS AND CONTINGENCIES                                                                                    |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|STOCKHOLDER'S EQUITY:                                                                                            |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 | Common stock, $0.01 par value                      |                                            |           |                       |           |                            |       |              |           |             |          
|                                                                                                                 | Additional paid-in capital                         |                                            |           | 129,817                |           |                            | 10,070 |              |           | 1,805,044    |          
|                                                                                                                 | Retained earnings                                  |                                            |           | (13,400                | )         |                            | 18,702 |              |           | 564,834      |          
|                                                                                                                 | Accumulated other comprehensive income             |                                            |           | 1,222                  |           |                            |       |              |           |             |          
|                                                                                                                 | Other stockholder's equity                         |                                            |           |                       |           |                            | (3,418 | )            |           |             |          
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 |                                                    | TOTAL STOCKHOLDER'S EQUITY                 |           |                        | 117,639   |                            |        | 25,354       |           |              | 2,369,878
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 |                                                    | TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY |           | $                      | 5,970,517 |                            | $      | 53,728       |           | $            | 3,514,516
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          

26

---



PANAMSAT CORPORATION  CONDENSED CONSOLIDATING BALANCE SHEETS  AT JUNE 30, 2005 (UNAUDITED)  (IN THOUSANDS, EXCEPT SHARE DATA)

|                                                  |                                                                                 | PanAmSat
Corporation      |           | Guarantor
Subsidiaries |           | Non-Guarantor
Subsidiaries |        | Eliminations |           | Consolidated |          
|------------------------------------------------- | ------------------------------------------------------------------------------- | ------------------------- | --------- | ---------------------- | --------- | -------------------------- | ------ | ------------ | --------- | ------------ | ---------
|ASSETS                                            |                                                                                 |                           |           |                        |           |                            |        |              |           |              |          
|CURRENT ASSETS:                                   |                                                                                 |                           |           |                        |           |                            |        |              |           |              |          
|                                                  | Cash and cash equivalents                                                       |                           | $         | 111,311                |           | $                          |       |              | $         | 8,108        |          
|                                                  | Accounts receivable - net                                                       |                           |           | 37,261                 |           |                            | 21,881 |              |           | 2,444        |          
|                                                  | Net investment in sales-type leases                                             |                           |           | 18,735                 |           |                            |       |              |           |             |          
|                                                  | Prepaid expenses and other current assets                                       |                           |           | 85,240                 |           |                            | 4,694  |              |           | 115          |          
|                                                  | Deferred income taxes                                                           |                           |           | 7,817                  |           |                            |       |              |           |             |          
|                                                  |                                                                                 |                           |           |                        |           |                            |        |              |           |              |          
|                                                  |                                                                                 | Total current assets      |           |                        | 260,364   |                            |        | 26,575       |           |              | 10,667   
|SATELLITES AND OTHER PROPERTY AND EQUIPMENT - Net |                                                                                 |                           | 607,342   |                        |           | 4,125                      |        |              | 1,295,364 |              |          
|NET INVESTMENT IN SALES-TYPE LEASES               |                                                                                 |                           | 67,452    |                        |           |                           |        |              |          |              |          
|GOODWILL                                          |                                                                                 |                           | 2,238,676 |                        |           | 5,455                      |        |              |          |              |          
|DEFERRED CHARGES AND OTHER ASSETS - NET           |                                                                                 |                           | 1,127,353 |                        |           | 2,474                      |        |              | 2,003     |              |          
|INVESTMENT IN AFFILIATES                          |                                                                                 |                           | 655,673   |                        |           |                           |        |              |          |              |          
|DUE FROM AFFILIATES                               |                                                                                 |                           | (5,870    | )                      |           | 14,039                     |        |              | 576,942   |              |          
|                                                  |                                                                                 |                           |           |                        |           |                            |        |              |           |              |          
|                                                  |                                                                                 | TOTAL ASSETS              |           | $                      | 4,950,990 |                            | $      | 52,668       |           | $            | 1,884,976
|                                                  |                                                                                 |                           |           |                        |           |                            |        |              |           |              |          
|LIABILITIES AND STOCKHOLDER'S EQUITY              |                                                                                 |                           |           |                        |           |                            |        |              |           |              |          
|CURRENT LIABILITIES:                              |                                                                                 |                           |           |                        |           |                            |        |              |           |              |          
|                                                  | Accounts payable and accrued liabilities                                        |                           | $         | 75,600                 |           | $                          | 11,820 |              | $         | 1,199        |          
|                                                  | Current portion of long-term debt                                               |                           |           | 12,400                 |           |                            |       |              |           |             |          
|                                                  | Current portion of satellite incentive obligations                              |                           |           | 12,260                 |           |                            |       |              |           |             |          
|                                                  | Accrued interest payable                                                        |                           |           | 36,079                 |           |                            |       |              |           | 65,658       |          
|                                                  | Dividends payable                                                               |                           |           | 47,507                 |           |                            |       |              |           |             |          
|                                                  | Deferred gains and revenues                                                     |                           |           | 15,016                 |           |                            | 2,961  |              |           |             |          
|                                                  |                                                                                 |                           |           |                        |           |                            |        |              |           |              |          
|                                                  |                                                                                 | Total current liabilities |           |                        | 198,862   |                            |        | 14,781       |           |              | 66,857   
|                                                  | LONG-TERM DEBT                                                                  |                           |           | 2,923,700              |           |                            |       |              |           | 840,000      |          
|                                                  | DEFERRED INCOME TAXES                                                           |                           |           | 27,452                 |           |                            | 67     |              |           |             |          
|                                                  | DEFERRED CREDITS AND OTHER (principally customer deposits and deferred revenue) |                           |           | 139,894                |           |                            | 560    |              |           | 146,166      |          
|                                                  | DUE TO AFFILIATES                                                               |                           |           | 576,942                |           |                            | 8,114  |              |           |             |          
|                                                  |                                                                                 |                           |           |                        |           |                            |        |              |           |              |          
|                                                  |                                                                                 | TOTAL LIABILITIES         |           |                        | 3,866,850 |                            |        | 23,522       |           |              | 1,053,023
|                                                  |                                                                                 |                           |           |                        |           |                            |        |              |           |              |          
|COMMITMENTS AND CONTINGENCIES                     |                                                                                 |                           |           |                        |           |                            |        |              |           |              |          
|STOCKHOLDER'S EQUITY:                             |                                                                                 |                           |           |                        |           |                            |        |              |           |              |          
|                                                  | Common stock, $0.01 par value                                                   |                           |           |                       |           |                            |       |              |           |             |          
|                                                  | Additional paid-in-capital                                                      |                           |           | 788,169                |           |                            | 10,069 |              |           | 645,604      |          
|                                                  | Retained earnings                                                               |                           |           | 296,264                |           |                            | 22,495 |              |           | 186,349      |          
|                                                  | Accumulated other comprehensive loss                                            |                           |           | (293                   | )         |                            |       |              |           |             |          
|                                                  | Other stockholder's equity                                                      |                           |           |                       |           |                            | (3,418 | )            |           |             |          
|                                                  |                                                                                 |                           |           |                        |           |                            |        |              |           |              |          
|                                                  | TOTAL STOCKHOLDER'S EQUITY                                                      |                           |           | 1,084,140              |           |                            | 29,146 |              |           | 831,953      |          
|                                                  |                                                                                 |                           |           |                        |           |                            |        |              |           |              |          
|                                                  | TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                                      |                           | $         | 4,950,990              |           | $                          | 52,668 |              | $         | 1,884,976    |          
|                                                  |                                                                                 |                           |           |                        |           |                            |        |              |           |              |          

27

---



PANAMSAT CORPORATION  CONSOLIDATING STATEMENTS OF CASH FLOWS  FOR THE SIX MONTHS ENDED JUNE 30, 2004 (UNAUDITED)  (IN THOUSANDS)

|                                                    |                                                                                          | PanAmSat
Corporation                                           |          | Guarantor
Subsidiaries |         | Non-Guarantor
Subsidiaries |       | Eliminations |       | Consolidated |       
|--------------------------------------------------- | ---------------------------------------------------------------------------------------- | -------------------------------------------------------------- | -------- | ---------------------- | ------- | -------------------------- | ----- | ------------ | ----- | ------------ | ------
|CASH FLOWS FROM OPERATING ACTIVITIES:               |                                                                                          |                                                                |          |                        |         |                            |       |              |       |              |       
|                                                    | Net income (loss)                                                                        |                                                                | $        | (27,750                | )       | $                          | 2,733 |              | $     | 3,754        |       
|                                                    | Adjustments to reconcile net income (loss) to net cash provided by operating activities: |                                                                |          |                        |         |                            |       |              |       |              |       
|                                                    |                                                                                          | Depreciation and amortization                                  |          |                        | 145,485 |                            |       | 947          |       |              | 215   
|                                                    |                                                                                          | Deferred income taxes                                          |          |                        | (30,528 | )                          |       |             |       |              |      
|                                                    |                                                                                          | Amortization of debt issuance costs and other deferred charges |          |                        | 3,962   |                            |       |             |       |              |      
|                                                    |                                                                                          | Provision for uncollectible receivables                        |          |                        | 30,456  |                            |       |             |       |              |      
|                                                    |                                                                                          | Loss on early extinguishment of debt                           |          |                        | 5,455   |                            |       |             |       |              |      
|                                                    |                                                                                          | Satellite impairment loss                                      |          |                        | 99,946  |                            |       |             |       |              |      
|                                                    |                                                                                          | Facilities restructuring and severance costs                   |          |                        | 2,021   |                            |       |             |       |              |      
|                                                    |                                                                                          | Other non-cash items                                           |          |                        | (3,001  | )                          |       | (139         | )     |              | (68   
|                                                    | Changes in assets and liabilities:                                                       |                                                                |          |                        |         |                            |       |              |       |              |       
|                                                    |                                                                                          | Collections on investments in sales-type leases                |          |                        | 12,427  |                            |       |             |       |              |      
|                                                    |                                                                                          | Operating leases and other receivables                         |          |                        | (5,379  | )                          |       | 6,902        |       |              | (2,706
|                                                    |                                                                                          | Prepaid expenses and other assets                              |          |                        | 90      |                            |       | (7,203       | )     |              | 12    
|                                                    |                                                                                          | Accounts payable and accrued liabilities                       |          |                        | (20,991 | )                          |       | 1,297        |       |              | (30   
|                                                    |                                                                                          | Deferred gains and revenues                                    |          |                        | 8,209   |                            |       | (3,857       | )     |              |      
|                                                    |                                                                                          |                                                                |          |                        |         |                            |       |              |       |              |       
|NET CASH PROVIDED BY OPERATING ACTIVITIES           |                                                                                          |                                                                | 220,402  |                        |         | 680                        |       |              | 1,177 |              |       
|                                                    |                                                                                          |                                                                |          |                        |         |                            |       |              |       |              |       
|CASH FLOWS FROM INVESTING ACTIVITIES:               |                                                                                          |                                                                |          |                        |         |                            |       |              |       |              |       
|                                                    | Capital expenditures (including capitalized interest)                                    |                                                                |          | (83,886                | )       |                            |      |              |       |             |       
|                                                    | Insurance proceeds from satellite recoveries                                             |                                                                |          | 286,915                |         |                            |      |              |       |             |       
|                                                    | Net sales of short-term investments                                                      |                                                                |          | 170,659                |         |                            |      |              |       |             |       
|                                                    | Acquisitions, net of cash acquired                                                       |                                                                |          |                       |         |                            | (522  | )            |       |             |       
|                                                    |                                                                                          |                                                                |          |                        |         |                            |       |              |       |              |       
|NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES |                                                                                          |                                                                | 373,688  |                        |         | (522                       | )     |              |      |              |       
|                                                    |                                                                                          |                                                                |          |                        |         |                            |       |              |       |              |       
|CASH FLOWS FROM FINANCING ACTIVITIES:               |                                                                                          |                                                                |          |                        |         |                            |       |              |       |              |       
|                                                    | Repayments of long-term debt                                                             |                                                                |          | (350,000               | )       |                            |      |              |       |             |       
|                                                    | New incentive obligations                                                                |                                                                |          | 16,250                 |         |                            |      |              |       |             |       
|                                                    | Repayments of incentive obligations                                                      |                                                                |          | (6,818                 | )       |                            |      |              |       |             |       
|                                                    | Other equity related transactions                                                        |                                                                |          | 3,493                  |         |                            |      |              |       |             |       
|                                                    |                                                                                          |                                                                |          |                        |         |                            |       |              |       |              |       
|NET CASH USED IN FINANCING ACTIVITIES               |                                                                                          |                                                                | (337,075 | )                      |         |                           |       |              |      |              |       
|                                                    |                                                                                          |                                                                |          |                        |         |                            |       |              |       |              |       
|EFFECT OF EXCHANGE RATE CHANGES ON CASH             |                                                                                          |                                                                | (136     | )                      |         |                           |       |              |      |              |       
|                                                    |                                                                                          |                                                                |          |                        |         |                            |       |              |       |              |       
|NET INCREASE IN CASH AND CASH EQUIVALENTS           |                                                                                          |                                                                | 256,879  |                        |         | 158                        |       |              | 1,177 |              |       
|CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD      |                                                                                          |                                                                | 174,363  |                        |         | 342                        |       |              | 1,382 |              |       
|                                                    |                                                                                          |                                                                |          |                        |         |                            |       |              |       |              |       
|CASH AND CASH EQUIVALENTS, END OF PERIOD            |                                                                                          | $                                                              | 431,242  |                        | $       | 500                        |       | $            | 2,559 |              | $     
|                                                    |                                                                                          |                                                                |          |                        |         |                            |       |              |       |              |       

28

---



PANAMSAT CORPORATION  CONSOLIDATING STATEMENTS OF CASH FLOWS  FOR THE SIX MONTHS ENDED JUNE 30, 2005 (UNAUDITED)  (IN THOUSANDS)

