##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended June 30, 2008

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from                      to

Commission file
number 0-22531

INTELSAT 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.)
|                                                               | 
|3400 International Drive, N.W. Washington, D.C.                |  | 20008                               
|(Address of principal executive offices)                       |  | (Zip code)                          

(202) 944-6800

Registrants telephone number, including area code

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   ̈    No  x

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller
reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.

Large accelerated filer   ̈     Accelerated filer   ̈     Non-accelerated filer  x     Smaller reporting company   ̈

(Do not check if a smaller

reporting company)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act):    Yes   ̈    No  x

As of August 11, 2008, an aggregate of 548 shares of our common stock were outstanding.









---

##### Table of Contents

TABLE OF CONTENTS



|                                 |  |                                                                                                                                                                                                                                                                |  |   
|-------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --
|                                 |  | Page                                                                                                                                                                                                                                                          
|PART I.    FINANCIAL INFORMATION |  |                                                                                                                                                                                                                                                               
|Item 1.                          |  | Financial Statements:                                                                                                                                                                                                                                          |  |   
|                                 |  | Condensed Consolidated Balance Sheets as of December 31, 2007 (Predecessor Entity) and June 30, 2008 (Successor Entity) (Unaudited)                                                                                                                            |  | 4 
|                                 |  | Unaudited Condensed Consolidated Statements of Operations for the Three Months Ended June 30, 2007 (Predecessor Entity) and
 the Three Months Ended June 30, 2008 (Successor Entity)                                                                           |  | 5 
|                                 |  | Unaudited Condensed Consolidated Statements of Operations for the Six Months Ended June 30, 2007 (Predecessor Entity), the
Period January 1, 2008 to January 31, 2008 (Predecessor Entity) and the Period February 1, 2008 to June 30, 2008 (Successor Entity) |  | 6 
|                                 |  | Unaudited Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2007 (Predecessor Entity), the
Period January 1, 2008 to January 31, 2008 (Predecessor Entity) and the Period February 1, 2008 to June 30, 2008 (Successor Entity) |  | 7 
|                                 |  | Notes to the Condensed Consolidated Financial Statements (Unaudited)                                                                                                                                                                                           |  | 8 
|                                 |  |                                                                                                                                                                                                                                                               
|Item 2.                          |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                                                                                                                                          |  | 44
|Item 3.                          |  | Quantitative and Qualitative Disclosures about Market Risk                                                                                                                                                                                                     |  | 60
|Item 4T.                         |  | Controls and Procedures                                                                                                                                                                                                                                        |  | 61
|                                 | 
|PART II.    OTHER INFORMATION    |  |                                                                                                                                                                                                                                                               
|Item 1.                          |  | Legal Proceedings                                                                                                                                                                                                                                              |  | 63
|Item 1A.                         |  | Risk Factors                                                                                                                                                                                                                                                   |  | 63
|Item 2.                          |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                                                                                                                                                    |  | 63
|Item 3.                          |  | Defaults upon Senior Securities                                                                                                                                                                                                                                |  | 63
|Item 4.                          |  | Submission of Matters to a Vote of Security Holders                                                                                                                                                                                                            |  | 63
|Item 5.                          |  | Other Information                                                                                                                                                                                                                                              |  | 63
|Item 6.                          |  | Exhibits                                                                                                                                                                                                                                                       |  | 64
|                                 | 
|Signatures                       |  | 65                                                                                                                                                                                                                                                            



---

##### Table of Contents

INTRODUCTION

In this Quarterly Report, unless otherwise indicated or the context otherwise requires, (1) the terms Intelsat Corp, we, us, our, and the Company refer
to Intelsat Corporation, formerly known as PanAmSat Corporation, a wholly-owned subsidiary of Intelsat Holding Corporation, formerly known as PanAmSat Holding Corporation, (2) the term Intelsat Acquisition Transactions refers to the
acquisition of Intelsat Holding Corporation by Intelsat Bermuda on July 3, 2006 and related transactions, (3) the term Intelsat refers to Intelsat, Ltd., our indirect parent company, and its currently existing subsidiaries on a
consolidated basis after giving effect to the acquisition of PanAmSat Holding Corporation on July 3, 2006, (4) the terms Serafina Holdings and Intelsat Global refer to Intelsat Global, Ltd. (formerly known as
Serafina Holdings Limited), (5) the terms Serafina and Intelsat Global Subsidiary refer to Intelsat Global Subsidiary, Ltd. (formerly known as Serafina Acquisition Limited), (6) the term Intelsat
Holdings refers to Intelsat, Ltd.s parent, Intelsat Holdings, Ltd., (7) the term Intelsat Bermuda refers to Intelsat (Bermuda), Ltd., Intelsat, Ltd.s direct wholly-owned subsidiary, (8) the term Intelsat
Jackson refers to Intelsat Jackson Holdings, Ltd., a direct wholly-owned subsidiary of Intelsat Bermuda, (9) the term Intermediate Holdco refers to Intelsat Intermediate Holding Company, Ltd., Intelsat Jacksons direct
wholly-owned subsidiary, (10) the term Intelsat Sub Holdco refers to Intelsat Subsidiary Holding Company, Ltd., Intermediate Holdcos direct wholly-owned subsidiary, and (11) the term New Sponsors Acquisition
Transactions refers to the acquisition of Intelsat Holdings by Serafina and related transactions as discussed under Item 2Managements Discussion and Analysis of Financial Condition and Results of OperationsImpact of the
New Sponsors Acquisition Transactions.

In this Quarterly Report, unless the context otherwise requires, all references to transponder
capacity or demand refer to transponder capacity or demand in the C-band and Ku-band only.

Our principal executive offices are located at
3400 International Drive, N.W., Washington, D.C. Our telephone number is (202) 944-6800.

FINANCIAL AND OTHER INFORMATION

Unless otherwise indicated, all references to dollars and $ in this Quarterly Report are to, and all monetary
amounts in this Quarterly Report are presented in, U.S. dollars. Unless otherwise indicated, the financial information contained in this Quarterly Report has been prepared in accordance with United States generally accepted accounting principles
(U.S. GAAP).

Certain monetary amounts, percentages and other figures included in this Quarterly Report have been subject to
rounding adjustments. Accordingly, figures shown as totals in certain tables may not be the arithmetic aggregation of the figures that precede them, and figures expressed as percentages in the text may not total 100% or, as applicable, when
aggregated may not be the arithmetic aggregation of the percentages that precede them.

In this Quarterly Report, we refer to and rely on
publicly available information regarding our industry and our competitors. Although we believe the information is reliable, we cannot guarantee the accuracy and completeness of the information and have not independently verified it.

FORWARD-LOOKING STATEMENTS

Some of
the statements in this Quarterly Report constitute forward-looking statements that do not directly or exclusively relate to historical facts. The Private Securities Litigation Reform Act of 1995 provides a safe harbor for certain
forward-looking statements as long as they are identified as forward-looking and are accompanied by meaningful cautionary statements identifying important factors that could cause actual results to differ materially from the expectations expressed
or implied in the forward-looking statements.



1



---

##### Table of Contents

When used in this Quarterly Report, the words may, will,  might,
should, expect, plan, anticipate, project, believe, estimate, predict, intend, potential, outlook and
continue, and the negative of these terms and other similar expressions, are intended to identify forward-looking statements and information.