|                                                    |                                                                                          | PanAmSat
Corporation                                           |         | Guarantor
Subsidiaries |         | Non-Guarantor
Subsidiaries |       | Eliminations |       | Consolidated |         
|--------------------------------------------------- | ---------------------------------------------------------------------------------------- | -------------------------------------------------------------- | ------- | ---------------------- | ------- | -------------------------- | ----- | ------------ | ----- | ------------ | --------
|CASH FLOWS FROM OPERATING ACTIVITIES:               |                                                                                          |                                                                |         |                        |         |                            |       |              |       |              |         
|                                                    | Net income (loss)                                                                        |                                                                | $       | (143,024               | )       | $                          | 3,793 |              | $     | 126,988      |         
|                                                    | Adjustments to reconcile net income (loss) to net cash provided by operating activities: |                                                                |         |                        |         |                            |       |              |       |              |         
|                                                    |                                                                                          | Depreciation and amortization                                  |         |                        | 14,199  |                            |       | 991          |       |              | 121,740 
|                                                    |                                                                                          | Deferred income taxes                                          |         |                        | (73,448 | )                          |       |             |       |              | 68,504  
|                                                    |                                                                                          | Amortization of debt issuance costs and other deferred charges |         |                        | 9,749   |                            |       |             |       |              |        
|                                                    |                                                                                          | Loss on undesignated interest rate swap                        |         |                        | 18,637  |                            |       |             |       |              |        
|                                                    |                                                                                          | Provision for uncollectible receivables                        |         |                        | 33      |                            |       |             |       |              |        
|                                                    |                                                                                          | Loss on early extinguishment of debt                           |         |                        | 24,161  |                            |       |             |       |              |        
|                                                    |                                                                                          | Facilities restructuring and severance costs                   |         |                        | 3,765   |                            |       |             |       |              |        
|                                                    |                                                                                          | Reversal of sales-type lease liabilities                       |         |                        | (4,303  | )                          |       |             |       |              |        
|                                                    |                                                                                          | Loss on termination of sales-type lease                        |         |                        | 2,307   |                            |       |             |       |              |        
|                                                    |                                                                                          | Other non-cash items                                           |         |                        | 8,214   |                            |       | (562         | )     |              | (9,316  
|                                                    | Changes in assets and liabilities:                                                       |                                                                |         |                        |         |                            |       |              |       |              |         
|                                                    |                                                                                          | Collections on investments in sales-type leases                |         |                        | 13,219  |                            |       |             |       |              |        
|                                                    |                                                                                          | Operating leases and other receivables                         |         |                        | (36,597 | )                          |       | 4,804        |       |              | 1,449   
|                                                    |                                                                                          | Prepaid expenses and other assets                              |         |                        | 2,323   |                            |       | 2,155        |       |              | (872    
|                                                    |                                                                                          | Accounts payable and accrued liabilities                       |         |                        | (19,953 | )                          |       | 1,007        |       |              | 36,660  
|                                                    |                                                                                          | Due from affiliates                                            |         |                        | 6,414   |                            |       | (104         | )     |              | 885     
|                                                    |                                                                                          | Due to affiliates                                              |         |                        | 346,893 |                            |       | (7,195       | )     |              | (346,768
|                                                    |                                                                                          | Deferred gains and revenues                                    |         |                        | (3,723  | )                          |       | (4,918       | )     |              |        
|                                                    |                                                                                          |                                                                |         |                        |         |                            |       |              |       |              |         
|NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES |                                                                                          |                                                                | 168,866 |                        |         | (29                        | )     |              | (730  | )            |         
|                                                    |                                                                                          |                                                                |         |                        |         |                            |       |              |       |              |         
|CASH FLOWS FROM INVESTING ACTIVITIES:               |                                                                                          |                                                                |         |                        |         |                            |       |              |       |              |         
|                                                    | Capital expenditures (including capitalized interest)                                    |                                                                |         | (65,959                | )       |                            | 29    |              |       | 128          |         
|                                                    | Proceeds from sale of teleport                                                           |                                                                |         | 3,161                  |         |                            |      |              |       |             |         
|                                                    |                                                                                          |                                                                |         |                        |         |                            |       |              |       |              |         
|NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES |                                                                                          |                                                                | (62,798 | )                      |         | 29                         |       |              | 128   |              |         
|                                                    |                                                                                          |                                                                |         |                        |         |                            |       |              |       |              |         
|CASH FLOWS FROM FINANCING ACTIVITIES:               |                                                                                          |                                                                |         |                        |         |                            |       |              |       |              |         
|                                                    | Repayments of long-term debt                                                             |                                                                |         | (671,900               | )       |                            |      |              |       |             |         
|                                                    | Contribution of dividends to parent                                                      |                                                                |         | (5,278                 | )       |                            |      |              |       |             |         
|                                                    | Capital contribution by parent                                                           |                                                                |         | 658,350                |         |                            |      |              |       |             |         
|                                                    | Capitalized debt issuance costs                                                          |                                                                |         | (632                   | )       |                            |      |              |       |             |         
|                                                    | Repayments of incentive obligations                                                      |                                                                |         | (6,441                 | )       |                            |      |              |       |             |         
|                                                    |                                                                                          |                                                                |         |                        |         |                            |       |              |       |              |         
|NET CASH USED IN FINANCING ACTIVITIES               |                                                                                          |                                                                | (25,901 | )                      |         |                           |       |              |      |              |         
|                                                    |                                                                                          |                                                                |         |                        |         |                            |       |              |       |              |         
|EFFECT OF EXCHANGE RATE CHANGES ON CASH             |                                                                                          |                                                                | 1,247   |                        |         |                           |       |              |      |              |         
|                                                    |                                                                                          |                                                                |         |                        |         |                            |       |              |       |              |         
|NET INCREASE IN CASH AND CASH EQUIVALENTS           |                                                                                          |                                                                | 81,414  |                        |         |                           |       |              | (602  | )            |         
|CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD      |                                                                                          |                                                                | 29,897  |                        |         |                           |       |              | 8,710 |              |         
|                                                    |                                                                                          |                                                                |         |                        |         |                            |       |              |       |              |         
|CASH AND CASH EQUIVALENTS, END OF PERIOD            |                                                                                          | $                                                              | 111,311 |                        | $       |                           |       | $            | 8,108 |              | $       
|                                                    |                                                                                          |                                                                |         |                        |         |                            |       |              |       |              |         

29

---





9% Senior Notes Due 2014

Our 9% senior notes due 2014 are unsecured, and are, or will be, as the case may be, unconditionally guaranteed by each of our existing and certain subsequently
acquired or organized domestic restricted subsidiaries. In the third and fourth quarters of 2004, we formed new domestic subsidiaries, which own our satellites. These subsidiaries are guarantors of
our 9% senior notes due 2014. As a result, we are now required to present condensed consolidating financial information for our company and these domestic restricted subsidiaries within the notes to
our consolidated financial statements in accordance with the criteria established for parent companies in the SEC's Regulation S-X, Rule 3-10(f). Prior to the
second quarter of 2004, all of our subsidiaries, other than the subsidiary guarantors, were minor (as defined in the SEC's Regulation S-X, Rule 3-10(h)).
Accordingly, financial information for these other non-guarantor subsidiaries is not separately presented for periods prior to April 1, 2004.

The
following condensed consolidating financial information presents the results of operations, financial position and cash flows of PanAmSat Corporation, the Guarantor Subsidiaries
(including our newly formed satellite operating companies) and the eliminations necessary to arrive at the information for our company on a consolidated basis as of December 31, 2004 and
June 30, 2005 and for the three and six months ended June 30, 2004 and 2005. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and
transactions.

PANAMSAT CORPORATION
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED JUNE 30, 2004 (UNAUDITED)
(IN THOUSANDS)

|                                  |                                                                     | PanAmSat
Corporation               |         | Guarantor
Subsidiaries |         | Non-Guarantor
Subsidiaries |         | Eliminations |       | Consolidated
|--------------------------------- | ------------------------------------------------------------------- | ---------------------------------- | ------- | ---------------------- | ------- | -------------------------- | ------- | ------------ | ----- | ------------
|REVENUES:                         |                                                                     |                                    |         |                        |         |                            |         |              |       |             
|                                  | Operating leases, satellite services and other                      |                                    | $       | 184,141                |         | $                          | 187,985 |              | $     | 6,559       
|                                  | Outright sales and sales-type leases                                |                                    |         | 4,093                  |         |                            |        |              |       |            
|                                  |                                                                     |                                    |         |                        |         |                            |         |              |       |             
|                                  |                                                                     | Total revenues                     |         |                        | 188,234 |                            |         | 187,985      |       |             
|                                  |                                                                     |                                    |         |                        |         |                            |         |              |       |             
|OPERATING COSTS AND EXPENSES:     |                                                                     |                                    |         |                        |         |                            |         |              |       |             
|                                  | Depreciation and amortization                                       |                                    |         | 9,794                  |         |                            | 61,451  |              |       | 67          
|                                  | Direct operating costs (exclusive of depreciation and amortization) |                                    |         | 167,930                |         |                            | 47,345  |              |       | 845         
|                                  | Selling, general and administrative expenses                        |                                    |         | 45,947                 |         |                            | 1,489   |              |       | 2,320       
|                                  | Facilities restructuring and severance cost                         |                                    |         | 573                    |         |                            |        |              |       |            
|                                  | Transaction-related costs                                           |                                    |         | 500                    |         |                            |        |              |       |            
|                                  |                                                                     |                                    |         |                        |         |                            |         |              |       |             
|                                  |                                                                     | Total operating costs and expenses |         |                        | 224,744 |                            |         | 110,285      |       |             
|                                  |                                                                     |                                    |         |                        |         |                            |         |              |       |             
|INCOME (LOSS) FROM OPERATIONS     |                                                                     |                                    | (36,510 | )                      |         | 77,700                     |         |              | 3,327 |             
|INTEREST EXPENSE (INCOME) - Net   |                                                                     |                                    | 33,694  |                        |         | (68                        | )       |              | (3    | )           
|                                  |                                                                     |                                    |         |                        |         |                            |         |              |       |             
|INCOME (LOSS) BEFORE INCOME TAXES |                                                                     |                                    | (70,204 | )                      |         | 77,768                     |         |              | 3,330 |             
|INCOME TAX EXPENSE (BENEFIT)      |                                                                     |                                    | (28,307 | )                      |         | 28,403                     |         |              | 132   |             
|                                  |                                                                     |                                    |         |                        |         |                            |         |              |       |             
|NET INCOME (LOSS)                 |                                                                     | $                                  | (41,897 | )                      | $       | 49,365                     |         | $            | 3,198 |             
|                                  |                                                                     |                                    |         |                        |         |                            |         |              |       |             

30

---



PANAMSAT CORPORATION  CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS  FOR THE THREE MONTHS ENDED JUNE 30, 2005 (UNAUDITED)  (IN THOUSANDS)

|                                  |                                                                     | PanAmSat
Corporation               |          | Guarantor
Subsidiaries |         | Non-Guarantor
Subsidiaries |         | Eliminations |       | Consolidated |      
|--------------------------------- | ------------------------------------------------------------------- | ---------------------------------- | -------- | ---------------------- | ------- | -------------------------- | ------- | ------------ | ----- | ------------ | -----
|REVENUES:                         |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|                                  | Operating leases, satellite services and other                      |                                    | $        | 198,491                |         | $                          | 226,848 |              | $     | 5,723        |      
|                                  | Outright sales and sales-type leases                                |                                    |          | 3,507                  |         |                            |        |              |       |             |      
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|                                  |                                                                     | Total revenues                     |          |                        | 201,998 |                            |         | 226,848      |       |              | 5,723
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|OPERATING COSTS AND EXPENSES:     |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|                                  | Cost of outright sales and sales-type leases                        |                                    |          | (1,450                 | )       |                            |        |              |       |             |      
|                                  | Depreciation and amortization                                       |                                    |          | 6,914                  |         |                            | 60,184  |              |       | 67           |      
|                                  | Direct operating costs (exclusive of depreciation and amortization) |                                    |          | 208,730                |         |                            | 45,588  |              |       | 290          |      
|                                  | Selling, general and administrative expenses                        |                                    |          | 17,618                 |         |                            | 1,715   |              |       | 232          |      
|                                  | Loss on undesignated interest rate swap                             |                                    |          | 18,637                 |         |                            |        |              |       |             |      
|                                  | Facilities restructuring and severance costs                        |                                    |          | 202                    |         |                            | 214     |              |       |             |      
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|                                  |                                                                     | Total operating costs and expenses |          |                        | 250,651 |                            |         | 107,701      |       |              | 589  
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|INCOME (LOSS) FROM OPERATIONS     |                                                                     |                                    | (48,653  | )                      |         | 119,147                    |         |              | 5,134 |              |      
|INTEREST EXPENSE (INCOME) - Net   |                                                                     |                                    | 76,022   |                        |         | 18,848                     |         |              | (94   | )            |      
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|INCOME (LOSS) BEFORE INCOME TAXES |                                                                     |                                    | (124,675 | )                      |         | 100,299                    |         |              | 5,228 |              |      
|INCOME TAX EXPENSE (BENEFIT)      |                                                                     |                                    | (37,334  | )                      |         | 36,788                     |         |              | 274   |              |      
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|NET INCOME (LOSS)                 |                                                                     | $                                  | (87,341  | )                      | $       | 63,511                     |         | $            | 4,954 |              | $    
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      

31

---



PANAMSAT CORPORATION  CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS  FOR THE SIX MONTHS ENDED JUNE 30, 2004 (UNAUDITED)  (IN THOUSANDS)

|                                  |                                                                     | PanAmSat
Corporation               |          | Guarantor
Subsidiaries |         | Non-Guarantor
Subsidiaries |         | Eliminations |       | Consolidated |      
|--------------------------------- | ------------------------------------------------------------------- | ---------------------------------- | -------- | ---------------------- | ------- | -------------------------- | ------- | ------------ | ----- | ------------ | -----
|REVENUES:                         |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|                                  | Operating leases, satellite services and other                      |                                    | $        | 368,348                |         | $                          | 378,083 |              | $     | 9,615        |      
|                                  | Outright sales and sales-type leases                                |                                    |          | 8,358                  |         |                            |        |              |       |             |      
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|                                  |                                                                     | Total revenues                     |          |                        | 376,706 |                            |         | 378,083      |       |              | 9,615
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|OPERATING COSTS AND EXPENSES:     |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|                                  | Depreciation and amortization                                       |                                    |          | 20,479                 |         |                            | 125,953 |              |       | 215          |      
|                                  | Direct operating costs (exclusive of depreciation and amortization) |                                    |          | 337,774                |         |                            | 92,998  |              |       | 1,212        |      
|                                  | Selling, general and administrative expenses                        |                                    |          | 59,307                 |         |                            | 3,809   |              |       | 4,189        |      
|                                  | Transaction-related costs                                           |                                    |          | 500                    |         |                            |        |              |       |             |      
|                                  | Facilities restructuring and severance cost                         |                                    |          | 2,428                  |         |                            |        |              |       |             |      
|                                  | Satellite impairment loss                                           |                                    |          |                       |         |                            | 99,946  |              |       |             |      
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|                                  |                                                                     | Total operating costs and expenses |          |                        | 420,488 |                            |         | 322,706      |       |              | 5,616
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|INCOME (LOSS) FROM OPERATIONS     |                                                                     |                                    | (43,782  | )                      |         | 55,377                     |         |              | 3,999 |              |      
|INTEREST EXPENSE (INCOME) - Net   |                                                                     |                                    | 64,844   |                        |         | (130                       | )       |              | (5    | )            |      
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|INCOME (LOSS) BEFORE INCOME TAXES |                                                                     |                                    | (108,626 | )                      |         | 55,507                     |         |              | 4,004 |              |      
|INCOME TAX EXPENSE (BENEFIT)      |                                                                     |                                    | (48,356  | )                      |         | 20,254                     |         |              | 250   |              |      
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      
|NET INCOME (LOSS)                 |                                                                     | $                                  | (60,270  | )                      | $       | 35,253                     |         | $            | 3,754 |              | $    
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |      

32

---



PANAMSAT CORPORATION  CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS  FOR THE SIX MONTHS ENDED JUNE 30, 2005 (UNAUDITED)  (IN THOUSANDS)

|                                  |                                                                     | PanAmSat
Corporation               |          | Guarantor
Subsidiaries |         | Non-Guarantor
Subsidiaries |         | Eliminations |       | Consolidated |       
|--------------------------------- | ------------------------------------------------------------------- | ---------------------------------- | -------- | ---------------------- | ------- | -------------------------- | ------- | ------------ | ----- | ------------ | ------
|REVENUES:                         |                                                                     |                                    |          |                        |         |                            |         |              |       |              |       
|                                  | Operating leases, satellite services and other                      |                                    | $        | 397,570                |         | $                          | 447,403 |              | $     | 11,218       |       
|                                  | Outright sales and sales-type leases                                |                                    |          | 7,114                  |         |                            |        |              |       |             |       
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |       
|                                  |                                                                     | Total revenues                     |          |                        | 404,684 |                            |         | 447,403      |       |              | 11,218
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |       
|OPERATING COSTS AND EXPENSES:     |                                                                     |                                    |          |                        |         |                            |         |              |       |              |       
|                                  | Cost of outright sales and sales-type leases                        |                                    |          | (4,303                 | )       |                            |        |              |       |             |       
|                                  | Depreciation and amortization                                       |                                    |          | 14,199                 |         |                            | 122,588 |              |       | 143          |       
|                                  | Direct operating costs (exclusive of depreciation and amortization) |                                    |          | 419,091                |         |                            | 89,654  |              |       | 738          |       
|                                  | Selling, general and administrative expenses                        |                                    |          | 32,698                 |         |                            | 3,093   |              |       | 2,129        |       
|                                  | Loss on undesignated interest rate swap                             |                                    |          | 18,637                 |         |                            |        |              |       |             |       
|                                  | Sponsor management fees                                             |                                    |          | 10,444                 |         |                            |        |              |       |             |       
|                                  | Loss on termination of sales-type lease                             |                                    |          | 2,307                  |         |                            |        |              |       |             |       
|                                  | Facilities restructuring and severance costs                        |                                    |          | 3,370                  |         |                            | 395     |              |       |             |       
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |       
|                                  |                                                                     | Total operating costs and expenses |          |                        | 496,443 |                            |         | 215,730      |       |              | 3,010 
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |       
|INCOME (LOSS) FROM OPERATIONS     |                                                                     |                                    | (91,759  | )                      |         | 231,673                    |         |              | 8,208 |              |       
|INTEREST EXPENSE (INCOME) - Net   |                                                                     |                                    | 126,273  |                        |         | 37,428                     |         |              | (98   | )            |       
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |       
|INCOME (LOSS) BEFORE INCOME TAXES |                                                                     |                                    | (218,032 | )                      |         | 194,245                    |         |              | 8,306 |              |       
|INCOME TAX EXPENSE (BENEFIT)      |                                                                     |                                    | (75,008  | )                      |         | 71,274                     |         |              | 496   |              |       
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |       
|NET INCOME (LOSS)                 |                                                                     | $                                  | (143,024 | )                      | $       | 122,971                    |         | $            | 7,810 |              | $     
|                                  |                                                                     |                                    |          |                        |         |                            |         |              |       |              |       