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:



| |  |  | risks associated with operating our in-orbit satellites;
| | - |  | --------------------------------------------------------



| |  |  | satellite launch failures, satellite launch and construction delays and in-orbit failures or reduced performance;
| | - |  | -----------------------------------------------------------------------------------------------------------------



| |  |  | our ability to obtain new satellite insurance policies with financially viable insurance carriers on commercially reasonable terms or at all, as well as the ability
of our insurance carriers to fulfill their obligations;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | possible future losses on satellites that are not adequately covered by insurance;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | domestic and international government regulation;
| | - |  | -------------------------------------------------



| |  |  | changes in our revenue backlog or expected revenue backlog for future services;
| | - |  | -------------------------------------------------------------------------------



| |  |  | pricing pressure and overcapacity in the markets in which we compete;
| | - |  | ---------------------------------------------------------------------



| |  |  | inadequate access to capital markets;
| | - |  | -------------------------------------



| |  |  | the competitive environment in which we operate;
| | - |  | ------------------------------------------------



| |  |  | customer defaults on their obligations owed to us;
| | - |  | --------------------------------------------------



| |  |  | our international operations and other uncertainties associated with doing business internationally; and
| | - |  | --------------------------------------------------------------------------------------------------------



| |  |  | litigation.
| | - |  | -----------

In connection with our
acquisition by funds controlled by BC Partners Holdings Limited and Silver Lake Partners as described in this Quarterly Report under Item 2Managements Discussion and Analysis of Financial Condition and Results of
OperationsImpact of the New Sponsors Acquisition Transactions, factors that may cause results or developments to differ materially from the forward-looking statements made in this Quarterly Report include, but are not limited to:



| |  |  | our substantial level of indebtedness following consummation of the New Sponsors Acquisition Transactions;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | certain covenants in our debt agreements following consummation of the New Sponsors Acquisition Transactions;
| | - |  | -------------------------------------------------------------------------------------------------------------



| |  |  | the ability of our subsidiaries to make distributions to us in amounts sufficient to make required interest and principal payments; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------



| |  |  | risks that the New Sponsors Acquisition Transactions disrupt our current plans and operations and the potential difficulties in employee retention, including key
members of our senior management, as a result of such transactions.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The forward-looking statements made in this
Quarterly Report reflect our intentions, plans, expectations, assumptions and beliefs about future events. These forward-looking statements speak only as of the date of this Quarterly Report and are not guarantees of future performance or results
and are subject to risks, uncertainties and other factors, many of which are outside of our control. These factors could cause actual results or developments to differ materially from the expectations expressed or implied in the forward-looking
statements and include known and unknown risks. Known risks include, among others, the risks discussed in Item 1ARisk Factors in our Annual Report on Form 10-K for the year ended December 31, 2007, the political, economic and



2



---

##### Table of Contents

legal conditions in the markets we are targeting for communications services or in which we operate and other risks and uncertainties inherent in the
telecommunications business in general and the satellite communications business in particular.

Although we believe that the expectations
reflected in the forward-looking statements are reasonable, we cannot guarantee our future results, level of activity, performance or achievements. Because actual results could differ materially from our intentions, plans, expectations, assumptions
and beliefs about the future, you are urged not to rely on forward-looking statements in this Quarterly Report and to view all forward-looking statements made in this Quarterly Report with caution. We do not undertake any obligation to update or
revise any forward-looking statements, whether as a result of new information, future events or otherwise.



3



---

##### Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

INTELSAT CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share amounts)



|                                                                                                                            |  |                       |           |  |                   |   |           |  
|--------------------------------------------------------------------------------------------------------------------------- |  | --------------------- | --------- |  | ----------------- | - | --------- | -
|                                                                                                                            |  | PredecessorEntity     |           |  | SuccessorEntity   |  
|                                                                                                                            |  | As ofDecember 31,2007 |           |  | As ofJune 30,2008 |  
|                                                                                                                            |  |                       |           |  | (unaudited)       |  
|ASSETS                                                                                                                      |  |                       |           |  |                   |   |           |  
|Current assets:                                                                                                             |  |                       |           |  |                   |   |           |  
|Cash and cash equivalents                                                                                                   |  | $                     | 81,773    |  |                   | $ | 37,187    |  
|Receivables, net of allowance of $9,806 in 2007 and $12,358 in 2008                                                         |  |                       | 64,640    |  |                   |   | 53,457    |  
|Due from affiliates                                                                                                         |  |                       |          |  |                   |   | 49,184    |  
|Deferred income taxes                                                                                                       |  |                       | 32,877    |  |                   |   | 26,182    |  
|Prepaid expenses and other current assets                                                                                   |  |                       | 26,407    |  |                   |   | 38,889    |  
|                                                                                                                            |  |                       |           |  |                   |   |           |  
|Total current assets                                                                                                        |  |                       | 205,697   |  |                   |   | 204,899   |  
|Satellites and other property and equipment, net                                                                            |  |                       | 1,918,002 |  |                   |   | 2,528,203 |  
|Goodwill                                                                                                                    |  |                       | 3,734,649 |  |                   |   | 3,333,574 |  
|Non-amortizable intangible assets                                                                                           |  |                       | 1,116,600 |  |                   |   | 1,053,070 |  
|Amortizable intangible assets, net                                                                                          |  |                       | 267,640   |  |                   |   | 574,770   |  
|Deferred charges and other assets, net                                                                                      |  |                       | 186,520   |  |                   |   | 321,044   |  
|                                                                                                                            |  |                       |           |  |                   |   |           |  
|Total assets                                                                                                                |  | $                     | 7,429,108 |  |                   | $ | 8,015,560 |  
|                                                                                                                            |  |                       |           |  |                   |   |           |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                        |  |                       |           |  |                   |   |           |  
|Current liabilities:                                                                                                        |  |                       |           |  |                   |   |           |  
|Accounts payable and accrued liabilities                                                                                    |  | $                     | 59,412    |  |                   | $ | 56,634    |  
|Taxes payable                                                                                                               |  |                       | 611       |  |                   |   | 2,516     |  
|Due to affiliates                                                                                                           |  |                       | 25,283    |  |                   |   |          |  
|Employee related liabilities                                                                                                |  |                       | 38,818    |  |                   |   | 24,200    |  
|Customer advances for satellite construction                                                                                |  |                       | 30,610    |  |                   |   |          |  
|Accrued interest payable                                                                                                    |  |                       | 45,150    |  |                   |   | 42,997    |  
|Current portion of long-term debt                                                                                           |  |                       | 60,840    |  |                   |   | 80,153    |  
|Deferred satellite performance incentives                                                                                   |  |                       | 20,568    |  |                   |   | 23,908    |  
|Deferred gains and revenue                                                                                                  |  |                       | 29,498    |  |                   |   | 48,762    |  
|                                                                                                                            |  |                       |           |  |                   |   |           |  
|Total current liabilities                                                                                                   |  |                       | 310,790   |  |                   |   | 279,170   |  
|Long-term debt, net of current portion                                                                                      |  |                       | 3,386,402 |  |                   |   | 3,311,820 |  
|Deferred satellite performance incentives, net of current portion                                                           |  |                       | 100,013   |  |                   |   | 109,292   |  
|Deferred revenue, net of current portion                                                                                    |  |                       | 19,216    |  |                   |   | 26,977    |  
|Deferred income taxes                                                                                                       |  |                       | 515,806   |  |                   |   | 832,686   |  
|Accrued retirement benefits                                                                                                 |  |                       | 17,492    |  |                   |   | 56,627    |  
|Deferred credits and other long-term liabilities                                                                            |  |                       | 135,864   |  |                   |   | 153,736   |  
|                                                                                                                            |  |                      
|Commitments and contingencies (see Note 13)                                                                                 |  |                       |           |  |                   |   |           |  
|                                                                                                                            |  |                      
|Shareholders equity:                                                                                                       |  |                       |           |  |                   |   |           |  
|Ordinary shares, $0.01 par value; 1,000 shares authorized and 548 shares outstanding at December 31, 2007 and June 30,
2008 |  |                       |          |  |                   |   |          |  
|Paid-in capital                                                                                                             |  |                       | 2,902,753 |  |                   |   | 3,246,201 |  
|Retained earnings                                                                                                           |  |                       | 34,964    |  |                   |   |          |  
|Accumulated other comprehensive income (loss)                                                                               |  |                       | 5,808     |  |                   |   | (949      | )
|                                                                                                                            |  |                       |           |  |                   |   |           |  
|Total shareholders equity                                                                                                  |  |                       | 2,943,525 |  |                   |   | 3,245,252 |  
|                                                                                                                            |  |                       |           |  |                   |   |           |  
|Total liabilities and shareholders equity                                                                                  |  | $                     | 7,429,108 |  |                   | $ | 8,015,560 |  
|                                                                                                                            |  |                       |           |  |                   |   |           |  

See accompanying notes to unaudited condensed consolidated financial statements.