33

---





PANAMSAT CORPORATION  CONDENSED CONSOLIDATING BALANCE SHEETS  AT DECEMBER 31, 2004 (UNAUDITED)  (IN THOUSANDS, EXCEPT SHARE DATA)

|                                                                                                                 |                                                    | PanAmSat
Corporation                       |           | Guarantor
Subsidiaries |           | Non-Guarantor
Subsidiaries |        | Eliminations |           | Consolidated |          
|---------------------------------------------------------------------------------------------------------------- | -------------------------------------------------- | ------------------------------------------ | --------- | ---------------------- | --------- | -------------------------- | ------ | ------------ | --------- | ------------ | ---------
|ASSETS                                                                                                           |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|CURRENT ASSETS:                                                                                                  |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 | Cash and cash equivalents                          |                                            | $         | 29,897                 |           | $                          |       |              | $         | 8,710        |          
|                                                                                                                 | Accounts receivable - net                          |                                            |           | 38,807                 |           |                            | 26,686 |              |           | 3,887        |          
|                                                                                                                 | Net investment in sales-type leases                |                                            |           | 24,776                 |           |                            |       |              |           |             |          
|                                                                                                                 | Prepaid expenses and other current assets          |                                            |           | 47,075                 |           |                            | 6,949  |              |           | 105          |          
|                                                                                                                 | Deferred income taxes                              |                                            |           | 7,817                  |           |                            |       |              |           |             |          
|                                                                                                                 | Assets held for sale                               |                                            |           | 3,300                  |           |                            |       |              |           |             |          
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 |                                                    | Total current assets                       |           |                        | 151,672   |                            |        | 33,635       |           |              | 12,702   
|SATELLITES AND OTHER PROPERTY AND EQUIPMENT - Net                                                                |                                                    |                                            | 533,141   |                        |           | 3,836                      |        |              | 1,418,687 |              |          
|NET INVESTMENT IN SALES-TYPE LEASES                                                                              |                                                    |                                            | 74,990    |                        |           |                           |        |              |          |              |          
|GOODWILL                                                                                                         |                                                    |                                            | 2,237,107 |                        |           | 7,024                      |        |              |          |              |          
|DEFERRED CHARGES AND OTHER ASSETS - Net                                                                          |                                                    |                                            | 1,157,120 |                        |           | 1,322                      |        |              | 1,427     |              |          
|INVESTMENT IN AFFILIATES                                                                                         |                                                    |                                            | 1,815,112 |                        |           |                           |        |              |          |              |          
|DUE FROM AFFILIATES                                                                                              |                                                    |                                            | 1,375     |                        |           | 7,911                      |        |              | 2,081,700 |              |          
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 |                                                    | TOTAL ASSETS                               |           | $                      | 5,970,517 |                            | $      | 53,728       |           | $            | 3,514,516
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|LIABILITIES AND STOCKHOLDER'S EQUITY                                                                             |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|CURRENT LIABILITIES:                                                                                             |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 | Accounts payable and accrued liabilities           |                                            | $         | 55,784                 |           | $                          | 10,814 |              | $         | 1,893        |          
|                                                                                                                 | Current portion of long-term debt                  |                                            |           | 4,100                  |           |                            |       |              |           |             |          
|                                                                                                                 | Current portion of satellite incentive obligations |                                            |           | 13,148                 |           |                            |       |              |           |             |          
|                                                                                                                 | Accrued interest payable                           |                                            |           | 45,589                 |           |                            |       |              |           | 28,168       |          
|                                                                                                                 | Deferred gains and revenues                        |                                            |           | 18,953                 |           |                            | 7,665  |              |           |             |          
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 |                                                    | Total current liabilities                  |           |                        | 137,574   |                            |        | 18,479       |           |              | 30,061   
|LONG-TERM DEBT                                                                                                   |                                                    |                                            | 3,603,900 |                        |           |                           |        |              | 840,000   |              |          
|DEFERRED INCOME TAXES                                                                                            |                                                    |                                            | 33,723    |                        |           | 67                         |        |              |          |              |          
|DEFERRED CREDITS AND OTHER (principally customer deposits, satellite incentive obligations and deferred revenue) |                                                    |                                            | (4,019    | )                      |           | 542                        |        |              | 274,577   |              |          
|DUE TO AFFILIATES                                                                                                |                                                    |                                            | 2,081,700 |                        |           | 9,286                      |        |              |          |              |          
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 |                                                    | TOTAL LIABILITIES                          |           |                        | 5,852,878 |                            |        | 28,374       |           |              | 1,144,638
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|COMMITMENTS AND CONTINGENCIES                                                                                    |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|STOCKHOLDER'S EQUITY:                                                                                            |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 | Common stock, $0.01 par value                      |                                            |           |                       |           |                            |       |              |           |             |          
|                                                                                                                 | Additional paid-in capital                         |                                            |           | 129,817                |           |                            | 10,070 |              |           | 1,805,044    |          
|                                                                                                                 | Retained earnings                                  |                                            |           | (13,400                | )         |                            | 18,702 |              |           | 564,834      |          
|                                                                                                                 | Accumulated other comprehensive income             |                                            |           | 1,222                  |           |                            |       |              |           |             |          
|                                                                                                                 | Other stockholder's equity                         |                                            |           |                       |           |                            | (3,418 | )            |           |             |          
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 |                                                    | TOTAL STOCKHOLDER'S EQUITY                 |           |                        | 117,639   |                            |        | 25,354       |           |              | 2,369,878
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          
|                                                                                                                 |                                                    | TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY |           | $                      | 5,970,517 |                            | $      | 53,728       |           | $            | 3,514,516
|                                                                                                                 |                                                    |                                            |           |                        |           |                            |        |              |           |              |          

34

---



PANAMSAT CORPORATION  CONDENSED CONSOLIDATING BALANCE SHEETS  AT JUNE 30, 2005 (UNAUDITED)  (IN THOUSANDS, EXCEPT SHARE DATA)

|                                                                                |                                                    | PanAmSat
Corporation                       |           | Guarantor
Subsidiaries |           | Non-Guarantor
Subsidiaries |         | Eliminations |       | Consolidated |       
|------------------------------------------------------------------------------- | -------------------------------------------------- | ------------------------------------------ | --------- | ---------------------- | --------- | -------------------------- | ------- | ------------ | ----- | ------------ | ------
|ASSETS                                                                          |                                                    |                                            |           |                        |           |                            |         |              |       |              |       
|CURRENT ASSETS:                                                                 |                                                    |                                            |           |                        |           |                            |         |              |       |              |       
|                                                                                | Cash and cash equivalents                          |                                            | $         | 111,311                |           | $                          |        |              | $     | 8,108        |       
|                                                                                | Accounts receivable - net                          |                                            |           | 37,261                 |           |                            | 21,881  |              |       | 2,444        |       
|                                                                                | Net investment in sales-type leases                |                                            |           | 18,735                 |           |                            |        |              |       |             |       
|                                                                                | Prepaid expenses and other current assets          |                                            |           | 85,240                 |           |                            | 4,694   |              |       | 115          |       
|                                                                                | Deferred income taxes                              |                                            |           | 7,817                  |           |                            |        |              |       |             |       
|                                                                                |                                                    |                                            |           |                        |           |                            |         |              |       |              |       
|                                                                                |                                                    | Total current assets                       |           |                        | 260,364   |                            |         | 26,575       |       |              | 10,667
|SATELLITES AND OTHER PROPERTY AND EQUIPMENT - Net                               |                                                    |                                            | 607,342   |                        |           | 1,298,955                  |         |              | 534   |              |       
|NET INVESTMENT IN SALES-TYPE LEASES                                             |                                                    |                                            | 67,452    |                        |           |                           |         |              |      |              |       
|GOODWILL                                                                        |                                                    |                                            | 2,238,676 |                        |           | 5,455                      |         |              |      |              |       
|DEFERRED CHARGES AND OTHER ASSETS - NET                                         |                                                    |                                            | 1,127,353 |                        |           | 2,474                      |         |              | 2,003 |              |       
|INVESTMENT IN AFFILIATES                                                        |                                                    |                                            | 655,673   |                        |           |                           |         |              |      |              |       
|DUE FROM AFFILIATES                                                             |                                                    |                                            | (5,870    | )                      |           | 583,895                    |         |              | 7,086 |              |       
|                                                                                |                                                    |                                            |           |                        |           |                            |         |              |       |              |       
|                                                                                |                                                    | TOTAL ASSETS                               |           | $                      | 4,950,990 |                            | $       | 1,917,354    |       | $            | 20,290
|                                                                                |                                                    |                                            |           |                        |           |                            |         |              |       |              |       
|LIABILITIES AND STOCKHOLDER'S EQUITY                                            |                                                    |                                            |           |                        |           |                            |         |              |       |              |       
|CURRENT LIABILITIES:                                                            |                                                    |                                            |           |                        |           |                            |         |              |       |              |       
|                                                                                | Accounts payable and accrued liabilities           |                                            | $         | 75,600                 |           | $                          | 11,820  |              | $     | 1,199        |       
|                                                                                | Current portion of long-term debt                  |                                            |           | 12,400                 |           |                            |        |              |       |             |       
|                                                                                | Current portion of satellite incentive obligations |                                            |           | 12,260                 |           |                            |        |              |       |             |       
|                                                                                | Accrued interest payable                           |                                            |           | 36,079                 |           |                            | 65,658  |              |       |             |       
|                                                                                | Dividends payable                                  |                                            |           | 47,507                 |           |                            |        |              |       |             |       
|                                                                                | Deferred gains and revenues                        |                                            |           | 15,016                 |           |                            | 2,961   |              |       |             |       
|                                                                                |                                                    |                                            |           |                        |           |                            |         |              |       |              |       
|                                                                                |                                                    | Total current liabilities                  |           |                        | 198,862   |                            |         | 80,439       |       |              | 1,199 
|LONG-TERM DEBT                                                                  |                                                    |                                            | 2,923,700 |                        |           | 840,000                    |         |              |      |              |       
|DEFERRED INCOME TAXES                                                           |                                                    |                                            | 27,452    |                        |           | 67                         |         |              |      |              |       
|DEFERRED CREDITS AND OTHER (principally customer deposits and deferred revenue) |                                                    |                                            | 139,894   |                        |           | 146,637                    |         |              | 89    |              |       
|DUE TO AFFILIATES                                                               |                                                    |                                            | 576,942   |                        |           | 8,114                      |         |              |      |              |       
|                                                                                |                                                    |                                            |           |                        |           |                            |         |              |       |              |       
|                                                                                |                                                    | TOTAL LIABILITIES                          |           |                        | 3,866,850 |                            |         | 1,075,257    |       |              | 1,288 
|                                                                                |                                                    |                                            |           |                        |           |                            |         |              |       |              |       
|COMMITMENTS AND CONTINGENCIES                                                   |                                                    |                                            |           |                        |           |                            |         |              |       |              |       
|STOCKHOLDER'S EQUITY:                                                           |                                                    |                                            |           |                        |           |                            |         |              |       |              |       
|                                                                                | Common stock, $0.01 par value                      |                                            |           |                       |           |                            |        |              |       |             |       
|                                                                                | Additional paid-in-capital                         |                                            |           | 788,169                |           |                            | 656,686 |              |       | (1,013       | )     
|                                                                                | Retained earnings                                  |                                            |           | 296,264                |           |                            | 188,829 |              |       | 20,015       |       
|                                                                                | Accumulated other comprehensive loss               |                                            |           | (293                   | )         |                            |        |              |       |             |       
|                                                                                | Other stockholder's equity                         |                                            |           |                       |           |                            | (3,418  | )            |       |             |       
|                                                                                |                                                    |                                            |           |                        |           |                            |         |              |       |              |       
|                                                                                |                                                    | TOTAL STOCKHOLDER'S EQUITY                 |           |                        | 1,084,140 |                            |         | 842,097      |       |              | 19,002
|                                                                                |                                                    |                                            |           |                        |           |                            |         |              |       |              |       
|                                                                                |                                                    | TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY |           | $                      | 4,950,990 |                            | $       | 1,917,354    |       | $            | 20,290
|                                                                                |                                                    |                                            |           |                        |           |                            |         |              |       |              |       

35

---



PANAMSAT CORPORATION  CONSOLIDATING STATEMENTS OF CASH FLOWS  FOR THE SIX MONTHS ENDED JUNE 30, 2004 (UNAUDITED)  (IN THOUSANDS)

|                                                    |                                                                                          | PanAmSat
Corporation                                           |          | Guarantor
Subsidiaries |         | Non-Guarantor
Subsidiaries |         | Eliminations |       | Consolidated |       
|--------------------------------------------------- | ---------------------------------------------------------------------------------------- | -------------------------------------------------------------- | -------- | ---------------------- | ------- | -------------------------- | ------- | ------------ | ----- | ------------ | ------
|CASH FLOWS FROM OPERATING ACTIVITIES:               |                                                                                          |                                                                |          |                        |         |                            |         |              |       |              |       
|                                                    | Net income (loss)                                                                        |                                                                | $        | (60,270                | )       | $                          | 35,253  |              | $     | 3,754        |       
|                                                    | Adjustments to reconcile net income (loss) to net cash provided by operating activities: |                                                                |          |                        |         |                            |         |              |       |              |       
|                                                    |                                                                                          | Depreciation and amortization                                  |          |                        | 20,479  |                            |         | 125,953      |       |              | 215   
|                                                    |                                                                                          | Deferred income taxes                                          |          |                        | (49,220 | )                          |         | 18,692       |       |              |      
|                                                    |                                                                                          | Amortization of debt issuance costs and other deferred charges |          |                        | 3,962   |                            |         |             |       |              |      
|                                                    |                                                                                          | Provision for uncollectible receivables                        |          |                        | 30,456  |                            |         |             |       |              |      
|                                                    |                                                                                          | Loss on early extinguishment of debt                           |          |                        | 5,455   |                            |         |             |       |              |      
|                                                    |                                                                                          | Satellite impairment loss                                      |          |                        |        |                            |         | 99,946       |       |              |      
|                                                    |                                                                                          | Facilities restructuring and severance costs                   |          |                        | 2,021   |                            |         |             |       |              |      
|                                                    |                                                                                          | Other non-cash items                                           |          |                        | (3,001  | )                          |         | (139         | )     |              | (68   
|                                                    | Changes in assets and liabilities:                                                       |                                                                |          |                        |         |                            |         |              |       |              |       
|                                                    |                                                                                          | Collections on investments in sales-type leases                |          |                        | 12,427  |                            |         |             |       |              |      
|                                                    |                                                                                          | Operating leases and other receivables                         |          |                        | (5,379  | )                          |         | 6,902        |       |              | (2,706
|                                                    |                                                                                          | Prepaid expenses and other assets                              |          |                        | 2,488   |                            |         | (7,203       | )     |              | 198   
|                                                    |                                                                                          | Accounts payable and accrued liabilities                       |          |                        | (20,991 | )                          |         | (1,287       | )     |              | (30   
|                                                    |                                                                                          | Due from affiliates                                            |          |                        | (2,398  | )                          |         | (176,218     | )     |              | (186  
|                                                    |                                                                                          | Due to affiliates                                              |          |                        | 176,218 |                            |         | 2,584        |       |              |      
|                                                    |                                                                                          | Deferred gains and revenues                                    |          |                        | 8,209   |                            |         | (3,857       | )     |              |      
|                                                    |                                                                                          |                                                                |          |                        |         |                            |         |              |       |              |       
|NET CASH PROVIDED BY OPERATING ACTIVITIES           |                                                                                          |                                                                | 120,456  |                        |         | 100,626                    |         |              | 1,177 |              |       
|                                                    |                                                                                          |                                                                |          |                        |         |                            |         |              |       |              |       
|CASH FLOWS FROM INVESTING ACTIVITIES:               |                                                                                          |                                                                |          |                        |         |                            |         |              |       |              |       
|                                                    | Capital expenditures (including capitalized interest)                                    |                                                                |          | (83,886                | )       |                            |        |              |       |             |       
|                                                    | Insurance proceeds from satellite recoveries                                             |                                                                |          | 286,915                |         |                            |        |              |       |             |       
|                                                    | Net sales of short-term investments                                                      |                                                                |          | 170,659                |         |                            |        |              |       |             |       
|                                                    | Investments in affiliates                                                                |                                                                |          | 99,946                 |         |                            |        |              |       |             |       
|                                                    | Acquisitions, net of cash acquired                                                       |                                                                |          |                       |         |                            | (522    | )            |       |             |       
|                                                    |                                                                                          |                                                                |          |                        |         |                            |         |              |       |              |       
|NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES |                                                                                          |                                                                | 473,634  |                        |         | (522                       | )       |              |      |              |       
|                                                    |                                                                                          |                                                                |          |                        |         |                            |         |              |       |              |       
|CASH FLOWS FROM FINANCING ACTIVITIES:               |                                                                                          |                                                                |          |                        |         |                            |         |              |       |              |       
|                                                    | Repayments of long-term debt                                                             |                                                                |          | (350,000               | )       |                            |        |              |       |             |       
|                                                    | New incentive obligations                                                                |                                                                |          | 16,250                 |         |                            |        |              |       |             |       
|                                                    | Repayments of incentive obligations                                                      |                                                                |          | (6,818                 | )       |                            |        |              |       |             |       
|                                                    | Other equity related transactions                                                        |                                                                |          | 3,493                  |         |                            | (99,946 | )            |       |             |       
|                                                    |                                                                                          |                                                                |          |                        |         |                            |         |              |       |              |       
|NET CASH USED IN FINANCING ACTIVITIES               |                                                                                          |                                                                | (337,075 | )                      |         | (99,946                    | )       |              |      |              |       
|                                                    |                                                                                          |                                                                |          |                        |         |                            |         |              |       |              |       
|EFFECT OF EXCHANGE RATE CHANGES ON CASH             |                                                                                          |                                                                | (136     | )                      |         |                           |         |              |      |              |       
|                                                    |                                                                                          |                                                                |          |                        |         |                            |         |              |       |              |       
|NET INCREASE IN CASH AND CASH EQUIVALENTS           |                                                                                          |                                                                | 256,879  |                        |         | 158                        |         |              | 1,177 |              |       
|CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD      |                                                                                          |                                                                | 174,363  |                        |         | 342                        |         |              | 1,382 |              |       
|                                                    |                                                                                          |                                                                |          |                        |         |                            |         |              |       |              |       
|CASH AND CASH EQUIVALENTS, END OF PERIOD            |                                                                                          | $                                                              | 431,242  |                        | $       | 500                        |         | $            | 2,559 |              | $     
|                                                    |                                                                                          |                                                                |          |                        |         |                            |         |              |       |              |       