4



---

##### Table of Contents

INTELSAT CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands)



|                                                                     |  |                                 |         |   |                                 |   |         |  
|-------------------------------------------------------------------- |  | ------------------------------- | ------- | - | ------------------------------- | - | ------- | -
|                                                                     |  | Predecessor Entity              |         |   | Successor Entity                |  
|                                                                     |  | Three Months EndedJune 30, 2007 |         |   | Three Months EndedJune 30, 2008 |  
|Revenue:                                                             |  |                                 |         |   |                                 |   |         |  
|Transponder services, satellite-related services and other           |  | $                               | 204,325 |   |                                 | $ | 208,401 |  
|Revenue from affiliates                                              |  |                                 | 57,260  |   |                                 |   | 61,333  |  
|                                                                     |  |                                 |         |   |                                 |   |         |  
|Total revenue                                                        |  |                                 | 261,585 |   |                                 |   | 269,734 |  
|                                                                     |  |                                 |         |   |                                 |   |         |  
|Operating expenses:                                                  |  |                                 |         |   |                                 |   |         |  
|Direct costs of revenue (exclusive of depreciation and amortization) |  |                                 | 36,671  |   |                                 |   | 36,953  |  
|Costs from affiliates                                                |  |                                 | 18,408  |   |                                 |   | 25,630  |  
|Selling, general and administrative                                  |  |                                 | 30,773  |   |                                 |   | 29,266  |  
|Depreciation and amortization                                        |  |                                 | 72,902  |   |                                 |   | 86,775  |  
|Restructuring and transaction costs                                  |  |                                 | 2,270   |   |                                 |   |        |  
|Gain on undesignated interest rate swaps                             |  |                                 | (8,560  | ) |                                 |   | (58,145 | )
|                                                                     |  |                                 |         |   |                                 |   |         |  
|Total operating expenses                                             |  |                                 | 152,464 |   |                                 |   | 120,479 |  
|                                                                     |  |                                 |         |   |                                 |   |         |  
|Income from operations                                               |  |                                 | 109,121 |   |                                 |   | 149,255 |  
|Interest expense, net                                                |  |                                 | 63,966  |   |                                 |   | 57,074  |  
|Other income, net                                                    |  |                                 | 741     |   |                                 |   | 1,609   |  
|                                                                     |  |                                 |         |   |                                 |   |         |  
|Income before income taxes                                           |  |                                 | 45,896  |   |                                 |   | 93,790  |  
|Provision for income taxes                                           |  |                                 | 14,496  |   |                                 |   | 31,767  |  
|                                                                     |  |                                 |         |   |                                 |   |         |  
|Net income                                                           |  | $                               | 31,400  |   |                                 | $ | 62,023  |  
|                                                                     |  |                                 |         |   |                                 |   |         |  

See accompanying notes to unaudited condensed consolidated financial statements.



5



---

##### Table of Contents

INTELSAT CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands)



|                                                                     |  |                              |         |   |                                         |   |                  |   |  |                                        |  |   |         |  
|-------------------------------------------------------------------- |  | ---------------------------- | ------- | - | --------------------------------------- | - | ---------------- | - |  | -------------------------------------- |  | - | ------- | -
|                                                                     |  | Predecessor Entity           |         |   |                                         |   | Successor Entity |  
|                                                                     |  | Six Months EndedJune 30,2007 |         |   | Period January 1,2008 toJanuary 31,2008 |   |                  |   |  | Period February 1,2008 to
June 30,2008 | 
|Revenue:                                                             |  |                              |         |   |                                         |   |                  |   |  |                                        |  |   |         |  
|Transponder services, satellite-related services and other           |  | $                            | 401,674 |   |                                         | $ | 71,026           |   |  |                                        |  | $ | 347,026 |  
|Revenue from affiliates                                              |  |                              | 107,356 |   |                                         |   | 51,021           |   |  |                                        |  |   | 98,624  |  
|                                                                     |  |                              |         |   |                                         |   |                  |   |  |                                        |  |   |         |  
|Total revenue                                                        |  |                              | 509,030 |   |                                         |   | 122,047          |   |  |                                        |  |   | 445,650 |  
|                                                                     |  |                              |         |   |                                         |   |                  |   |  |                                        |  |   |         |  
|Operating expenses:                                                  |  |                              |         |   |                                         |   |                  |   |  |                                        |  |   |         |  
|Direct costs of revenue (exclusive of depreciation and amortization) |  |                              | 74,340  |   |                                         |   | 11,152           |   |  |                                        |  |   | 62,273  |  
|Costs from affiliates                                                |  |                              | 32,752  |   |                                         |   | 6,858            |   |  |                                        |  |   | 39,312  |  
|Selling, general and administrative                                  |  |                              | 65,146  |   |                                         |   | 12,117           |   |  |                                        |  |   | 46,727  |  
|Depreciation and amortization                                        |  |                              | 145,398 |   |                                         |   | 26,851           |   |  |                                        |  |   | 145,063 |  
|Restructuring and transaction costs                                  |  |                              | 6,819   |   |                                         |   | 62,675           |   |  |                                        |  |   |        |  
|(Gain) loss on undesignated interest rate swaps                      |  |                              | (6,727  | ) |                                         |   | 11,431           |   |  |                                        |  |   | (39,335 | )
|                                                                     |  |                              |         |   |                                         |   |                  |   |  |                                        |  |   |         |  
|Total operating expenses                                             |  |                              | 317,728 |   |                                         |   | 131,084          |   |  |                                        |  |   | 254,040 |  
|                                                                     |  |                              |         |   |                                         |   |                  |   |  |                                        |  |   |         |  
|Income (loss) from operations                                        |  |                              | 191,302 |   |                                         |   | (9,037           | ) |  |                                        |  |   | 191,610 |  
|Interest expense, net                                                |  |                              | 130,411 |   |                                         |   | 21,224           |   |  |                                        |  |   | 96,329  |  
|Other income, net                                                    |  |                              | 1,586   |   |                                         |   | 169              |   |  |                                        |  |   | 3,347   |  
|                                                                     |  |                              |         |   |                                         |   |                  |   |  |                                        |  |   |         |  
|Income (loss) before income taxes                                    |  |                              | 62,477  |   |                                         |   | (30,092          | ) |  |                                        |  |   | 98,628  |  
|Provision for (benefit from) income taxes                            |  |                              | 18,829  |   |                                         |   | (10,702          | ) |  |                                        |  |   | 33,323  |  
|                                                                     |  |                              |         |   |                                         |   |                  |   |  |                                        |  |   |         |  
|Net income (loss)                                                    |  | $                            | 43,648  |   |                                         | $ | (19,390          | ) |  |                                        |  | $ | 65,305  |  
|                                                                     |  |                              |         |   |                                         |   |                  |   |  |                                        |  |   |         |  

See accompanying notes to unaudited condensed consolidated financial statements.



6



---

##### Table of Contents

INTELSAT CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)



|                                                                                          |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|----------------------------------------------------------------------------------------- |  | ---------------------------- | -------- | - | --------------------------------------- | - | ---------------- | - |  | -------------------------------------- |  | - | ---------- | -
|                                                                                          |  | Predecessor Entity           |          |   |                                         |   | Successor Entity |  
|                                                                                          |  | Six Months EndedJune 30,2007 |          |   | Period January 1,2008 toJanuary 31,2008 |   |                  |   |  | Period February 1,2008 to June 30,2008 | 
|Cash flows from operating activities:                                                     |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Net income (loss)                                                                         |  | $                            | 43,648   |   |                                         | $ | (19,390          | ) |  |                                        |  | $ | 65,305     |  
|Adjustments to reconcile net income (loss) to net cash provided by operating activities:  |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Depreciation and amortization                                                             |  |                              | 145,398  |   |                                         |   | 26,851           |   |  |                                        |  |   | 145,063    |  
|Provision for doubtful accounts                                                           |  |                              | 2,369    |   |                                         |   | 4,458            |   |  |                                        |  |   | (1,155     | )
|Foreign currency transaction gain                                                         |  |                              | (193     | ) |                                         |   | (63              | ) |  |                                        |  |   | (1,184     | )
|Deferred income taxes                                                                     |  |                              | 17,864   |   |                                         |   | (27,756          | ) |  |                                        |  |   |           |  
|(Gain) loss on disposal of assets                                                         |  |                              | (23      | ) |                                         |   |                 |   |  |                                        |  |   | 48         |  
|Share-based compensation expense                                                          |  |                              | 298      |   |                                         |   | 61,844           |   |  |                                        |  |   | 23         |  
|Amortization of bond discount and issuance costs                                          |  |                              | 1,020    |   |                                         |   | 156              |   |  |                                        |  |   | 3,694      |  
|(Gain) loss on undesignated interest rate swaps                                           |  |                              | (2,163   | ) |                                         |   | 11,748           |   |  |                                        |  |   | (45,522    | )
|Other non-cash items                                                                      |  |                              | 1,798    |   |                                         |   | 113              |   |  |                                        |  |   | 2,352      |  
|Changes in operating assets and liabilities:                                              |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Receivables                                                                               |  |                              | (1,581   | ) |                                         |   | (6,325           | ) |  |                                        |  |   | 11,768     |  
|Prepaid expenses and other assets                                                         |  |                              | 10,219   |   |                                         |   | (14,586          | ) |  |                                        |  |   | (1,904     | )
|Accounts payable and accrued liabilities                                                  |  |                              | (26,240  | ) |                                         |   | 12,524           |   |  |                                        |  |   | (35,165    | )
|Due to (from) affiliates                                                                  |  |                              | 72,451   |   |                                         |   | (28,453          | ) |  |                                        |  |   | 12,371     |  
|Accrued retirement benefits                                                               |  |                              | (2,475   | ) |                                         |   | (72              | ) |  |                                        |  |   | 22         |  
|Deferred gains and revenue                                                                |  |                              | (11,781  | ) |                                         |   | 17,075           |   |  |                                        |  |   | 10,375     |  
|Other long-term liabilities                                                               |  |                              | (15,308  | ) |                                         |   | 19,876           |   |  |                                        |  |   | 29,936     |  
|                                                                                          |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Net cash provided by operating activities                                                 |  |                              | 235,301  |   |                                         |   | 58,000           |   |  |                                        |  |   | 196,027    |  
|                                                                                          |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Cash flows from investing activities:                                                     |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Payments for satellites and other property and equipment (including capitalized interest) |  |                              | (202,831 | ) |                                         |   | (14,484          | ) |  |                                        |  |   | (77,446    | )
|Capital contribution to Horizons joint venture                                            |  |                              |         |   |                                         |   |                 |   |  |                                        |  |   | (3,554     | )
|Other investing activities                                                                |  |                              | 1,178    |   |                                         |   |                 |   |  |                                        |  |   | 539        |  
|                                                                                          |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Net cash used in investing activities                                                     |  |                              | (201,653 | ) |                                         |   | (14,484          | ) |  |                                        |  |   | (80,461    | )
|                                                                                          |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Cash flows from financing activities:                                                     |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Repayments of long-term debt                                                              |  |                              | (27,161  | ) |                                         |   | (162,985         | ) |  |                                        |  |   | (1,239,958 | )
|Proceeds from issuance of long-term debt                                                  |  |                              |         |   |                                         |   | 150,000          |   |  |                                        |  |   | 1,238,839  |  
|Debt issuance costs                                                                       |  |                              | (1,971   | ) |                                         |   |                 |   |  |                                        |  |   | (17,999    | )
|Dividends to shareholders                                                                 |  |                              | (4,717   | ) |                                         |   |                 |   |  |                                        |  |   | (65,691    | )
|Advances to affiliates                                                                    |  |                              |         |   |                                         |   |                 |   |  |                                        |  |   | (30,000    | )
|Repayments of funding of capital expenditures by customer                                 |  |                              | (34,642  | ) |                                         |   |                 |   |  |                                        |  |   | (30,862    | )
|Payment of premium on early retirement of debt                                            |  |                              |         |   |                                         |   |                 |   |  |                                        |  |   | (12,266    | )
|Principal payments on deferred satellite performance incentives                           |  |                              | (7,214   | ) |                                         |   | (1,246           | ) |  |                                        |  |   | (6,574     | )
|                                                                                          |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Net cash used in financing activities                                                     |  |                              | (75,705  | ) |                                         |   | (14,231          | ) |  |                                        |  |   | (164,511   | )
|                                                                                          |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Effect of exchange rate changes on cash and cash equivalents                              |  |                              | 193      |   |                                         |   | 63               |   |  |                                        |  |   | 1,184      |  
|                                                                                          |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Net change in cash and cash equivalents                                                   |  |                              | (41,864  | ) |                                         |   | 29,348           |   |  |                                        |  |   | (47,761    | )
|Cash and cash equivalents, beginning of period                                            |  |                              | 142,021  |   |                                         |   | 81,773           |   |  |                                        |  |   | 84,948     |  
|                                                                                          |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Cash and cash equivalents, end of period                                                  |  | $                            | 100,157  |   |                                         | $ | 111,121          |   |  |                                        |  | $ | 37,187     |  
|                                                                                          |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Supplemental cash flow information:                                                       |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Interest paid, net of amounts capitalized                                                 |  | $                            | 46,321   |   |                                         | $ | 19,225           |   |  |                                        |  | $ | 90,850     |  
|Income taxes paid, net                                                                    |  |                              | 7,056    |   |                                         |   | 379              |   |  |                                        |  |   | 1,103      |  
|Supplemental disclosure of non-cash investing activities:                                 |  |                              |          |   |                                         |   |                  |   |  |                                        |  |   |            |  
|Accrued capital expenditures                                                              |  | $                            | 854      |   |                                         | $ | 4,898            |   |  |                                        |  | $ | 6,732      |  



|Note: | The decrease in cash and cash equivalents between the predecessor entity ending balance for the period January 1, 2008 to January 31, 2008 and the successor entity opening balance
is due to approximately $26.2 million in cash paid in connection with the closing of the New Sponsors Acquisition Transactions (see Note 2New Sponsors Acquisition).
|----- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

See accompanying notes to unaudited condensed consolidated financial statements.



7



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

June 30, 2008

Note 1    General

Basis of Presentation

The accompanying condensed
consolidated financial statements of Intelsat Corporation (Intelsat Corp or the Company) and its subsidiaries have not been audited, but are prepared in accordance with United States generally accepted accounting principles
(U.S. GAAP) for interim financial information. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. The unaudited condensed consolidated financial statements
include all adjustments (consisting only of normal and recurring adjustments) that are, in the opinion of management, necessary for a fair presentation of these financial statements. The results of operations for the periods presented are not
necessarily indicative of operating results for the full year. The balance sheet as of December 31, 2007 has been derived from the audited consolidated financial statements at that date but does not include all of the information and footnotes
required by U.S. GAAP for complete financial statements. These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in Intelsat Corps Annual
Report on Form 10-K for the fiscal year ended December 31, 2007 on file with the Securities and Exchange Commission (SEC). Unless the context otherwise requires or it is otherwise indicated within these condensed consolidated
financial statements, Intelsat Corp and its subsidiaries are referred to as Intelsat Corp, PanAmSat Corporation, PanAmSat, the Company, we, us and our. The term
Intelsat refers to Intelsat, Ltd., our indirect parent company, and its currently existing subsidiaries on a consolidated basis after giving effect to the acquisition of PanAmSat Holding Corporation on July 3, 2006. The terms
Holdco, PanAmSat Holdco and PanAmSat Holding Corporation refer to the Companys direct parent company, Intelsat Holding Corporation (formerly known as PanAmSat Holding Corporation), and not its subsidiaries.