36

---



PANAMSAT CORPORATION  CONSOLIDATING STATEMENTS OF CASH FLOWS  FOR THE SIX MONTHS ENDED JUNE 30, 2005 (UNAUDITED)  (IN THOUSANDS)

|                                                    |                                                                                          | PanAmSat
Corporation                                           |         | Guarantor
Subsidiaries |         | Non-Guarantor
Subsidiaries |         | Eliminations |       | Consolidated |       
|--------------------------------------------------- | ---------------------------------------------------------------------------------------- | -------------------------------------------------------------- | ------- | ---------------------- | ------- | -------------------------- | ------- | ------------ | ----- | ------------ | ------
|CASH FLOWS FROM OPERATING ACTIVITIES:               |                                                                                          |                                                                |         |                        |         |                            |         |              |       |              |       
|                                                    | Net income (loss)                                                                        |                                                                | $       | (143,024               | )       | $                          | 122,971 |              | $     | 7,810        |       
|                                                    | Adjustments to reconcile net income (loss) to net cash provided by operating activities: |                                                                |         |                        |         |                            |         |              |       |              |       
|                                                    |                                                                                          | Depreciation and amortization                                  |         |                        | 14,199  |                            |         | 122,588      |       |              | 143   
|                                                    |                                                                                          | Deferred income taxes                                          |         |                        | (73,448 | )                          |         | 68,504       |       |              |      
|                                                    |                                                                                          | Amortization of debt issuance costs and other deferred charges |         |                        | 9,749   |                            |         |             |       |              |      
|                                                    |                                                                                          | Loss on undesignated interest rate swap                        |         |                        | 18,637  |                            |         |             |       |              |      
|                                                    |                                                                                          | Provision for uncollectible receivables                        |         |                        | 33      |                            |         |             |       |              |      
|                                                    |                                                                                          | Loss on early extinguishment of debt                           |         |                        | 24,161  |                            |         |             |       |              |      
|                                                    |                                                                                          | Facilities restructuring and severance costs                   |         |                        | 3,765   |                            |         |             |       |              |      
|                                                    |                                                                                          | Reversal of sales-type lease liabilities                       |         |                        | (4,303  | )                          |         |             |       |              |      
|                                                    |                                                                                          | Loss on termination of sales-type lease                        |         |                        | 2,307   |                            |         |             |       |              |      
|                                                    |                                                                                          | Other non-cash items                                           |         |                        | 8,214   |                            |         | (562         | )     |              | (9,316
|                                                    | Changes in assets and liabilities:                                                       |                                                                |         |                        |         |                            |         |              |       |              |       
|                                                    |                                                                                          | Collections on investments in sales-type leases                |         |                        | 13,219  |                            |         |             |       |              |      
|                                                    |                                                                                          | Operating leases and other receivables                         |         |                        | (36,597 | )                          |         | 4,804        |       |              | 1,449 
|                                                    |                                                                                          | Prepaid expenses and other assets                              |         |                        | 2,323   |                            |         | 2,155        |       |              | (872  
|                                                    |                                                                                          | Accounts payable and accrued liabilities                       |         |                        | (19,953 | )                          |         | 38,496       |       |              | (829  
|                                                    |                                                                                          | Due from affiliates                                            |         |                        | 6,414   |                            |         | (104         | )     |              | 885   
|                                                    |                                                                                          | Due to affiliates                                              |         |                        | 346,893 |                            |         | (353,963     | )     |              |      
|                                                    |                                                                                          | Deferred gains and revenues                                    |         |                        | (3,723  | )                          |         | (4,918       | )     |              |      
|                                                    |                                                                                          |                                                                |         |                        |         |                            |         |              |       |              |       
|NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES |                                                                                          |                                                                | 168,866 |                        |         | (29                        | )       |              | (730  | )            |       
|                                                    |                                                                                          |                                                                |         |                        |         |                            |         |              |       |              |       
|CASH FLOWS FROM INVESTING ACTIVITIES:               |                                                                                          |                                                                |         |                        |         |                            |         |              |       |              |       
|                                                    | Capital expenditures (including capitalized interest)                                    |                                                                |         | (65,959                | )       |                            | 29      |              |       | 128          |       
|                                                    | Proceeds from sale of teleport                                                           |                                                                |         | 3,161                  |         |                            |        |              |       |             |       
|                                                    |                                                                                          |                                                                |         |                        |         |                            |         |              |       |              |       
|NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES |                                                                                          |                                                                | (62,798 | )                      |         | 29                         |         |              | 128   |              |       
|                                                    |                                                                                          |                                                                |         |                        |         |                            |         |              |       |              |       
|CASH FLOWS FROM FINANCING ACTIVITIES:               |                                                                                          |                                                                |         |                        |         |                            |         |              |       |              |       
|                                                    | Repayments of long-term debt                                                             |                                                                |         | (671,900               | )       |                            |        |              |       |             |       
|                                                    | Contribution of dividends to parent                                                      |                                                                |         | (5,278                 | )       |                            |        |              |       |             |       
|                                                    | Capital contribution by parent                                                           |                                                                |         | 658,350                |         |                            |        |              |       |             |       
|                                                    | Capitalized debt issuance costs                                                          |                                                                |         | (632                   | )       |                            |        |              |       |             |       
|                                                    | Repayments of incentive obligations                                                      |                                                                |         | (6,441                 | )       |                            |        |              |       |             |       
|                                                    |                                                                                          |                                                                |         |                        |         |                            |         |              |       |              |       
|NET CASH USED IN FINANCING ACTIVITIES               |                                                                                          |                                                                | (25,901 | )                      |         |                           |         |              |      |              |       
|                                                    |                                                                                          |                                                                |         |                        |         |                            |         |              |       |              |       
|EFFECT OF EXCHANGE RATE CHANGES ON CASH             |                                                                                          |                                                                | 1,247   |                        |         |                           |         |              |      |              |       
|                                                    |                                                                                          |                                                                |         |                        |         |                            |         |              |       |              |       
|NET INCREASE IN CASH AND CASH EQUIVALENTS           |                                                                                          |                                                                | 81,414  |                        |         |                           |         |              | (602  | )            |       
|CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD      |                                                                                          |                                                                | 29,897  |                        |         |                           |         |              | 8,710 |              |       
|                                                    |                                                                                          |                                                                |         |                        |         |                            |         |              |       |              |       
|CASH AND CASH EQUIVALENTS, END OF PERIOD            |                                                                                          | $                                                              | 111,311 |                        | $       |                           |         | $            | 8,108 |              | $     
|                                                    |                                                                                          |                                                                |         |                        |         |                            |         |              |       |              |       

37

---



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

The following management's discussion and analysis should be read in conjunction with our management's discussion and analysis included in our Annual Report on
Form 10-K filed with the SEC on March 22, 2005, all amendments thereto, and all of our other filings filed with the SEC from March 22, 2005 through the date of this
report.

Management Overview

On March 22, 2005, Holdco consummated an initial public offering of 50 million shares of its common stock and used the net proceeds to make an
equity contribution to us of approximately $658.4 million and to pay a $200 million dividend to its then pre-existing stockholders. We used this equity contribution to repay
approximately $265.0 million of the borrowings under our Term Loan A Facility and on April 1, 2005, we redeemed $353.5 million, or 35%, of our 9% senior notes and paid a
redemption premium of $31.8 million to holders of those notes.

Our
board of directors adopted a dividend policy that became effective upon the closing of Holdco's initial public offering. Our dividend policy reflects an intention to distribute a
substantial portion of the cash generated by our business in excess of operating expenses and working capital requirements, interest and principal payments on our indebtedness and capital expenditures
as regular quarterly dividends to our sole stockholder, Holdco, for payment as a dividend to its stockholders. Consistent with this dividend policy, on April 15, 2005, we paid a partial quarter
dividend in the aggregate amount of approximately $5.28 million, and on July 14, 2005, we paid a full quarter dividend in the aggregate amount of approximately $47.5 million.

On
August 1, 2005, we formed a 50-50 joint venture with JSAT that will build and launch a Ku-band satellite to replace our SBS-6 satellite at
74 degrees west longitude. The satellite will be constructed over the next two years and is expected to be in service by late 2007. The total investment in this joint venture is expected to be
approximately $140 million, of which each of the joint venture partners is required to fund their 50% share beginning in early 2008.

In
July 2005, we signed an agreement for the purchase of multiple European orbital slots and a satellite with European, Middle East, Africa and Asia coverage. The agreement
provides for seller-provided insurance and purchase price installments contingent on the future performance of the satellite. This acquisition is expected to close in the third quarter of 2005,
subject to regulatory approvals and other conditions, and is expected to be funded from cash on hand.

Stock Split and Reverse Stock Split

In connection with the Recapitalization, on August 20, 2004, our board of directors effected an approximately 4.37 for 1 stock split of our common stock.
In addition, on December 17, 2004, we amended and restated our certificate of incorporation to effect a 1 for 200,000 reverse stock split of our common stock. Unless otherwise indicated, all
share and per share amounts, as well as the par value amounts and additional paid-in-capital amounts related to our shares, contained in this quarterly report have been
restated to give retroactive effect to the stock split and the reverse stock split.

38

---



Results of OperationsThree Months Ended June 30, 2004 and 2005

|                                                                    |  | Three Months Ended June 30, |         |  |   |         |  
|------------------------------------------------------------------- |  | --------------------------- | ------- |  | - | ------- | -
|
|
|
|Revenues                                                            |  |                             |         |  |   |         |  
|Operating leases, satellite services and other                      |  | $                           | 202,732 |  | $ | 210,345 |  
|Outright sales and sales-type leases                                |  |                             | 4,093   |  |   | 3,507   |  
|                                                                    |  |                             |         |  |   |         |  
|Total revenues                                                      |  |                             | 206,825 |  |   | 213,852 |  
|                                                                    |  |                             |         |  |   |         |  
|Costs and expenses                                                  |  |                             |         |  |   |         |  
|Cost of outright sales and sales-type leases                        |  |                             |        |  |   | (1,450  | )
|Depreciation and amortization expense                               |  |                             | 71,312  |  |   | 67,165  |  
|Direct operating costs (exclusive of depreciation and amortization) |  |                             | 40,167  |  |   | 33,891  |  
|Selling, general and administrative expenses                        |  |                             | 49,756  |  |   | 19,565  |  
|Loss on undesignated interest rate swap                             |  |                             |        |  |   | 18,637  |  
|Facilities restructuring and severance costs                        |  |                             | 573     |  |   | 416     |  
|Transaction-related costs                                           |  |                             | 500     |  |   |        |  
|                                                                    |  |                             |         |  |   |         |  
|Total operating costs and expenses                                  |  |                             | 162,308 |  |   | 138,224 |  
|                                                                    |  |                             |         |  |   |         |  
|Income from operations                                              |  |                             | 44,517  |  |   | 75,628  |  
|Interest expense - net                                              |  |                             | 33,623  |  |   | 94,776  |  
|                                                                    |  |                             |         |  |   |         |  
|Income (loss) before income taxes                                   |  |                             | 10,894  |  |   | (19,148 | )
|Income tax expense (benefit)                                        |  |                             | 228     |  |   | (272    | )
|                                                                    |  |                             |         |  |   |         |  
|Net income (loss)                                                   |  | $                           | 10,666  |  | $ | (18,876 | )
|                                                                    |  |                             |         |  |   |         |  

Certain
prior period FSS segment revenue amounts have been reclassified to different revenue service classifications to conform with the current period's presentation.
In-orbit back-up service revenues and TT&C services revenues, which were classified within other services revenues during the second quarter of 2004, have been reclassified to
video services revenues and network services revenues based upon the nature of the related customers' services. Additionally, consulting/technical services revenues, which were also classified within
other services revenues during the second quarter of 2004, have been reclassified to its own service classification. See explanations of changes in FSS segment revenue classifications within "FSS
SegmentFSS Revenue By Service-Type" below.

Total RevenuesThe increase in total revenues was primarily attributable to higher video services revenues of
$12.4 million, higher consulting/technical services revenues of $2.2 million, offset partially by a $7.5 million reduction in network services revenues as compared to 2004. (See
"Operating Segments" below).

Cost of Outright Sales and Sales-Type LeasesThe decrease in cost of sales-type leases during the
three months ended June 30, 2005 was due to the reversal of approximately $1.5 million of in-orbit insurance liabilities, representing previously recorded expenses for
sales-type leases on our Galaxy 4R satellite that are no longer insured. In April 2005, the insurance policy covering our Galaxy 4R satellite expired and was not
replaced, and, as a result, this satellite and its related assets are no longer insured.

39

---



Depreciation and Amortization ExpenseThe decrease in depreciation and amortization is due primarily to the following:



These
decreases were partially offset by higher depreciation of $7.0 million resulting from reduced end of life estimates for our Galaxy 10R, Galaxy 11,
PAS-1R and PAS-9 satellites.

Direct Operating Costs (exclusive of depreciation and amortization)The decrease in total direct operating costs, as compared
to the second quarter of 2004, is due primarily to lower in-orbit insurance costs of $1.6 million as a result of reduced or expired satellite insurance policies since the first
quarter of 2004, reduced engineering and operations costs of approximately $2.4 million resulting from reduced headcount/operational efficiencies obtained since the second quarter of 2004 and a
decrease in G2 direct operating costs of approximately $2.8 million as compared to the second quarter of 2004. The decrease in G2 operating costs was due primarily to a
shift in the composition of G2 revenues to services/products with higher margins during the second quarter of 2005, as compared to the same period in 2004. (See "Operating Segments" below).

Selling, General & Administrative ExpensesThe decrease in selling, general and administrative expenses was primarily
due to significant bad debt expense recorded during the second quarter of 2004 in relation to the termination of a customer lease agreement. In July of 2004, we terminated our transponder lease
agreements with this customer due to non-payment of the customer's obligations to us through June 30, 2004. As a result, in the second quarter of 2004 we recorded a
pre-tax charge of approximately $29.6 million related to the current and long-term receivable balances due from this customer, which was recorded within our provision
for uncollectible receivables.

Loss on Undesignated Interest Rate SwapOn March 14, 2005, we entered into a five year interest rate swap agreement to
hedge interest expense on a notional amount of $1.25 billion. The notional amount will amortize down to $625 million on March 14, 2008 until expiration on March 14, 2010.
From March 14, 2005 through May 24, 2005, the interest rate swap was undesignated and therefore changes in its fair value of approximately $18.6 million through May 24,
2005 were recorded within operating costs and expenses in our consolidated statement of operations. (See "Interest Rate Swap Agreements" below).

Facilities Restructuring and Severance CostsFacilities restructuring and severance costs decreased by $0.2 million
during the three months ended June 30, 2005, as compared to the same period in 2004. (See "Liquidity and Capital ResourcesFacilities Restructuring and Severance Costs"
below).

Transaction-related CostsThe decrease is due to costs incurred during the second quarter 2004 in relation to the
Recapitalization. These costs consisted of $0.5 million related to proxy solicitation costs.

Income from OperationsThe increase in income from operations of $31.1 million was primarily due to the
$29.6 million charge recorded during the three months ended June 30, 2004 described above.