On February 4, 2008, Serafina Acquisition Limited, referred to as Serafina, completed its acquisition of 100% of the
equity ownership of the Companys indirect parent, Intelsat Holdings, Ltd., referred to as Intelsat Holdings, for total cash consideration of approximately $5.0 billion, pursuant to a Share Purchase Agreement dated as of
June 19, 2007 (the BC Share Purchase Agreement), among Serafina, Intelsat Holdings, certain shareholders of Intelsat Holdings and Serafina Holdings Limited, referred to as Serafina Holdings, the direct parent of Serafina. This
transaction is referred to as the New Sponsors Acquisition (see Note 2New Sponsors Acquisition).

Although the effective
date of the New Sponsors Acquisition was February 4, 2008, due to the immateriality of the results of operations for the period between February 1, 2008 and February 4, 2008, the Company has accounted for the New Sponsors Acquisition
as if it had occurred on February 1, 2008 and pushed-down the recorded accounting adjustments to reflect the acquisition of the Company at fair value. The condensed consolidated financial statements presented for the three and six
months ended June 30, 2007 and for the period January 1, 2008 to January 31, 2008 are shown under the predecessor entity. The condensed consolidated financial statements as of June 30, 2008, for the three months ended
June 30, 2008, and for the period from February 1, 2008 to June 30, 2008 show the operations of the successor entity.

Use of
Estimates

The preparation of these condensed consolidated financial statements in conformity with U.S. GAAP requires management to make
estimates and assumptions that affect the amounts reported in these condensed consolidated financial statements and accompanying notes. Examples of estimates include the determination of fair value with respect to certain assets acquired and
liabilities assumed in the New Sponsors Acquisition, the allowance for doubtful accounts, pension and postretirement benefits, the fair value of the Companys undesignated interest rate swaps, income taxes, useful lives of satellites,
intangible assets and other property and equipment and recoverability of goodwill and non-amortizable intangible assets. Changes in such estimates may affect amounts reported in future periods.



8



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



Reclassifications

Certain prior year amounts have been reclassified to conform to the current year presentation. In connection with the Companys implementation of a new financial reporting system, which was placed in service
during the first quarter of 2008, the Company identified that certain unallocated cost centers were allocated to direct costs of revenue (exclusive of depreciation and amortization) or selling, general and administrative expense based on a
company-wide distribution of allocated costs to each of these expense categories. In order to more appropriately align these unallocated costs between direct costs of revenue (exclusive of depreciation and amortization) and selling, general and
administrative expense categories, the Company revised the allocation methodology based on the primary purpose of each legal entity (e.g., sales center, teleport or operational, or administrative). The reclassification did not impact the
Companys previously reported revenue, total operating expenses, income from operations or net income.

New Accounting Pronouncements

In September 2006, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards
(SFAS) No. 157, Fair Value Measurements (SFAS 157), which is intended to increase consistency and comparability in fair value measurements by defining fair value, establishing a framework for measuring fair value
and expanding disclosures about fair value measurements. SFAS 157 is effective for financial statements issued in fiscal years beginning after November 15, 2007. In February 2008, the FASB issued FASB Staff Position 157-2, Effective Date of
FASB Statement 157,which deferred the effective date of SFAS 157 to fiscal years beginning after November 15, 2008 for certain nonfinancial assets and liabilities. Examples of nonfinancial assets and liabilities to which the deferral would
apply for the Company include (i) those acquired in a business combination and (ii) goodwill, indefinite-lived intangible assets and long-lived assets measured at fair value for impairment testing. Effective January 1, 2008, the
Company adopted SFAS 157 for financial assets and liabilities recognized at fair value. The partial adoption of SFAS 157 for financial assets and liabilities did not have a material impact on the Companys condensed consolidated financial
statements.

In September 2006, the FASB issued SFAS No. 158, Employers Accounting for Defined Benefit Pension and Other
Postretirement Plans (SFAS 158). SFAS 158 requires companies to recognize in their balance sheets the funded status of pension and other postretirement benefit plans. Previously unrecognized items under SFAS No. 87,
Employers Accounting for Pensions(SFAS 87), and SFAS No. 106,Employers Accounting for Postretirement Benefits Other Than Pensions(SFAS 106), will now be recognized as a component of
accumulated other comprehensive income (loss), net of applicable income tax effects. In addition, the measurement date (the date at which plan assets and the benefit obligation are measured) is required to be the Companys fiscal year end. As
more fully described in Note 4Retirement Plans and Other Retiree Benefits, the Company adopted the recognition provisions of SFAS 158 effective December 31, 2007, and adopted the measurement date provisions during the first quarter
of 2008.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities
(SFAS 159). This statement permits companies to choose to measure many financial assets and liabilities at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS
159 became effective for the Company beginning on January 1, 2008. The adoption of SFAS 159 in the first quarter of 2008 did not impact the Companys condensed consolidated financial statements since the Company has not elected to apply
the fair value option to any of its eligible financial instruments.



9



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



In December 2007, the FASB issued SFAS No. 141 (revised 2007), Business Combinations
(SFAS 141R). SFAS 141R requires an acquirer to recognize the assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree at the acquisition date, measured at their fair values as of that date. SFAS 141R
is effective for fiscal years beginning on or after December 15, 2008. SFAS 141R is to be applied prospectively, with early adoption prohibited. The Company will adopt SFAS 141R upon its effective date as appropriate for any future business
combinations.

In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements
(SFAS 160). SFAS 160 clarifies that a noncontrolling interest in a subsidiary is an ownership interest in the consolidated entity that should be reported as equity in the consolidated financial statements. SFAS 160 is effective for
fiscal years beginning on or after December 15, 2008, with early adoption prohibited. SFAS 160 is to be applied prospectively except for its presentation and disclosure requirements for existing minority interests, which require retroactive
application. The Company is currently evaluating the requirements of SFAS 160 and the impact, if any, on its consolidated financial statements.

In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and Hedging Activities (SFAS 161). SFAS 161 is intended to improve financial reporting by requiring transparency about the
location and amounts of derivative instruments in an entitys financial statements; how derivative instruments and related hedged items are accounted for under SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities(SFAS 133); and how derivative instruments and related hedged items affect its financial position, financial performance and cash flows. SFAS 161 is effective for the Company in the first quarter of 2009. The Company is currently
evaluating the requirements of SFAS 161 and the impact, if any, on its consolidated financial statements.

In April 2008, the FASB issued
FASB Staff Position (FSP) No. 142-3, Determination of the Useful Life of Intangible Assets (FSP SFAS 142-3). FSP SFAS 142-3 amends the factors that an entity should consider in developing renewal or extension
assumptions used to determine the useful life of a recognized intangible asset under SFAS No. 142, Goodwill and Other Intangible Assets(SFAS 142). FSP SFAS 142-3 requires an entity to consider its own historical experience
in renewing or extending similar arrangements or, in the absence of that experience, consider the assumptions that market participants would use regarding a renewal or extension, adjusted for entity-specific factors. The intent of FSP SFAS 142-3 is
to improve consistency between the useful life of a recognized asset under SFAS 142 and the period of expected cash flows used to measure the fair value of the asset under SFAS 141R. Additionally, FSP SFAS 142-3 requires expanded disclosures
regarding an entitys intangible assets. The guidance in FSP SFAS 142-3 for determining the useful life of a recognized intangible asset is to be applied prospectively to intangibles acquired after the effective date. The disclosure
requirements, however, must be applied prospectively to all intangibles recognized as of, and subsequent to, the effective date. FSP SFAS 142-3 is effective for the Company in the first quarter of 2009. The Company is currently evaluating the
requirements of FSP SFAS 142-3 and the impact, if any, on its consolidated financial statements.

Fair Value Measurements

SFAS 157, which the Company prospectively adopted on January 1, 2008, defines fair value as the price that would be received in the sale of an asset
or paid to transfer a liability in an orderly transaction between market participants at the measurement date. SFAS 157 requires disclosure of the extent to which fair value is used to measure financial assets and liabilities, the inputs utilized in
calculating valuation measurements, and the effect of the measurement of significant unobservable inputs on earnings, or changes in net assets, as of the



10



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



measurement date. SFAS 157 establishes a three-level valuation hierarchy based upon the transparency of inputs utilized in the measurement and valuation of
financial assets or liabilities as of the measurement date:



| |  |  | Level 1unadjusted quoted prices for identical assets or liabilities in active markets;
| | - |  | ---------------------------------------------------------------------------------------



| |  |  | Level 2quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are
not active, and inputs other than quoted market prices that are observable or that can be corroborated by observable market data by correlation; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Level 3unobservable inputs based upon the reporting entitys internally developed assumptions which market participants would use in pricing the asset or
liability.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Company performed an evaluation of its financial assets and liabilities that met the criteria of the
disclosure requirements and fair value framework of SFAS 157. As a result of that evaluation, the Company identified investments in marketable securities and interest rate financial derivative instruments as having met such criteria.

The Company accounts for its investments in marketable securities in accordance with SFAS No. 115, Accounting for Certain Investments in Debt and
Equity Securities. All investments have been classified as available-for-sale securities as of December 31, 2007 and June 30, 2008, and are included in other assets in the accompanying condensed consolidated balance sheets.
Available-for-sale securities are stated at fair value with any unrealized gains and losses reported as accumulated other comprehensive income (loss) within shareholders equity. Realized gains and losses and declines in fair value on
available-for-sale securities that are determined to be other than temporary are included in other income, net within the Companys condensed consolidated statements of operations. Interest and dividends on available-for-sale securities are
included in interest expense, net and other income, net, respectively, within the condensed consolidated statements of operations.

The
Company determined that the valuation measurement inputs of these marketable securities represent unadjusted quoted prices in active markets and, accordingly, has classified such investments within Level 1 of the SFAS 157 hierarchy framework. The
fair value of the Companys marketable securities as of June 30, 2008 was $10.2 million.

The fair value of the Companys
interest rate financial derivative instruments reflects the estimated amounts that the Company 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 its current creditworthiness. Observable inputs utilized in the income approach valuation technique incorporate identical contractual notional amounts, fixed coupon rates, periodic terms for interest payments and contract
maturity. Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with the Companys derivatives utilize
Level 3 inputs, such as the estimates of current credit spread, to evaluate the likelihood of default by the Company or its counterparties. The Company has assessed the significance of the inputs of the credit valuation adjustments to the overall
valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuations in their entirety
are classified in Level 2 of the fair value hierarchy.

Note 2    New Sponsors Acquisition

On February 4, 2008, Serafina completed its acquisition of 100% of the equity ownership of Intelsat Holdings for total cash consideration of
approximately $5.0 billion, pursuant to the BC Share Purchase Agreement among Serafina, Intelsat Holdings, certain shareholders of Intelsat Holdings and Serafina Holdings.



11



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



Serafina Holdings is an entity newly formed by funds controlled by BC Partners Holdings Limited,
referred to as BC Partners, and certain other investors, collectively referred to as the BCEC Funds. Subsequent to the execution of the BC Share Purchase Agreement, two investment funds controlled by Silver Lake and other equity investors joined the
BCEC Funds as the equity sponsors of Serafina Holdings. The BCEC Funds, the Silver Lake funds and the other equity sponsors are referred to as the New Sponsors and the acquisition of Intelsat Holdings, the Companys indirect parent, is referred
to as the New Sponsors Acquisition.

The former shareholders of Intelsat Holdings (other than management), including funds advised by or
associated with Apax Partners Worldwide LLP, Apax Partners, L.P., Apollo Management V, L.P., MDP Global Investors Limited and Permira Advisers LLC (collectively referred to as the Former Sponsors), sold 100% of their equity interests in
Intelsat Holdings. Upon closing, management contributed to Serafina Holdings the portion of their equity interests in Intelsat Holdings not purchased for cash by Serafina for equity interests in Serafina Holdings (which was renamed Intelsat Global,
Ltd. on February 8, 2008).

In order to partially finance the New Sponsors Acquisition, Serafina borrowed $4.96 billion in aggregate
principal amount of term loans under a $2.81 billion senior unsecured bridge loan credit agreement, dated as of February 4, 2008 (the Senior Bridge Loan Credit Agreement), among Serafina, the several lenders party thereto and
certain other parties, and a $2.15 billion senior unsecured payment-in-kind (referred to as PIK) election bridge loan credit agreement, dated as of February 4, 2008 (the PIK Election Bridge Loan Credit Agreement and,
together with the Senior Bridge Loan Credit Agreement, the Bridge Loan Credit Agreements), among Serafina, the several lenders party thereto and certain other parties.

Immediately following the New Sponsors Acquisition, Intelsat Bermuda transferred certain of its
assets (including all of its direct and indirect ownership interests in Intermediate Holdco and Intelsat Corp) and certain of its liabilities and obligations (including its 91/4% Senior Notes due 2016, 111/4% Senior Notes due 2016, Floating Rate
Senior Notes due 2013, Floating Rate Senior Notes due 2015, and its senior unsecured credit facility) to a newly formed direct wholly-owned subsidiary, Intelsat Jackson, pursuant to an assignment and assumption agreement. Following that transfer,
referred to as the Intelsat Bermuda Transfer, Intelsat Jackson became the owner of Intelsat Bermudas assets and the obligor with respect to Intelsat Bermudas liabilities and obligations, and Intelsat Bermuda no longer had any rights or
obligations with respect to such assets and liabilities.

Immediately after the consummation of the Intelsat Bermuda
Transfer, Serafina assigned certain of its assets and liabilities to Intelsat Bermuda (the Serafina Assignment), including Serafinas rights and obligations under the Bridge Loan Credit Agreements and a Commitment Letter, dated as
of June 19, 2007, among Serafina, the several lenders party thereto and certain other parties, as amended by the Commitment Letter Amendment, dated as of February 7, 2008, referred to as the Financing Commitment Letter.

In addition, the Company entered into an amendment and a joinder to its existing credit agreement to facilitate the New Sponsors Acquisition. The New
Sponsors Acquisition Transactions represented a change of control under various indentures and credit agreements governing the indebtedness of Intelsat Holdings and its subsidiaries (see Note 9Long-Term Debt).

In connection with the completion of the New Sponsors Acquisition Transactions, the Company recorded approximately $62.7 million of transaction costs
within restructuring and transaction costs in its condensed



12



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



consolidated statement of operations during the predecessor period January 1, 2008 to January 31, 2008. These costs were associated with the
repurchase or cancellation of restricted shares and share-based compensation arrangements (SCAs) of Intelsat Holdings upon completion of the New Sponsors Acquisition.