40

---



Interest Expense - NetInterest expense - net consisted of the following (in thousands):

Three Months Ended June 30,Dollar
Change2004

2005Gross interest expense

$
38,757

$
101,758

$
63,001Less: Interest income


3,206


738


(2,468
)Less: Capitalized interest


1,928


6,244


4,316Total interest expense, net

$
33,623

$
94,776

$
61,153


Interest
expense - net increased primarily as a result of:



These
increases were partially offset by higher capitalized interest expense of $4.3 million during the second quarter of 2005 as a result of higher satellite construction in
progress balances and higher interest rates, as compared to the second quarter of 2004.

Income Tax BenefitThe decrease in income tax expense from 2004 was primarily due to the change in the effective income tax
rates in effect for the quarter. After excluding the impact on income tax expense of first quarter discrete items, all other items of income and expense for the first six months of 2005 were tax
affected at an effective tax rate of 7.2 percent compared to an effective rate as of June 30, 2004 of 17.2 percent. The effective tax rate is the result of lower earnings before
taxes in 2005 that are primarily attributable to higher interest costs in 2005, combined with the effect of the extraterritorial income exclusion benefit recorded by the company in both years.

41

---



Results of OperationsSix Months Ended June 30, 2004 and 2005

|                   |                                                                     | Six Months Ended June 30,          |   |         |         |   |        
|------------------ | ------------------------------------------------------------------- | ---------------------------------- | - | ------- | ------- | - | -------
|
|
|
|Revenues           |                                                                     |                                    |   |         |         |   |        
|                   | Operating leases, satellite services and other                      |                                    | $ | 403,897 |         | $ | 415,546
|                   | Outright sales and sales-type leases                                |                                    |   | 8,358   |         |   | 7,114  
|                   |                                                                     |                                    |   |         |         |   |        
|                   |                                                                     | Total revenues                     |   |         | 412,255 |   |        
|                   |                                                                     |                                    |   |         |         |   |        
|Costs and expenses |                                                                     |                                    |   |         |         |   |        
|                   | Cost of outright sales and sales-type leases                        |                                    |   |        |         |   | (4,303 
|                   | Depreciation and amortization expense                               |                                    |   | 146,647 |         |   | 136,930
|                   | Direct operating costs (exclusive of depreciation and amortization) |                                    |   | 79,835  |         |   | 68,838 
|                   | Selling, general and administrative expenses                        |                                    |   | 67,305  |         |   | 37,920 
|                   | Loss on undesignated interest rate swap                             |                                    |   |        |         |   | 18,637 
|                   | Sponsor management fees                                             |                                    |   |        |         |   | 10,444 
|                   | Loss on termination of sales-type leases                            |                                    |   |        |         |   | 2,307  
|                   | Transaction-related costs                                           |                                    |   | 500     |         |   |       
|                   | Facilities restructuring and severance costs                        |                                    |   | 2,428   |         |   | 3,765  
|                   | Satellite impairment loss                                           |                                    |   | 99,946  |         |   |       
|                   |                                                                     |                                    |   |         |         |   |        
|                   |                                                                     | Total operating costs and expenses |   |         | 396,661 |   |        
|                   |                                                                     |                                    |   |         |         |   |        
|                   | Income from operations                                              |                                    |   | 15,594  |         |   | 148,122
|                   | Interest expense - net                                              |                                    |   | 64,709  |         |   | 163,603
|                   |                                                                     |                                    |   |         |         |   |        
|                   | Loss before income taxes                                            |                                    |   | (49,115 | )       |   | (15,481
|                   | Income tax benefit                                                  |                                    |   | (27,852 | )       |   | (3,238 
|                   |                                                                     |                                    |   |         |         |   |        
|                   | Net loss                                                            |                                    | $ | (21,263 | )       | $ | (12,243
|                   |                                                                     |                                    |   |         |         |   |        

Certain
prior period FSS segment revenue amounts have been reclassified to different revenue service classifications to conform with the current period's presentation.
In-orbit back-up service revenues and TT&C services revenues, which were classified within other services revenues during the first six months of 2004, have been reclassified
to video services revenues and network services revenues based upon the nature of the related customers' services. Additionally, consulting/technical services revenues, which were also classified
within other services
revenues during the first six months of 2004, have been reclassified to its own service classification. See explanations of changes in FSS segment revenue classifications within "FSS
SegmentFSS Revenue By Service-Type" below.

Total RevenuesThe increase in total revenues was primarily attributable to higher video services revenues of
$21.5 million and higher consulting/technical services revenues of $1.9 million, offset partially by an $11.5 million reduction in network services revenues and a reduction in
government services revenues of $1.4 million, as compared to 2004. (See "Operating Segments" below).

Cost of Outright Sales and Sales-Type LeasesThe decrease in cost of sales-type leases during the six
months ended June 30, 2005 was due to the reversal of approximately $4.3 million of in-orbit insurance liabilities, representing previously recorded expenses for
sales-type leases on our Galaxy 4R and Galaxy 10R satellites that are no longer insured. These insurance policies expired during the six months ended June 30, 2005,
were not replaced and, as a result, these satellites and their related assets are no longer insured.

42

---



Depreciation and Amortization ExpenseThe decrease in depreciation and amortization is due primarily to the following:



These
decreases were partially offset by increased depreciation of $14.1 million resulting from reduced end of life estimates for our Galaxy 10R, Galaxy 11,
PAS-1R and PAS-9 satellites.

Direct Operating Costs (exclusive of depreciation and amortization)The decrease in total direct operating costs, as compared
to the six months ended June 30, 2004, is due primarily to lower in-orbit insurance costs of $3.2 million as a result of reduced or expired satellite insurance policies since
January 2004, reduced engineering and operations costs of approximately $3.6 million resulting from reduced headcount/operational efficiencies obtained since January 2004 and a
decrease in G2 direct operating costs of approximately $5.1 million as compared to the six months ended June 30, 2004. The decrease in G2 operating costs was due primarily to a shift in
the composition of G2 revenues to services/products with higher margins during the six months ended June 30, 2005, as compared to the same period in 2004. (See "Operating Segments" below).

Selling, General & Administrative ExpensesThe increase in selling, general and administrative expenses was primarily
due to significant bad debt expense recorded during the second quarter of 2004 in relation to the termination of a customer lease agreement. In July of 2004, we terminated our transponder lease
agreements with this customer due to non-payment of the customer's obligations to us through June 30, 2004. As a result, in the six months ended June 30, 2004 we recorded a
pre-tax charge of approximately $29.6 million related to the current and long-term receivable balances due from this customer, which was recorded within our provision
for uncollectible receivables.

Loss on Undesignated Interest Rate SwapOn March 14, 2005, we entered into a five year interest rate swap agreement to
hedge interest expense on a notional amount of $1.25 billion. The notional amount will amortize down to $625 million on March 14, 2008 until expiration on March 14, 2010.
From March 14, 2005 through May 24, 2005, the interest rate swap was undesignated and therefore changes in its fair value of approximately $18.6 million through May 24,
2005 were recorded within operating costs and expenses in our consolidated statement of operations. (See "Interest Rate Swap Agreements" below).

Sponsor Management FeesThe Sponsors provided management and advisory services to us pursuant to management services
agreements executed at the closing of the Recapitalization in August 2004. The Sponsors charged us an aggregate management fee of $2.0 million annually for the provision of these
services, subject to an annual increase of three percent. In connection with, and effective upon completion of, Holdco's initial public offering on March 22, 2005, each of the Sponsors
terminated their respective management services agreements with us for an aggregate consideration of $10.0 million. During the six months ended June 30, 2005, we recorded approximately
$10.4 million of expense for these management fees, including the termination payment.

43

---



Loss on Termination of Sales-Type LeasesIn the first quarter of 2005 we recorded a loss of $2.3 million in
relation to the amendment of a customer's sales-type lease agreement, which resulted in a new operating lease agreement for that customer. As a result of this amendment, during the six
months ended June 30, 2005, we wrote off the remaining net investment in sales-type lease balance of $2.3 million related to this agreement.

Facilities Restructuring and Severance CostsFacilities restructuring and severance costs were $2.4 million and
$3.8 million for the six months ended June 30, 2004 and 2005, respectively. The increase in these costs during the first six months of 2005 was primarily due to the following:



Transaction-related CostsThe decrease is due to costs incurred during the six months ended June 30, 2004 in relation
to the Recapitalization. These costs consisted of $0.5 million related to proxy solicitation costs.

Satellite Impairment LossIn the first quarter of 2004, we recorded a non-cash charge of $99.9 million in
relation to the impairment and subsequent de-orbiting of our PAS-6 satellite. This resulted in an approximate $63.3 million non-cash charge to net income
after taxes during this period. PAS-6 had been previously replaced and was being used as a backup for another satellite prior to de-orbiting.

Income from OperationsThe increase in income from operations was primarily due to the $99.9 million satellite
impairment loss recorded during the first quarter of 2004, the $29.6 million charge recorded during the second quarter of 2004 described above and the other changes in revenues and operating
expenses discussed above, including the loss on undesignated interest rate swap of $18.6 million recorded during the second quarter of 2005 and $10.4 million of Sponsor management fees
recorded during the first quarter of 2005.

Interest Expense - NetInterest expense - net consisted of the following (in thousands):

Six Months Ended June 30,Dollar
Change2004

2005Gross interest expense

$
71,997

$
175,858

$
103,861Less: Interest income


5,087


1,301


(3,786
)Less: Capitalized interest


2,201


10,954


8,753Total interest expense, net

$
64,709

$
163,603

$
98,894


44

---



Interest
expense - net increased primarily as a result of:



These
increases were partially offset by higher capitalized interest expense of $8.8 million during the first six months of 2005 as a result of higher satellite construction in
progress balances and higher interest rates, as compared to the first six months of 2004.

Income Tax BenefitThe decrease in income tax benefit from 2004 was primarily due to the income tax benefit on the
$99.9 million PAS-6 satellite impairment loss recorded during the first quarter of 2004 which was partially offset in the first quarter of 2005 by the tax benefit for the payment of
$10.0 million to terminate a management services agreement. After excluding the
impact on income tax expense of these discrete items, all other items of income and expense for the first six months of 2005 were tax affected at an effective tax rate of 7.2 percent compared
to an effective rate as of June 30, 2004 of 17.2 percent. The effective tax rate is the result of lower earnings before taxes in 2005 that are primarily attributable to higher interest
costs in 2005, combined with the effect of the extraterritorial income exclusion benefit recorded by the company in both years.

45

---



Operating Segments

Selected segment data

|                             |  | Three Months Ended June 30, |         | Six Months Ended June 30, |  
|---------------------------- |  | --------------------------- | ------- | ------------------------- | -
|
|
|Revenues:                    |  |                             |         |                           |  
|FSS                          |  | $                           | 188,782 |                           | $
|G2                           |  |                             | 22,605  |                           |  
|Eliminations                 |  |                             | (4,562  | )                         |  
|                             |  |                             |         |                           |  
|Total revenues               |  | $                           | 206,825 |                           | $
|                             |  |                             |         |                           |  
|Income from operations:      |  |                             |         |                           |  
|FSS                          |  | $                           | 40,942  |                           | $
|G2                           |  |                             | 3,575   |                           |  
|                             |  |                             |         |                           |  
|Total income from operations |  | $                           | 44,517  |                           | $
|                             |  |                             |         |                           |  
|Segment EBITDA:              |  |                             |         |                           |  
|FSS                          |  | $                           | 151,252 |                           | $
|                             |  |                             |         |                           |  
|G2                           |  | $                           | 3,917   |                           | $
|                             |  |                             |         |                           |  

As
a result of the Recapitalization, we began utilizing Segment EBITDA (as defined below) as a measure of performance for our operating segments during the third quarter of 2004. We
evaluate the performance of our operating segments based on several factors, of which the primary financial measure is segment net income (loss) plus net interest expense, income tax expense (benefit)
and depreciation and amortization, further adjusted to exclude non-recurring items and other non-cash adjustments ("Segment EBITDA"). Segment EBITDA is presented because our
chief operating decision maker evaluates and measures each business unit's performance based on its Segment EBITDA results. See Note 11 "Operating Segments" to our condensed consolidated
financial statements appearing elsewhere in this quarterly report for a reconciliation of income (loss) from operations to Segment EBITDA for our FSS operating segment and our G2 operating segment.

Our
operations are comprised of the following two segments:

Fixed Satellite ServicesThrough FSS, we lease transponder capacity to customers for various applications, including
broadcasting, news gathering, Internet access and transmission, private voice and data networks, business television, distance learning and DTH and provide TT&C and network services to customers.

Government ServicesThrough G2, we provide global satellite and related telecommunications services to the U.S. government,
international government entities, and their contractors.

46

---



FSS Segment

FSS Revenue by Service-Type

|                              |  | Three Months Ended June 30, |         | Six Months Ended June 30,
|----------------------------- |  | --------------------------- | ------- | -------------------------
|
|
|FSS Revenues:                 |  |                             |         |                          
|Video Services                |  | $                           | 123,982 |                          
|Network Services              |  |                             | 56,767  |                          
|Government Services           |  |                             | 4,562   |                          
|Consulting/Technical Services |  |                             | 3,471   |                          
|                              |  |                             |         |                          
|Total FSS revenues            |  | $                           | 188,782 |                          
|                              |  |                             |         |                          

Three Months Ended June 30, 2004 and 2005:

Revenues.The $9.7 million increase in FSS revenues for the three months ended June 30, 2005 was primarily
attributable to higher video services revenues of $12.4 million, higher government services revenues of $2.6 million and higher consulting/technical services revenues of
$2.2 million, offset partially by a $7.5 million reduction in network services revenues as follows:



Income from Operations.The $31.2 million increase in income from operations for the three months ended
June 30, 2005 was primarily due to the $29.6 million charge recorded within selling, general and administrative expenses during the three months ended June 30, 2004 in relation to
the termination of a customer lease agreement. Additional reasons for this increase included the increase in FSS revenues of $9.7 million discussed above, a decrease in FSS direct operating
expenses of approximately $3.8 million, which was due primarily to lower in-orbit insurance costs of $1.6 million,

47

---



reduced
engineering and operations costs of approximately $2.4 million and lower depreciation and amortization expense of $4.1 million as a result of lower satellite and
non-satellite depreciation. These increases were partially offset by the loss on undesignated interest rate swap of approximately $18.6 million that was recorded during the six
months ended June 30, 2005.

Segment EBITDA.The increase in FSS Segment EBITDA for the three months ended June 30, 2005 is due to the increased
FSS revenues of $9.7 million and lower operating costs and expenses of $2.4 million.

Six Months Ended June 30, 2004 and 2005:

Revenues.The $14.1 million increase in FSS revenues for the six months ended June 30, 2005 was primarily
attributable to higher video services revenues of $21.5 million, higher government services revenues of $2.3 million and higher consulting/technical services revenues of
$1.9 million, offset partially by an $11.5 million reduction in network services revenues as follows:



Income from Operations.The $131.3 million increase in income from operations for the six months ended June 30,
2005 was primarily due to the $99.9 million satellite impairment loss recorded during the first quarter of 2004, the $29.6 million charge recorded during the second quarter of 2004
described above, the increase in FSS revenues of $14.1 million described above and a decrease in depreciation and amortization expense of approximately $9.6 million, which resulted
primarily from satellites that were fully depreciated or de-orbited over the last twelve months. These increases were partially offset by the loss on undesignated interest rate swap of
$18.6 million recorded during the second quarter of 2005 and the $10.4 million of Sponsor management fees recorded during the first quarter of 2005.

48

---



Segment EBITDA.The increase in FSS Segment EBITDA for the six months ended June 30, 2005 is due to the increased FSS
revenues of $14.1 million and lower operating costs and expenses of $6.2 million.

G2 Segment

Revenue.G2 segment revenues decreased by $0.1 million for the three months ended June 30, 2005, as compared to
the same period in 2004. Reflected in this decrease was a change in the mix of revenues between these two periods. Revenues related to the construction of an L-Band payload on
Galaxy 15 decreased $3.3 million due to the timing of completion of certain milestones on this construction project and other G2 revenues decreased approximately $1.7 million.
These decreases in G2 revenue were substantially offset by an increase in revenues related to the lease of FSS provided satellite capacity of $3.3 million and an increase in revenues related to
a new G2 service offering, managed network services, of $1.6 million.

G2
segment revenues decreased $1.4 million for the six months ended June 30, 2005, as compared to the same period in 2004. This decrease resulted from a reduction in
revenues earned in relation to the construction of an L-Band payload on Galaxy 15 of $4.8 million due to the timing of completion of certain milestones on this construction
project. This decrease was partially offset by an increase in revenues related to managed network services of $3.1 million.

Income from Operations and Segment EBITDA.Income from operations decreased by $0.1 million and Segment EBITDA
increased by $0.2 million for the three months ended June 30, 2005, as compared to the same period in 2004. These changes were primarily due to a decrease in G2 segment revenues of
$0.1 million, as described above, while G2 segment operating costs and expenses remained relatively unchanged.