The New Sponsors Acquisition was accounted for by Intelsat Holdings under the purchase method of accounting in accordance with SFAS No. 141,
Business Combinations. As a result, the purchase price was preliminarily allocated to the assets acquired and liabilities assumed based on their estimated fair market values at the date of acquisition. In accordance with Topic 5J of the
codified SEC Staff Accounting Bulletins, the preliminary purchase accounting adjustments have been pushed down and recorded in the Companys condensed consolidated financial statements, which resulted in a new basis of accounting
for the successor period beginning after the consummation of the New Sponsors Acquisition. Determining fair values required the Company to make significant estimates and assumptions which may be revised as additional information
becomes available. In order to develop estimates of fair values, the Company considered the following generally accepted valuation approaches: the cost approach, the income approach and the market approach. The Companys estimates included
assumptions about projected growth rates, cost of capital, effective tax rates, tax amortization periods, technology royalty rates and technology life cycles, the regulatory and legal environment, and industry and economic trends. Any final
adjustments may change the allocation of the purchase price, which could affect the fair value assigned to the assets acquired and liabilities assumed and could result in a material change.

The values of the assets acquired and liabilities assumed have been based on a purchase price which was calculated as follows (in thousands):



|                                                                                              |  |   |          
|--------------------------------------------------------------------------------------------- |  | - | ---------
|Cash paid                                                                                     |  | $ | 5,023,677
|Transaction costs                                                                             |  |   | 17,288   
|                                                                                              |  |   |          
|Purchase price                                                                                |  |   | 5,040,965
|Less: Net assets of Intelsat Holdings, Ltd. and subsidiaries acquired excluding Intelsat Corp |  |   | 1,794,400
|                                                                                              |  |   |          
|Purchase price allocated to Intelsat Corp                                                     |  | $ | 3,246,565
|                                                                                              |  |   |          



13



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



A reconciliation of the purchase price adjustments recorded in connection with the New Sponsors
Acquisition, including the effects of the push-down accounting and the Serafina Assignment, is presented below (in thousands):



|                                                 |  |                       |           |                        |   |          |                       |  |   |          
|------------------------------------------------ |  | --------------------- | --------- | ---------------------- | - | -------- | --------------------- |  | - | ---------
|                                                 |  | PredecessorEntity     |           |                        |   |          | SuccessorEntity      
|                                                 |  | As of January 31,2008 |           | TransactionAdjustments |   |          | As of February 1,2008
|ASSETS                                           |  |                       |           |                        |   |          |                       |  |   |          
|Current assets                                   |  | $                     | 251,114   |                        | $ | (11,732  | )                     |  | $ | 239,382  
|Satellites and other property and equipment, net |  |                       | 1,903,241 |                        |   | 656,630  |                       |  |   | 2,559,871
|Goodwill                                         |  |                       | 3,734,649 |                        |   | (401,075 | )                     |  |   | 3,333,574
|Non-amortizable intangible assets                |  |                       | 1,116,600 |                        |   | (63,530  | )                     |  |   | 1,053,070
|Amortizable intangible assets, net               |  |                       | 263,276   |                        |   | 336,614  |                       |  |   | 599,890  
|Other assets                                     |  |                       | 189,604   |                        |   | 103,966  |                       |  |   | 293,570  
|                                                 |  |                       |           |                        |   |          |                       |  |   |          
|Total assets                                     |  | $                     | 7,458,484 |                        | $ | 620,873  |                       |  | $ | 8,079,357
|                                                 |  |                       |           |                        |   |          |                       |  |   |          
|LIABILITIES AND SHAREHOLDERS EQUITY             |  |                       |           |                        |   |          |                       |  |   |          
|Current portion of long-term debt                |  | $                     | 69,738    |                        | $ |         |                       |  | $ | 69,738   
|Other current liabilities                        |  |                       | 243,943   |                        |   | 5,410    |                       |  |   | 249,353  
|                                                 |  |                       |           |                        |   |          |                       |  |   |          
|Total current liabilities                        |  |                       | 313,681   |                        |   | 5,410    |                       |  |   | 319,091  
|Long-term debt, net of current portion           |  |                       | 3,364,414 |                        |   | (30,084  | )                     |  |   | 3,334,330
|Deferred income taxes                            |  |                       | 492,499   |                        |   | 323,754  |                       |  |   | 816,253  
|Other non-current liabilities                    |  |                       | 301,967   |                        |   | 61,151   |                       |  |   | 363,118  
|                                                 |  |                       |           |                        |   |          |                       |  |   |          
|Total liabilities                                |  |                       | 4,472,561 |                        |   | 360,231  |                       |  |   | 4,832,792
|Total shareholders equity                       |  |                       | 2,985,923 |                        |   | 260,642  |                       |  |   | 3,246,565
|                                                 |  |                       |           |                        |   |          |                       |  |   |          
|Total liabilities and shareholders equity       |  | $                     | 7,458,484 |                        | $ | 620,873  |                       |  | $ | 8,079,357
|                                                 |  |                       |           |                        |   |          |                       |  |   |          

Note 3    Share-Based and Other Compensation Plans

(a) 2005 Share Plan

The board of directors of
Intelsat Holdings adopted the Intelsat Holdings, Ltd. 2005 Share Incentive Plan (the 2005 Share Plan) with an effective date of January 28, 2005, pursuant to which up to 1,300,000 ordinary shares were reserved for grants to
employees and directors of Intelsat Holdings and its direct and indirect subsidiaries. The 2005 Share Plan permitted granting of awards in the form of incentive share options, nonqualified share options, restricted shares, restricted share units,
share appreciation rights, phantom shares and performance awards.

Certain employees of Intelsat Global Service Corporation
(IGSC) who were transferred to Intelsat Corp following the completion of the acquisition of PanAmSat Holdco by Intelsat Bermuda on July 3, 2006 (referred to, together with related transactions, as the Intelsat Acquisition
Transactions) previously had been granted both time vesting and performance vesting restricted shares under the 2005 Share Plan. The restricted shares held by these employees were awarded pursuant to restricted share agreements. These
restricted share agreements included transfer and other restrictions, and provide for vesting principally as follows: 50% of the shares awarded were time vesting shares, with 7/60 of the time vesting shares vesting on August 1, 2005 and the
remainder of the



14



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



time vesting shares vesting in fifty-three equal monthly installments of 1/60 of the shares per month beginning September 1, 2005; and the remaining 50%
of such restricted shares awarded were performance shares that were to vest if and when, prior to the eighth anniversary of January 28, 2005, the Investors, as defined in the 2005 Share Plan, received a cumulative total return between 2.5 to 3
times the amounts invested by the Investors. Outstanding performance shares not vested by the eighth anniversary of their award would be forfeited. Recipients of awards who terminated employment with Intelsat Holdings or its subsidiaries would
forfeit unvested shares awarded, except that performance shares would remain outstanding for 180 days and would vest if performance vesting criteria were met within 180 days following termination without cause. Additionally, the restricted share
agreements had certain repurchase features which provided that if an employee was terminated without cause or upon death or disability, Intelsat Holdings had the right for two years to repurchase any vested shares at fair value as determined on the
termination date. In the event an employee resigned, Intelsat Holdings repurchase right for vested shares would be at a price of the lesser of fair value or $2.15 per share.

Prior to the completion of the New Sponsors Acquisition, the Company had determined that the fair value of a restricted share was limited to $2.15 unless
it was probable that an employee would be terminated without cause. The Company recorded compensation expense for the time vesting restricted shares over the five-year vesting period based on the intrinsic value (which equaled fair value) at the
date of the grant of $2.15 per share. Since awards made consisted of shares of the Companys indirect parent, Intelsat Holdings, compensation costs for vested awards and the cost to repurchase shares were reflected as capital contributions in
the form of liabilities assumed by parent in the Companys condensed consolidated financial statements. Due to certain repurchase features in the 2005 Share Plan, the restricted share grants were classified as a liability of the
Companys indirect parent, Intelsat Holdings.

Upon consummation of the New Sponsors Acquisition on February 4, 2008, all
outstanding restricted performance shares under the 2005 Share Plan vested. Vested restricted shares (including time and performance vesting shares) were purchased at approximately $400 per share (the per share price specified in the BC Share
Purchase Agreement). In connection with the vesting of these awards upon the consummation of the acquisition, the Company recorded compensation expense of $30.8 million in the predecessor period January 1, 2008 to January 31, 2008. In
connection with the New Sponsors Acquisition, each unvested restricted share of Intelsat Holdings was exchanged for approximately four unvested restricted shares of Serafina Holdings (exchange shares) and the exchange shares continue to
be classified as a liability of the Companys parent due to certain repurchase features in the 2005 Share Plan. In addition, the vesting periods associated with the unvested Intelsat Holdings restricted shares continued.