Income
from operations and segment EBITDA increased by $1.2 million and $1.4 million, respectively, for the six months ended June 30, 2005, as compared to the same
period in 2004. These increases were primarily due to a decrease in G2 segment operating costs and expenses of $2.6 million and a decrease in G2 segment revenues of $1.4 million. The
decrease in G2 segment operating costs and expenses resulted from a shift in the composition of G2 segment revenues to services/products with higher margins during the six months ended June 30,
2005.

Contracted backlog

Contracted backlog represents the actual dollar amount (without discounting to present value) of the expected future cash payments to be received from customers
under all long-term contractual agreements, including operating leases, sales-type leases and related service agreements, which may extend to the end of the life of the
satellite or beyond to a replacement satellite. Contracted backlog is attributable both to satellites currently in orbit and those planned for future launch. Our contracted backlog for future services
as of December 31, 2004 and June 30, 2005 was $4.90 billion and $4.68 billion, respectively. The change in contracted backlog of approximately $224 million was the
result of customer contract activity during the first half of 2005 (approximately $417 million of customer billings during the six months partially offset by net new contracted backlog of
approximately $193 million as a result of the execution of customer contracts). Our contracted backlog as of June 30, 2005 also included approximately $1.44 billion relating to
future services on satellites we expect to launch.

Satellite Deployment Plan

In January 2005, we replaced Galaxy 5 at 125 degrees west longitude with Galaxy 12 and subsequently de-orbited
Galaxy 5.

49

---



In
April 2004, we committed to construct a new satellite, Galaxy 16, and in February 2005, we entered into an agreement for the construction of Galaxy 18.
These satellites, together with our Galaxy 17 satellite already under construction, will serve as replacements for Galaxy 4R, Galaxy 10R and Galaxy 11. The construction
program contemplates the availability of one of these satellites as an on-ground backup against launch failure or substantial delay of either of the other two satellites. Construction of
Galaxy 18 began in 2005 and we plan to launch this satellite in the second quarter of 2007.

The
manufacturer of Galaxy 16 and 18 is in the process of emerging from Chapter 11 bankruptcy. Both the Galaxy 16 and Galaxy 18 construction contracts have
been approved by the bankruptcy court. Our agreements for the construction of Galaxy 16 and Galaxy 18 contain financial covenants applicable to the manufacturer, including a requirement
that all payments made or to be made to the manufacturer be utilized for the construction of these satellites. We also have a security interest in the satellites under construction by this
manufacturer. In June 2005 we entered into launch agreements for these two satellites. Pursuant to these agreements, $65.8 million previously paid for the launch of
Galaxy 8-iR will be applied to the launch of our Galaxy 16 satellite.

On
April 12, 2005, we entered into an agreement for the construction of PAS-11, which will be located at 43 degrees west longitude and will serve as a
replacement for our PAS 6B Ku-band satellite and the C-band portion of our PAS-3R satellite. See "Commitments and ContingenciesSatellite
Commitments" below.

We
expect to launch five satellites by the end of 2007 as follows:

Satellite

Expected Launch DateGalaxy 14

Third quarter of 2005Galaxy 15

Third quarter of 2005Galaxy 16

First quarter of 2006PAS 11

First quarter of 2007Galaxy 18

Second quarter of 2007


Assuming
satellites under development are successfully launched and services on the satellites commence on schedule, we believe that amounts available under our revolving credit
facility, vendor financing, future cash flows from operations and cash on hand will be sufficient to fund our operations and our remaining costs for the construction and launch of satellites currently
under development.
There can be no assurance, however, that our assumptions with respect to costs for future construction and launch of our satellites will be correct, or that amounts available under our revolving
credit facility, vendor financing, future cash flows from operations and cash on hand will be sufficient to cover any shortfalls in funding for (i) launches caused by uninsured launch or
in-orbit failures, (ii) cost overruns, (iii) delays, (iv) capacity shortages, or (v) other unanticipated expenses.

Liquidity and Capital Resources

Initial Public Offering

On March 22, 2005, Holdco consummated an initial public offering of 50 million shares of its common stock and used the net proceeds to make an
equity contribution to us of approximately $658.4 million and to pay a $200 million dividend to its then pre-existing stockholders. We used this equity contribution to repay
approximately $265.0 million of the borrowings under our Term Loan A Facility and on April 1, 2005, we redeemed $353.5 million, or 35%, of our 9% senior notes and paid a
redemption premium of $31.8 million to holders of those notes. In connection with and contingent

50

---



upon
Holdco's initial public offering, our senior secured credit facilities were amended to, among other things:



Dividend Policy

Our board of directors adopted a dividend policy that became effective upon the closing of Holdco's initial public offering. Our dividend policy reflects an
intention to distribute a substantial portion of the cash generated by our business in excess of operating expenses and working capital requirements, interest and principal payments on our
indebtedness and capital expenditures as regular quarterly dividends to our sole stockholder, Holdco, for payment as a dividend to its stockholders. On March 21, 2005, our board of directors
declared a dividend to Holdco of approximately $5.28 million. This dividend was paid in April 2005. On June 20, 2005, our board of directors declared a dividend to Holdco of
approximately $47.5 million which was paid on July 14, 2005.

Cash and Cash Equivalents

At June 30, 2005, we had cash and cash equivalents of $119.4 million, compared to $38.6 million at December 31, 2004. On
March 22, 2005, Holdco consummated an initial public offering of 50 million shares of its common stock and used the net proceeds to make an equity contribution to us of approximately
$658.4 million and to pay a $200 million dividend to its then pre-existing stockholders. We used this equity contribution to repay approximately $265.0 million of the
borrowings under our Term Loan A Facility and on April 1, 2005, we redeemed $353.5 million, or 35%, of our 9% senior notes and paid a redemption premium of $31.8 million to
holders of those notes.

During
the six months ended June 30, 2005, we recorded the following other significant transactions impacting cash and cash equivalents:



51

---





Six Months EndedJune 30,
2004

June 30,
2005

Dollar
Change(In thousands)Net cash provided by operating activities

$
222,259

$
168,107

$
(54,152
)Net cash provided by (used in) investing activities


373,166


(62,641
)

(435,807
)Net cash used in financing activities


(337,075
)

(25,901
)

311,174Effect of exchange rate changes on cash


(136
)

1,247


1,383


The
decrease in the net cash provided by operating activities was due to an increase in cash paid for interest of approximately $86.9 million, $10.0 million of Sponsor
management fees paid during the first six months of 2005, lower cash interest received of $3.3 million and an increase in cash paid for taxes of approximately $4.2 million. These
decreases were offset partially by net cash generated from operations of approximately $50 million. The increase in cash paid for interest is due to higher outstanding debt balances maintained
with higher average interest rates during the first six months of 2005, as compared to the same period in 2004. The increase in cash paid for income taxes relates primarily to $4.0 million of
state income taxes paid during the first six months of 2005.

The
increase in net cash used in investing activities was primarily due to a reduction in net sales of short-term investments of approximately $170.7 million and the
receipt of insurance proceeds of $286.9 million in the first six months of 2004, partially offset by lower capital expenditures of $18.1 million as compared to the first six months of
2004.

The
decrease in cash used in financing activities was primarily due to the proceeds of Holdco's initial public offering, which was completed in March 2005. As a result of its
initial public offering, during the first quarter of 2005 Holdco made an equity investment in us of $658.4 million. We repaid $265.0 million of our Term Loan A facility with these
funds. Additionally, during the first quarter of 2005, we made a voluntary debt repayment from cash on hand of approximately $25.0 million on our Term Loan A facility. On April 1,
2005, we redeemed $353.5 million, or 35%, of our 9% senior notes with a portion of these funds and paid a redemption premium of $31.8 million to holders of these notes. In
June 2005, we made an additional voluntary debt repayment on our Term Loan A facility of $28.4 million from cash on hand. In April 2005, we paid a dividend to Holdco of
approximately $5.3 million. In the first six months of 2004, we made a debt repayment on our old Term Loan B-1 facility of $350 million, incurred new incentive
obligations of $16.3 million and paid $6.8 million of incentive obligations.

We
expect that for the year ended December 31, 2005 cash payments in respect of capital expenditures, including approximately $23 million of incentive payments and interest
on satellites in service, will be in the range of $155 million to $170 million and that cash interest on our debt obligations will be in the range of $200 million to
$215 million. Dividend payments to Holdco for the year ended December 31, 2005, after completion of Holdco's initial public offering, are expected to be approximately
$100 million. Based upon the current level of operations, we believe that cash flows from operations, available cash
and cash equivalents, together with borrowings available under our senior secured credit facilities, will be adequate to meet these expected payments. Our acquisition of Europe*Star, which is
scheduled to close in the third quarter of 2005, is expected to be funded from cash on hand. This acquisition is not expected to impact our ability to pay future dividends, service our debt or fund
future capital expenditures.

Our
ability to make scheduled payments of principal, or to pay the interest on, or to refinance our indebtedness, to make dividend payments to Holdco, or to fund planned capital
expenditures will depend on our future performance, which, to a certain extent, is subject to general economic, financial, competitive, legislative, regulatory and other factors that are beyond our
control.

52

---



Long-term Debt

With a portion of the proceeds from its initial public offering, Holdco made an equity contribution to us of approximately $658.4 million, which we used to
repay approximately $265.0 million of the borrowings under our Term Loan A Facility on March 22, 2005, redeem $353.5 million, or 35%, of our 9% senior notes and pay a
redemption premium of $31.8 million to holders of these notes on April 1, 2005. In addition, we also repaid an additional $25.0 million of the Term Loan A facility with
cash on hand on March 22, 2005. On June 17, 2005 we made a voluntary prepayment of $28.4 million under our Term Loan A facility from available cash on hand.

As
of June 30, 2005, long-term debt consisted of the following (in thousands):

June 30,
200563/8% Notes due 2008

$
150,00081/2% Notes due 2012


1,19067/8% Notes due 2028


125,000Transaction Related Financing:Revolving Credit Facility


Term Loan A due 2009


355,910Term Loan B-1 due 2011


1,647,5009% Senior Notes due 2014


656,5002,936,100Less: current maturities


12,400Total Long-Term Debt

$
2,923,700


At
June 30, 2005, we had total debt outstanding of approximately $2.9 billion, including current maturities of $12.4 million related to our Term
Loan B-1 facility due 2011.

Holdco's
primary source of liquidity is cash flow generated from the operations of its subsidiaries, including us. Holdco's ability to pay dividends on its common stock and make payments
on its senior discount notes is dependent on the earnings and the distribution of funds from us. The agreements governing our senior secured credit facilities and 9% senior notes are the two
contractual obligations of ours that significantly restrict our ability to pay dividends or otherwise transfer assets to Holdco. Payment of dividends is also subject to compliance with Delaware law.

Concurrent
with the completion of Holdco's initial public offering, we amended our senior secured credit facilities. Borrowings under our senior secured credit facilities bear interest
at the borrower's option at either adjusted LIBOR plus an applicable margin or the alternate base rate plus an applicable margin. Borrowings under the senior secured credit facilities are subject to
adjustment based on a pricing grid.

Borrowings
under our senior secured credit facilities will bear interest at the borrower's option at either adjusted LIBOR plus an applicable margin or the alternate base rate plus an
applicable margin. Borrowings under the senior secured credit facilities will be subject to adjustment based on a pricing grid.

Our
senior secured credit facilities are comprised of a $250.0 million revolving credit facility, which will terminate in August 2009, an $800.0 million Term
Loan A Facility, which matures in August 2009, and a $1,647.5 million Term Loan B-1 Facility, which matures in August 2011. At June 30, 2005, the
interest rates on the Term Loan A Facility and Term Loan B-1 Facility were 1 month LIBOR of 3.24% plus 1.75% and 3 month LIBOR of 3.40% plus 2.25%,
respectively, and the revolving credit facility was undrawn. These rates are subject to change based upon our total leverage ratio. In addition, we are

53

---



required
to pay a commitment fee for the unused commitments under the revolving credit facility, if any, which, as of June 30, 2005 on an annual basis was 0.25%. As of June 30, 2005 we
had outstanding letters of credit totaling $43.2 million. Outstanding letters of credit reduce our ability to borrow against the revolving credit facility by an equivalent amount. Any amounts
borrowed under the revolving credit facility would bear interest at 1 month LIBOR plus 1.75% as of June 30, 2005, although this interest rate is subject to adjustment based on our total
leverage ratio.

Obligations
under the senior secured credit facilities are, or will be, as the case may be, unconditionally and irrevocably guaranteed jointly and severally by our current and future
domestic subsidiaries and are secured by substantially all of our assets and substantially all of the assets of each of our current and future domestic subsidiaries.

The
9% senior notes require interest payments to be made semi-annually, mature on August 15, 2014, are unsecured, and are, or will be, as the case may be,
unconditionally guaranteed by each of our existing and certain subsequently acquired or organized domestic restricted subsidiaries.

As
of June 30, 2005, we had outstanding 10 and 30-year fixed rate notes totaling $275.0 million which were issued in January 1998. The outstanding
principal balances, interest rates and maturity dates for these notes as of June 30, 2005, are $150.0 million at 6.375% due 2008 and $125.0 million at 6.875% due 2028,
respectively. Principal on these notes is payable at maturity, while interest is payable semi-annually.

As
of June 30, 2005, we also had outstanding $1.2 million of 81/2% senior notes due 2012. These notes are unsecured, and are unconditionally guaranteed by
each of our existing domestic restricted subsidiaries.

We
are required to maintain certain financial covenants and are also subject to restrictive covenants under our borrowings. As of June 30, 2005, we were in compliance with all
such covenants.

The
indenture governing our 9% senior notes and our senior secured credit facilities contain financial covenant ratios, specifically total leverage and interest coverage ratios, that are
calculated by reference
to Adjusted EBITDA. Adjusted EBITDA is defined as net income (loss) plus net interest expense, income tax expense (benefit) and depreciation and amortization, further adjusted to give effect to
unusual items, non-cash items and other adjustments specifically required in calculating covenant ratios and compliance under the indenture governing our 9% senior notes due 2014 and our
senior secured credit facilities. These adjustments include unusual items such as severance, relocation costs and one-time compensation charges, non-cash charges such as
non-cash compensation expense and the other adjustments shown below. Adjusted EBITDA is a material component of these covenants. For instance, non-compliance with the financial
ratio maintenance covenants contained in the senior secured credit facilities could result in the requirement that we immediately repay all amounts outstanding under such facilities and a prohibition
on our paying dividends to Holdco, and non compliance with the debt incurrence ratios contained in our 9% senior notes could prohibit us from being able to incur additional indebtedness or make
restricted payments, including payments of dividends on our common stock, other than pursuant to specified exceptions. In addition, under the restricted payments covenants contained in the indentures,
our ability to pay dividends is restricted by a formula based on the amount of Adjusted EBITDA. We believe the adjustments listed below are in accordance with the covenants discussed above.

Adjusted
EBITDA is not a presentation made in accordance with GAAP, and does not purport to be an alternative to net income (loss) determined in accordance with GAAP or as a measure of
operating performance or to cash flows from operating activities determined in accordance with GAAP as a measure of liquidity. Additionally, Adjusted EBITDA is not intended to be a measure of cash
flow for management's discretionary use, as it does not consider certain cash requirements such as interest payments, tax payments and debt service requirements. Because not all companies use
identical

54

---



calculations,
this presentation of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. The following table sets forth a reconciliation of Adjusted EBITDA and
EBITDA to net income (loss) and to net cash provided by operating activities for the periods indicated (in thousands):

|                                                                                  |  | Three Months Ended |         | Six Months Ended |  
|--------------------------------------------------------------------------------- |  | ------------------ | ------- | ---------------- | -
|
|Reconciliation of Net Cash Provided by Operating Activities to Net Income (Loss): |  |                    |         |                  |  
|Net cash provided by operating activities                                         |  | $                  | 142,444 |                  | $
|Depreciation and amortization                                                     |  |                    | (71,312 | )                |  
|Deferred income taxes                                                             |  |                    | 82      |                  |  
|Amortization of debt issue costs and other deferred charges                       |  |                    | (1,971  | )                |  
|Provision for uncollectible receivables                                           |  |                    | (30,262 | )                |  
|Other non-cash items                                                              |  |                    | (5      | )                |  
|Satellite impairment loss                                                         |  |                    |        |                  |  
|Loss on termination of sales-type leases                                          |  |                    |        |                  |  
|Facilities restructuring and severance costs                                      |  |                    | (166    | )                |  
|Reversal of sales-type lease liabilities                                          |  |                    |        |                  |  
|Loss on early extinguishment of debt                                              |  |                    | (5,455  | )                |  
|Loss on undesignated interest rate swap                                           |  |                    |        |                  |  
|Changes in assets and liabilities, net of acquired assets and liabilities         |  |                    | (22,689 | )                |  
|                                                                                  |  |                    |         |                  |  
|Net income (loss)                                                                 |  | $                  | 10,666  |                  | $
|                                                                                  |  |                    |         |                  |  
|Reconciliation of Net Income (Loss) to EBITDA:                                    |  |                    |         |                  |  
|Net income (loss)                                                                 |  | $                  | 10,666  |                  | $
|Interest expense, net                                                             |  |                    | 33,623  |                  |  
|Income tax expense (benefit)                                                      |  |                    | 228     |                  |  
|Depreciation and amortization                                                     |  |                    | 71,312  |                  |  
|                                                                                  |  |                    |         |                  |  
|EBITDA                                                                            |  | $                  | 115,829 |                  | $
|                                                                                  |  |                    |         |                  |  
|Reconciliation of EBITDA to Adjusted EBITDA:                                      |  |                    |         |                  |  
|EBITDA                                                                            |  | $                  | 115,829 |                  | $
|Adjustment of sales-type leases to operating leases(a)                            |  |                    | 6,313   |                  |  
|Loss on termination of sales-type leases(b)                                       |  |                    |        |                  |  
|Satellite impairment(c)                                                           |  |                    |        |                  |  
|Restructuring charges(d)                                                          |  |                    | 573     |                  |  
|Reserves for long-term receivables(e)                                             |  |                    | 28,146  |                  |  
|Reversal of allowance for customer credits(f)                                     |  |                    | 2,700   |                  |  
|Transaction-related costs(g)                                                      |  |                    | 500     |                  |  
|Loss on undesignated interest rate swap(h)                                        |  |                    |        |                  |  
|Other items(i)                                                                    |  |                    | 1,108   |                  |  
|                                                                                  |  |                    |         |                  |  
|Adjusted EBITDA                                                                   |  | $                  | 155,169 |                  | $
|                                                                                  |  |                    |         |                  |  

---

55

---





56

---





Future
principal debt repayments are expected to be paid out of cash flows from operations, borrowings under our revolving credit facility, future refinancing of our debt and any future
insurance proceeds received.

Interest Rate Swap Agreements

In accordance with the agreement governing our old senior secured credit facilities that were repaid in 2004, we are party to an interest rate swap agreement for
a fixed rate payment of 5.64% on $100.0 million through August 30, 2005. If the counterparty fails to meet the terms of the interest rate swap agreement, our exposure is limited to the
interest rate differential on the notional amount at each quarterly settlement period over the life of the agreement. We do not anticipate non-performance by the counterparty. The fair
value of the interest rate swap agreement is the estimated amount that we would pay or receive to terminate the agreement at the reporting date, taking into account current interest rates, the market
expectation for future interest rates and our current creditworthiness. The fair value of the outstanding interest rate swap agreement as of June 30, 2005, based upon quoted market prices from
the counterparty, reflected a short-term asset of approximately $46 thousand. In June of 2004, in connection with the repayment of the Term Loan B-1 facility of
our old credit facility, our cash flow hedge became undesignated and therefore changes in the fair value of the interest rate swap have been recorded within our consolidated statement of operations
from that time.

On
March 14, 2005, we entered into a five year interest rate swap agreement to hedge interest expense on a notional amount of $1.25 billion. The notional amount will
amortize down to $625 million on March 14, 2008 until expiration on March 15, 2010. In relation to this swap agreement, we exchanged our floating-rate obligation on
$1.25 billion of our Term Loan B-1 facility for a fixed-rate obligation, subject to scheduled rate increases based on the Libor rate used as described in the
following table:

Start Date

End Date

Total Notional
Amount

PanAmSat
Corporation
Pays banks

Banks pay
PanAmSat
Corporation3/14/2005

6/14/2005

$
1,250,000,000

3.000
%
3.000%6/14/2005

9/14/2005

$
1,250,000,000

3.548
%
3.400%9/14/2005

12/14/2005

$
1,250,000,000

3.922
%
3 Month LIBOR12/14/2005

3/14/2006

$
1,250,000,000

4.178
%
3 Month LIBOR3/14/2006

6/14/2006

$
1,250,000,000

4.316
%
3 Month LIBOR6/14/2006

9/14/2006

$
1,250,000,000

4.422
%
3 Month LIBOR9/14/2006

12/14/2006

$
1,250,000,000

4.523
%
3 Month LIBOR12/14/2006

3/14/2007

$
1,250,000,000

4.610
%
3 Month LIBOR3/14/2007

6/14/2007

$
1,250,000,000

4.646
%
3 Month LIBOR6/14/2007

9/14/2007

$
1,250,000,000

4.681
%
3 Month LIBOR9/14/2007

12/14/2007

$
1,250,000,000

4.714
%
3 Month LIBOR12/14/2007

3/14/2008

$
1,250,000,000

4.763
%
3 Month LIBOR3/14/2008

6/14/2008

$
625,000,000

4.802
%
3 Month LIBOR6/14/2008

9/14/2008

$
625,000,000

4.839
%
3 Month LIBOR9/14/2008

12/14/2008

$
625,000,000

4.876
%
3 Month LIBOR12/14/2008

3/14/2009

$
625,000,000

4.912
%
3 Month LIBOR3/14/2009

6/14/2009

$
625,000,000

4.943
%
3 Month LIBOR6/14/2009

9/14/2009

$
625,000,000

4.970
%
3 Month LIBOR9/14/2009

12/14/2009

$
625,000,000

4.997
%
3 Month LIBOR12/14/2009

3/14/2010

$
625,000,000

5.023
%
3 Month LIBOR


57

---



The
counterparties to this agreement are highly rated financial institutions. In the unlikely event that the counterparties fail to meet the terms of the interest rate
swap agreement, our exposure is limited to the interest rate differential on the notional amount at each quarterly settlement period over the life of the agreements. We do not anticipate
non-performance by the counterparties. The fair value of the interest rate swap agreement is the estimated amount that we would pay or receive to terminate the agreement at the reporting
date, taking into account current interest rates, the market expectation for future interest rates and our current creditworthiness. The fair value of the outstanding interest rate swap agreement as
of June 30, 2005, based upon quoted market prices from the counterparties, reflected a long-term liability of approximately $22.1 million. Through May 24, 2005, the
interest rate swap was undesignated and therefore changes in its fair value through
May 24, 2005 have been recorded within operating costs and expenses in our consolidated statement of operations. As of May 25, 2005, the swap was considered a designated cash flow hedge
and deemed effective, and therefore qualifies for hedge accounting treatment under SFAS No. 133. At the end of each fiscal quarter, we must measure any ineffectiveness of the hedged
transaction, and record this as an adjustment to interest expense in the consolidated statement of operations. Quarterly changes in the hedged asset or liability after May 24, 2005,
representing effectiveness of the hedge, will be recorded within comprehensive income (loss) in our consolidated balance sheet and will be reclassified into interest expense in the period in which the
hedge affects earnings. At June 30, 2005, $630 thousand of hedge ineffectiveness was recorded as additional interest expense.

On
the interest rate reset date of June 14, 2005, the interest rate which the counterparties will utilize on September 14, 2005 to compute interest due to us was determined
to be 3.40%. This will result in us paying the counterparties approximately $473 thousand on September 14, 2005 (the difference between the rate we must pay of 3.548% and the rate we
will receive from the counterparties of 3.40%).

Facilities Restructuring and Severance Costs

Facilities restructuring and severance costs were $0.6 million and $0.4 million for the three months ended June 30, 2004 and 2005, and
$2.4 million and $3.8 million for the six months ended June 30, 2004 and 2005, respectively.

In
January 2003, our management approved a plan to consolidate certain of our teleports in order to improve customer service and reduce operating costs. This teleport
consolidation plan included the closure of certain owned teleports and the reduction of services at our Fillmore and Castle Rock teleports. Under this plan, our Homestead, Florida teleport was closed
in 2003 and in June 2004 we closed our Spring Creek, New York teleport. Our Spring Creek teleport was sold on October 28, 2004. On June 3, 2005, we completed the sale of our
Homestead teleport for approximately $3.2 million, net of associated selling costs. During the three months ended June 30, 2004 and 2005, we recorded charges of $0.5 million and
$0.0 million, respectively, and during the six months ended June 30, 2004 and 2005 we recorded charges of $1.0 million and $2.5 million, respectively, related to this
teleport consolidation plan, representing severance costs in 2004 and certain costs incurred in relation to equipment transferred to other locations in 2005.

On
March 29, 2002, our management approved a plan to restructure several of our United States locations and close certain facilities, some of which are currently being leased
through 2011. In an effort to further streamline our operations, in the first quarter of 2004, we consolidated our Manhattan Beach, El Segundo and Long Beach, California facilities. As a result, we
recorded a non-cash charge of $1.4 million during the first quarter of 2004 reflecting future lease costs related to approximately 18,000 square feet of unused facilities in
Manhattan Beach. We recorded a non-cash charge of approximately $0.4 million in the first quarter of 2005 in relation to increased future lease costs related to one of our idle
facilities.

58

---



In
October 2003 and October 2004, our management approved plans to reduce our workforce by approximately 45 employees and 25 employees, respectively. During the three
months ended June 30, 2004 and 2005, we recorded severance charges of $0.0 million and $0.4 million, respectively, and during the six months ended June 30, 2004 and 2005,
we recorded charges of $0.0 million and $0.8 million, respectively, in relation to these plans. These severance costs were primarily related to employee compensation, benefits and
outplacement services.

The
following table summarizes the recorded accruals and activity related to our teleport consolidation, facilities restructuring and severance charges during the six months ended
June 30, 2005 (in millions):

Facilities
Restructuring

Teleport
Consolidation

Severance
Costs

TotalBalance as of January 1, 2005

$
6.3

$
0.3

$
0.5

$
7.1Restructuring charges


0.5


2.5


0.8


3.8Less: non-cash items





(2.5
)




(2.5
)Less: net cash payments


(0.9
)

(0.2
)

(0.6
)

(1.7
)Balance as of June 30, 2005

$
5.9

$
0.1

$
0.7

$
6.7


We
expect to pay the $0.8 million of liabilities related to our severance costs and teleport consolidation plans within the next year and we expect to pay the $5.9 million
of liabilities related to our facilities restructuring plan over the next six years.

Commitments and Contingencies

The following schedule summarizes our contractual obligations and commercial commitments as of June 30, 2005:

|                                            |                                | Payments Due by Period       
|------------------------------------------- | ------------------------------ | -----------------------------
|
|
|Total Debt:                                 |                                |                              
|                                            | Senior Secured Credit Facility |                              
|                                            | 9% Senior Notes Due 2014       |                              
|                                            | Other Notes(1)                 |                              
|                                            |                                |                              
|                                            |                                | Total                        
|Interest Payments(2)                        |                                |                              
|Satellite Incentive Obligations             |                                |                              
|Operating Leases                            |                                |                              
|Satellite Construction and Launch Contracts |                                |                              
|Customer Contracts                          |                                |                              
|Vendor Contracts                            |                                |                              
|                                            |                                |                              
|                                            |                                | Total Contractual Obligations
|                                            |                                |                              

---

59

---





Cash
to be paid for income taxes is excluded from the table above.

Satellite
launch and in-orbit insurance contracts related to future satellites to be launched are cancelable up to 30 days prior to the satellite's launch. As of
June 30, 2005, we did not have any non-cancelable commitments related to existing launch insurance or in-orbit insurance contracts for satellites to be launched.

Satellite Incentive Obligations

Satellite contracts typically require that we make progress payments during the period of the satellite's construction and orbital incentive payments (plus
interest) over the orbital life of the satellite. The incentive obligations may be subject to reduction if the satellite fails to meet specific technical operating standards. Certain of our satellite
construction contracts also provide that certain amounts paid by us during the construction phase are subject to refund (with interest) if the satellite fails to meet these technical operating
standards. As of June 30, 2005, we had $104.4 million of liabilities recorded in relation to these satellite incentive obligations.

Satellite Commitments

As of June 30, 2005, we had approximately $222.4 million of expenditures remaining under existing satellite construction contracts and
$67.2 million remaining under existing satellite launch contracts. Satellite launch and in-orbit insurance contracts related to future satellites to be launched are cancelable up to
thirty days prior to the satellite's launch. As of June 30, 2005, we did not have any non-cancelable commitments related to existing launch insurance or in-orbit
insurance contracts for satellites to be launched.

In
April 2004, we committed to construct a new satellite, Galaxy 16, and in February 2005, we entered into an agreement for the construction of Galaxy 18.
These satellites, together with our Galaxy 17 satellite already under construction, will serve as replacements for Galaxy 4R, Galaxy 10R and Galaxy 11. The construction
program contemplates the availability of one of these satellites as an on-ground backup against launch failure or substantial delay of either of the other two satellites. Construction of
Galaxy 18 began in 2005 and we plan to launch this satellite in the second quarter of 2007.

The
manufacturer of Galaxy 16 and 18 is in the process of emerging from Chapter 11 bankruptcy. Both the Galaxy 16 and Galaxy 18 construction contracts have
been approved by the bankruptcy court. Our agreements for the construction of Galaxy 16 and Galaxy 18 contain financial covenants applicable to the manufacturer, including a requirement
that all payments made or to be made to the manufacturer be utilized for the construction of these satellites. We also have a security interest in the satellites under construction by this
manufacturer. In June 2005, we entered into launch agreements for these two satellites. Pursuant to these agreements, $65.8 million previously paid for the launch of
Galaxy 8-iR will be applied to the launch of our Galaxy 16 satellite.

On
April 12, 2005, we entered into an agreement for the construction of PAS-11, which will be located at 43 degrees west longitude and will serve as a
replacement for our PAS 6-B Ku-band satellite and the C-band portion of our PAS-3R satellite. In July 2005, PanAmSat Corporation signed an agreement for the
launch of this satellite in the
first quarter of 2007. This contract brings the aggregate remaining capital expenditures on satellites under construction to approximately $320 million.

60

---





Satellite Insurance

In December 2003, we reached a final settlement of insurance claims on our PAS-1R and Galaxy 11 satellites for payment of
$260.0 million, which related to solar panel anomalies on those satellites. We will continue to own and operate these satellites free and clear of any claims of these insurers. We offset the
proceeds from this settlement against the carrying value of the satellites. In the first quarter of 2004, we received the $260.0 million settlement amount.

In
July 2003, we filed a proof of loss under the insurance policy for our Galaxy 4R satellite after the secondary xenon-ion propulsion system, or XIPS, on this
satellite ceased working. In 2003, we settled an insurance claim on our Galaxy 4R satellite related to the failure of its propulsion system and received $102.6 million from insurers
representing approximately 83% of the insurance coverage on the satellite. In March 2004, we reached an agreement with and received $26.9 million from the insurer representing the
remaining 17% of the insurance coverage on this satellite. The settlement with the insurer representing 17% coverage includes a future sharing of revenues actually received from the satellite. We
proportionately offset the proceeds from these settlements against the insured carrying value of the satellite and the net investment in sales-type lease. We are constructing a replacement
satellite for Galaxy 4R, which is scheduled to be launched in 2006, prior to the end of Galaxy 4R's useful life.

As
of June 30, 2005, we had in effect launch and in-orbit insurance policies covering four satellites in the aggregate amount of approximately $447.3 million.
As of such date, these insured satellites had an aggregate net book value and other insurable costs of $594.4 million. We had 19 uninsured satellites in orbit as of June 30, 2005. Our
currently uninsured satellites are: PAS-4, which is used as a backup satellite; PAS-5 and PAS-7, for which we received insurance proceeds for constructive total
losses; Galaxy 1R, Galaxy 3R, and SBS-6, which are approaching the ends of their useful lives; Galaxy 4R, Galaxy 10R, Galaxy 11 and PAS-1R,
for which we received insurance proceeds for partial losses; PAS-2, PAS-3R, PAS-6B, PAS-8, Galaxy 9 and Galaxy 12, for which we determined
that insurance was not available on commercially reasonable terms; and HGS-3, HGS-5 and Leasat, which have an aggregate book value of approximately $0.5 million. Our
Galaxy 9 satellite currently serves as an in-orbit backup for the C-band portions of Galaxy 1R, Galaxy 3C, Galaxy 4R, Galaxy 10R,
Galaxy 11, and Galaxy 13/Horizons 1. The C-band portion of the satellites that are currently covered by C-band in-orbit backups had an
aggregate net book value of approximately $241.2 million as of June 30, 2005.

Of
the insured satellites, as of June 30, 2005, two were covered by policies with substantial exclusions or exceptions to coverage for failures of specific components identified
by the underwriters as at risk for possible failure, or Significant Exclusion Policies. The exclusions reduce the probability of an insurance recovery in the event of a loss on these satellites. One
of the satellites, PAS-9, has operational redundancies available for the systems on which exclusions have been imposed. We believe that this redundancy allows for uninterrupted operation
of the satellite in the event of a failure of the component subject to the insurance exclusion. The second satellite, Galaxy 13/Horizons 1, which was placed in service in
January 2004 and is insured by a policy with an exclusion for XIPS related anomalies, continues to have fully redundant XIPS as its primary propulsion system. Certain enhancements have been
made to the XIPS on this satellite to make the systems more robust. In addition, Galaxy 13/Horizons 1 has available backup bi-propellant of approximately 11.6 years.

At
June 30, 2005, the uninsured satellites and the satellites insured by Significant Exclusion Policies had a total net book value and other insurable costs of approximately
$1.05 billion. Of this amount, $798.5 million related to uninsured satellites and $247.2 million related to satellites insured by Significant Exclusion Policies.

Upon
the expiration of the insurance policies, there can be no assurance that we will be able to procure new policies on commercially reasonable terms. New policies may only be available
with higher premiums or with substantial exclusions or exceptions to coverage for failures of specific components.

61

---



An
uninsured failure of one or more of our satellites could have a material adverse effect on our financial condition and results of operations. In addition, higher premiums on insurance
policies will increase our costs, thereby reducing our income from operations by the amount of such increased premiums.

Operating Leases

We have commitments for operating leases primarily relating to our executive office facilities in Wilton, Connecticut and other locations. These leases contain
escalation provisions for increases as a result of increases in real estate taxes and operating expenses. As of June 30, 2005, minimum annual rentals of all leases, exclusive of potential
increases in real estate taxes, operating assessments and future sub-lease income aggregated $29.0 million.

Customer and Vendor Obligations

We have contracts with certain of our customers which require us to provide equipment, services and other support during the term of the related contracts with
us. As of June 30, 2005, we had commitments to provide equipment, services and other support under these customer contracts, which aggregated approximately $38.9 million.

In
July 2005, PanAmSat signed an agreement with a customer in which PanAmSat is a subcontractor and the customer is the prime contractor to its end user customer. In exchange for
PanAmSat's engagement as a subcontractor on this project, PanAmSat has agreed to guarantee the prime contractor's $8.8 million performance bond.

We
have long-term contractual obligations with service providers primarily for the operation of certain of our satellites. As of June 30, 2005, we have commitments
under these vendor contracts which aggregated approximately $51.6 million related to the provision of equipment, services and other support.

Change-in-Control Obligations

Certain of our senior executives are party to change-in-control severance agreements which provide for payment of severance and other
benefits in the event of an involuntary termination of the executive's employment (as defined in such agreements) within three years after a change in control. The requisite changes of control
required under these agreements have occurred and these agreements will apply if an involuntary termination of an executive occurs during the periods specified by the agreements. Based upon current
compensation levels, if all of these executives receive the termination related benefits as specified by their respective agreements, the aggregate cost to us would be up to $10.9 million (net
of tax benefits of $6.3 million).

In
addition, our Severance Pay Plan allows for the payment of enhanced severance to employees laid off or who resign for good reason (as defined in such plan) due to, and within two
years following, a change in control.

We
and Holdco granted stock options to certain employees subsequent to the Recapitalization. In October 2004, the options granted by us were assumed by Holdco. In addition,
certain employees also acquired common stock of Holdco. The vesting of the stock options accelerates in the event of certain changes in control of Holdco. Pursuant to contractual obligations, we could
be obligated to make payments for vested options and to repurchase shares held by certain employees in the event of the death or qualifying disability of any such employee. In all other circumstances,
Holdco has the right, but not the obligation, to call the common stock held by employees and, therefore, no contingent obligation would exist for us.

62

---



Foreign Withholding Taxes

We have outstanding tax claims related to withholding taxes assessed on revenues derived from broadcasters inside and outside of India who broadcast from or into
India. For the Indian tax year ended March 31, 1997, the Indian government has assessed approximately $9.3 million, including interest, against one of our subsidiaries. This assessment
is being appealed to the Income Tax Appeals Tribunal. For Indian tax years ended March 31, 1996, 1998, 1999, 2000 and 2001, the Indian government has assessed approximately $41.6 million
in the aggregate against us, including interest. This assessment has been appealed to the Commissioner of Income Tax (Appeals). The Indian government has since assessed tax and interest for the tax
year ended March 31, 2002 of approximately $6.2 million. The total amount assessed for all periods is approximately $57.1 million. We are contesting the imposition of such taxes.
While this contest proceeds, we have been required to advance cash and provide a bank guarantee for a total of approximately $43.2 million. To date, we have paid cash of approximately
$1.2 million related to these assessment years. If unsuccessful in our contest, we could be subject to comparable claims for subsequent years. In connection with the Recapitalization, The
DIRECTV Group agreed to indemnify us for these and certain other taxes related to any periods or portions of such periods ending on or prior to the day of the closing of the Recapitalization in
amounts equal to 80% of the first $75.0 million of such taxes and 100% of such taxes in excess of the first $75.0 million. As a result, our net tax liability related to these periods is
capped at $15.0 million.

Critical Accounting Policies

For a description of our Critical Accounting Policies refer to "Management's Discussion and Analysis of Financial Condition and Results of Operations" within our
Annual Report on Form 10-K for the year ended December 31, 2004 filed with the SEC on March 22, 2005.

New Accounting Pronouncements

In May 2005, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards No. 154 "Accounting Changes and
Error Corrections" ("SFAS No. 154"). SFAS No. 154 replaces APB Opinion No. 20 and FASB Statement No. 3. This Statement provides guidance on the accounting for and
reporting of accounting changes and error corrections. It requires retrospective application as the required method for reporting a change in accounting principle in the absence of explicit transition
requirements specific to the newly adopted accounting principle. SFAS No. 154 carries forward without change the guidance contained in APB No. 20 for reporting the correction of
an error in previously issued financial statements and a change in accounting estimate. SFAS No. 154 is effective for accounting changes and corrections of errors made in fiscal years beginning
after December 15, 2005. The adoption of SFAS No. 154 will not have a material impact on our consolidated financial statements.

Market Risks

We manage our exposure to market risks through internally established policies and procedures and, when we deem appropriate, through the use of derivative
financial instruments, including interest rate hedges. See "Liquidity and Capital ResourcesLong-term debt" above. The objective of our policies is to mitigate
potential statement of operations, cash flow and fair value exposures resulting from possible future adverse fluctuations in interest rates. We evaluate our exposure to market risks by assessing the
anticipated near-term and long-term fluctuations in interest rates on a periodic basis. This evaluation includes the review of leading market indicators, discussions with
financial analysts and investment bankers regarding current and future economic conditions and the review of market projections as to expected future interest rates. We utilize this information to
determine our own investment strategies as well as to determine if the use of derivative financial instruments is appropriate to mitigate any potential future interest rate exposure that we may face.
Our policy does not allow

63

---



speculation
in derivative instruments for profit or execution of derivative instrument contracts for which there are no underlying exposures. We do not use financial instruments for trading purposes
and are not a party to any leveraged derivatives.

We
determine the impact of changes in interest rates on the fair value of our financial instruments based on a hypothetical 10% adverse change in interest rates from the rates in effect
as of the end of the period for these financial instruments. We use different methodologies to determine the impact of these hypothetical changes on our fixed rate public debt and
sales-type leases and on our variable rate debt.

In
accordance with the agreement governing our old senior secured credit facilities, we are party to an interest rate swap agreement for a fixed rate payment of 5.64% on
$100.0 million through August 30, 2005. On March 14, 2005, we entered into a five year interest rate swap agreement to hedge interest expense on a notional amount of
$1.25 billion. The notional amount will amortize down to $625 million on March 14, 2008 until expiration on March 14, 2010. In relation to this swap agreement, we exchanged
its floating-rate obligation on $1.25 billion of our Term Loan B-1 facility for a fixed-rate obligation. See "Interest Rate Swap
Agreements" above.

We
have effectively mitigated our cash interest exposure in relation to $1.35 billion of our Term Loan B-1 facility as a result of entering into the interest
rate swap agreements described above. The remaining balance of our senior secured credit facilities of approximately $653 million, which is subject to variable interest rates, will be subject
to changes in interest rates based upon economic conditions. Other than entering into the new $1.25 billion interest rate swap agreement, our strategies and procedures to manage exposure to
interest rates have not changed in comparison to prior periods.

We
are subject to fluctuating interest rates on our floating rate debt and any changes in interest rates would impact cash flows and results of operations. The potential effect of a
hypothetical 10% adverse fluctuation in interest rates for one year on our floating rate debt outstanding at June 30, 2005 would be a reduction in cash flows of approximately
$3.6 million and an increase in net loss of approximately $2.3 million.

As
of June 30, 2005, long-term debt consisted of fixed-rate borrowings of approximately $933 million and floating rate debt of approximately
$2.0 billion. In addition, we had two fixed interest rate swap agreements on notional amounts of $1.25 billion and $100 million. See "Liquidity and Capital
ResourcesLong-term debt" above. Fluctuations in interest rates may affect the fair values of fixed-rate borrowings and fixed-rate net investments in
sales-type lease receivables. Any changes in interest rates would impact results of operations and cash flows. At June 30, 2005, outstanding fixed-rate borrowings bore
interest at rates ranging from 63/8% to 9% and sales type lease receivables bore interest between 8% and 12%. The potential fair value change resulting from a hypothetical 10% adverse
fluctuation in interest rates related to our outstanding fixed-rate debt and fixed-rate net investment in sales-type lease receivable balances would be
approximately $47.6 million and $2.3 million, respectively, as of June 30, 2005.

Certain Relationships and Related Transactions Prior to and as a Result of the Completion of the Recapitalization

Transactions with The DIRECTV Group and its Affiliates

Until the consummation of the Recapitalization on August 20, 2004, The DIRECTV Group and its affiliates were related parties of ours.

In
relation to the tax separation agreement we entered into with The DIRECTV Group as part of the Recapitalization, we have recorded an $81.7 million receivable related to foreign
withholding tax claims made against us by the Indian government, the related payments made to date by us on those claims, and for certain other foreign and domestic tax claims against us and tax
payments made by us.

64

---



We
provide satellite capacity, TT&C and other related services and facilities to several subsidiaries of The DIRECTV Group and purchase certain services and equipment from a subsidiary
of The DIRECTV Group. Additionally, for the period prior to the consummation of the Recapitalization, we reimbursed The DIRECTV Group for the allocated costs of certain jointly incurred
expense items, principally relating to administrative and other expenses. Revenues derived from The DIRECTV Group and its affiliates were $33.3 million and $63.8 million for the three
and six months ended June 30, 2004, respectively, or 16.1% and 15.5% of our total revenues for the same periods, respectively.

In
addition, The DIRECTV Group leases office space to us in Long Beach, California and land for our teleport in Castle Rock, Colorado, and permits the participation by us and our
employees in certain discount programs. Prior to the Recapitalization, The DIRECTV Group provided general liability insurance and certain administrative services to us, including the provision of
certain advisory and audit services. During the three and six months ended June 30, 2004, we incurred expenses related to such arrangements with The DIRECTV Group of approximately $0.4 and
$1.0 million. In addition, during the three and six months ended June 30, 2004, we purchased services and equipment from the DIRECTV Group of approximately $0.9 million and
$1.0 million, respectively.

Transactions with The News Corporation and its Affiliates (Other than The DIRECTV Group)

Until the consummation of the Recapitalization on August 20, 2004, The News Corporation and its affiliates were related parties of ours.

We
are a party to agreements with The News Corporation and certain of its subsidiaries and affiliates pursuant to which we provide satellite capacity, TT&C and other related services.
Revenues derived from The News Corporation and its affiliates were $20.6 million and $41.0 million for the three and six months ended June 30, 2004, respectively, or 10.0% of our
total revenues for both periods.

Effect of the Recapitalization

As a result of the Recapitalization, effective August 20, 2004, The DIRECTV Group and The News Corporation were no longer related parties of ours and the
Sponsors and their affiliates became related parties of ours.

Transactions with The Sponsors and Their Affiliates

The Sponsors provided management and advisory services to us pursuant to management services agreements executed at the closing of the Recapitalization. The
Sponsors charged us an aggregate management fee of $2.0 million annually for the provision of these services, subject to an annual increase of three percent. In connection with, and effective
upon completion of, our initial public offering on March 22, 2005, each of the Sponsors terminated their respective management services agreements for an aggregate consideration of
$10.0 million. For the period from January 1, 2005 through March 22, 2005, we recorded approximately $10.4 million of expense for these management fees (including the
termination payment). The annual advisory fee did not include, and the Sponsors may receive, additional compensation for providing investment banking or other advisory services provided in connection
with any specific acquisition or divestiture transactions or in the event the Sponsors perform services above and beyond those previously called for by the agreements.

During
2004, we retained Capstone Consulting to provide us with consulting services, primarily to identify and advise on potential opportunities to reduce our costs and identify other
potential opportunities to grow our business. Although neither KKR nor any entity affiliated with KKR owns any of the equity of Capstone, KKR has provided financing to Capstone. We recorded
approximately $0.3 million and $0.5 million of expenses during the three and six months ended June 30, 2005, respectively, to Capstone Consulting, all of which was paid through
June 30, 2005.

65

---



Certain
members of our board of directors whose services are compensated are principals of or are affiliated with the Sponsors.

We
provide satellite capacity, TT&C and other related services to affiliates of one of the Sponsors. Revenues for these services were $0.6 million and $1.2 million for the
three and six months ended June 30, 2005, respectively. As of June 30, 2005, we had a customer receivable related to one of these affiliates of approximately $0.1 million.

Included
in our total contracted backlog of $4.68 billion as of June 30, 2005 is approximately $4.1 million of contracted backlog from these affiliates of the
Sponsors. Contracted backlog represents future cash payments expected from customers under all long-term contractual agreements.

During
the three and six months ended June 30, 2005, we procured $0.1 million and $0.9 million, respectively, of insurance and insurance-related services from an
affiliate of one of the Sponsors.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

See "Item 2. Management's Discussion and Analysis of Financial Condition and Results of OperationsMarket Risks."

ITEM 4. CONTROLS AND PROCEDURES.

Based upon the required evaluation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the
Securities and Exchange Act of 1934, as amended (the "Exchange Act")), our Chief Executive Officer and our Executive Vice President and Chief Financial Officer concluded that as of June 30,
2005 our disclosure controls and procedures were adequate and effective to ensure that information was gathered, analyzed and disclosed on a timely basis.

There
has been no change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that
occurred during our fiscal quarter ended June 30, 2005, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

66

---





PANAMSAT CORPORATION  PART IIOTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

We have outstanding tax claims related to withholding taxes assessed on revenues derived from broadcasters inside and outside of India who broadcast from or into
India. For the Indian tax year ended March 31, 1997, the Indian government has assessed approximately $9.3 million, including interest, against one of our subsidiaries. This assessment
is being appealed to the Income Tax Appeals Tribunal. For Indian tax years ended March 31, 1996, 1998, 1999, 2000 and 2001, the Indian government has assessed approximately $41.6 million
in the aggregate against us, including interest. This assessment has been appealed to the Commissioner of Income Tax (Appeals). The Indian government has since assessed tax and interest for the tax
year ended March 31, 2002 of approximately $6.2 million. The total amount assessed for all periods is approximately $57.1 million. We are contesting the imposition of such taxes.
While this contest proceeds, we have been required to advance cash and provide a bank guarantee for a total of approximately $43.2 million. To date, we have paid cash of approximately
$1.2 million related to these assessment years. If unsuccessful in our contest, we could be subject to comparable claims for subsequent years. The DIRECTV Group has agreed to indemnify us
against certain withholding tax liabilities including foreign withholding tax obligations. See "Certain Relationships and Related Party Transactions".

We
periodically become involved in various claims and lawsuits that are incidental to our business. Other than the matter described above, we believe that no matters currently pending
would, in the event of an adverse outcome, be material.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

None.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

None.

ITEM 5. OTHER INFORMATION.

None.

ITEM 6. EXHIBITS

|Exhibit
Number |  | Exhibit Description                                                                                                                       
|-------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------
|31.1           |  | Certification of the Chief Executive Officer pursuant to Rules 13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934, as amended*
|31.2           |  | Certification of the Chief Financial Officer pursuant to Rules 13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934, as amended*
|32.1           |  | Certification by Chief Executive Officer pursuant to 18 U.S.C. Section 1350*                                                              
|32.2           |  | Certification by Chief Financial Officer pursuant to 18 U.S.C. Section 1350*                                                              

---

67

---





SIGNATURE

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.

|               |  | PANAMSAT CORPORATION                                                                                                                     
|-------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------
|August 9, 2005 |  |                                                                                                                                          
|               |  | /s/MICHAEL J. INGLESEMichael J. Inglese Executive Vice President and
Chief Financial Officer
and a Duly Authorized
Officer of the Company

68

---



QuickLinks