A summary of the changes in Intelsat Holdings non-vested restricted shares during the predecessor period January 1, 2008 through
January 31, 2008 is set forth below:



|                                                               |  |                  |   |  |                                      |     
|-------------------------------------------------------------- |  | ---------------- | - |  | ------------------------------------ | ----
|                                                               |  | Number of Shares |   |  | Weighted-AverageGrant-DateFair Value
|Restricted shares:                                             |  |                  |   |  |                                      |     
|Non-vested restricted shares outstanding as of January 1, 2008 |  | 65,111           |   |  | $                                    | 2.15
|Vested January 1, 2008 through January 31, 2008                |  | (49,646          | ) |  | $                                    | 2.15
|                                                               |  |                  |   |  |                                      |     
|Total non-vested restricted shares at January 31, 2008         |  | 15,465           |   |  | $                                    | 2.15
|                                                               |  |                  |   |  |                                      |     



15



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



A summary of the changes in Serafina Holdings non-vested shares during the successor period
February 1, 2008 through June 30, 2008 is set forth below:



|                                                                |  |                  |   |  |                                      |     
|--------------------------------------------------------------- |  | ---------------- | - |  | ------------------------------------ | ----
|                                                                |  | Number of Shares |   |  | Weighted-AverageGrant-DateFair Value
|Restricted shares:                                              |  |                  |   |  |                                      |     
|Non-vested restricted shares outstanding as of February 1, 2008 |  | 61,906           |   |  | $                                    | 2.15
|Vested February 1, 2008 through June 30, 2008                   |  | (10,766          | ) |  | $                                    | 2.15
|                                                                |  |                  |   |  |                                      |     
|Total non-vested restricted shares at June 30, 2008             |  | 51,140           |   |  | $                                    | 2.15
|                                                                |  |                  |   |  |                                      |     

The non-vested restricted shares have a remaining weighted-average vesting period of 19 months.

(b) Share-Based Compensation Arrangements Under the 2005 Share Plan

During 2006 and 2007, Intelsat Holdings entered into SCAs with selected employees of Intelsat Holdings and its direct and indirect subsidiaries under the
2005 Share Plan, which would permit such employees to purchase Intelsat Holdings common shares. These SCAs vested over time and were subject to continued employment through each applicable vesting date. The vesting of these SCAs was to accelerate in
the event of the occurrence of both a change in control and a termination without cause (each as defined in the 2005 Share Plan) of the relevant employee.

Any common shares held by employees as a result of the exercise of SCAs could be repurchased by Intelsat Holdings, and any outstanding but unexercised SCAs could be cancelled, at any time after termination of
employment. Shares issued as a result of the exercise of SCAs could be repurchased at the lesser of fair market value and the exercise price in the event of voluntary termination by the employee and other defined circumstances. Since these
repurchase features enabled Intelsat Holdings to recover the shares without transferring any appreciation in value if the employee were to terminate voluntarily, the SCAs were not deemed to be granted under SFAS No. 123R, Share-Based
Payment (SFAS 123R). The repurchase features provided that if an employee were to be terminated without cause or upon death or disability, Intelsat Holdings would have the right for two years to repurchase any vested shares at fair
value as determined on the termination date.

In connection with the Intelsat Acquisition Transactions, two executives of Intelsat Corp
prior to July 3, 2006 who held options to purchase common stock of PanAmSat Holdco rolled over such options by entering into SCAs to purchase Intelsat Holdings common shares. While the rollover adjusted the exercise price and number of
applicable shares covered, the vesting period associated with the previous PanAmSat Holdco stock options continued, and the SCAs were to vest in annual installments through August 2009. In the case of one of the executives, the SCA was deemed a
grant of options to purchase Intelsat Holdings common shares under SFAS 123R.

In connection with the New Sponsors Acquisition,
vesting in SCAs issued under the 2005 Share Plan doubled at consummation of the transaction if the awardee was still employed on February 4, 2008. The vested SCAs were cancelled in return for cash in an amount equal to the excess of
approximately $400 (the per share price of the transaction) over the exercise price of each share. In connection with the vesting and cancellation of these awards, the Company recorded expense of $31.0 million in the predecessor period
January 1, 2008 to January 31, 2008. The remaining unvested SCAs were rolled over into new options of Serafina Holdings, but continue to be subject to the same repurchase feature as discussed above and thus continue to be deemed not
granted under SFAS 123R.



16



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



(c) Deferred Compensation Plan and Supplemental Savings Plan

The Company had a Deferred Compensation Plan and a Supplemental Savings Plan for eligible employees. Under both plans, executives and other highly
compensated employees were entitled to defer a portion of their compensation to future years. In connection with the Intelsat Acquisition Transactions, the Company terminated both the Supplemental Savings Plan and the Deferred Compensation Plan
immediately before the closing of the Intelsat Acquisition Transactions on July 3, 2006. The remaining payments of $6.2 million were made to participants of the plans in the first quarter of 2007.

(d) Intelsat Deferred Compensation Plan

Following completion of the Intelsat Acquisition Transactions, substantially all of the employees of IGSC were transferred to Intelsat Corp pursuant to an employee transfer agreement. In addition, the Company assumed responsibility for the
existing deferred compensation plan awards granted to the IGSC employees under a plan known as the 2004 Share Incentive Plan (the 2004 Plan). The 2004 Plan was cancelled in January 2005 and all unvested awards were converted into
deferred compensation accounts. Deferred compensation plus interest was payable to employees in accordance with vesting schedules in the original 2004 Plan awards, which fully vested in June 2007. The Company recorded compensation expense over the
remaining vesting period following the conversion to deferred compensation. The Company recorded compensation expense of $0.5 million and $1.2 million during the three and six months ended June 30, 2007, respectively. As of December 31,
2007, all deferred compensation amounts had been paid and there was no remaining liability to be paid.

Note 4    Retirement Plans
and Other Retiree Benefits

(a) Pension and Other Postretirement Benefits

Following the completion of the acquisition of PanAmSat Holding Corporation by Intelsat Bermuda on July 3, 2006, substantially all of the employees
of IGSC were transferred to the Company pursuant to an employee transfer agreement. The parties further agreed that it was their mutual intent that the transferred employees continue to participate in and receive benefits from the employee benefit
plans and arrangements that were sponsored by IGSC as of the effective date until such time as the parties developed and implemented integrated employee benefit plans that would be available to both the transferred employees as well as to legacy
Intelsat Corp employees. Intelsat Corp legally assumed the assets and liabilities of the plans related to the transferred employees as of July 3, 2006 pursuant to the employee transfer agreement, and became the plans sponsor effective on
that date. As a result of the employee transfer agreement, it was agreed that the liability for IGSCs postretirement health insurance plan would transfer to Intelsat Corp for all active participants other than those retirees who claimed to be
eligible for certain retiree medical benefits pursuant to a 2001 Intelsat board resolution, and future reimbursement would be made for the net benefit claims incurred for all employees terminated and for all resolution participants. Furthermore, the
Intelsat Restoration Plan liability would be transferred with no future reimbursement, and the Intelsat Staff Retirement Plan would be transferred to Intelsat Corp at the accrued liability balance at the effective date. Furthermore, IGSC would
reimburse Intelsat Corp for a fraction of the future cash contributions required, if any, to the Intelsat Staff Retirement Plan. IGSC was not required to make any contributions in 2007. The Company does not currently expect that it will be required
to make any such contributions during 2008. Furthermore, the Company does not expect to make any contributions to its postretirement health insurance plan, which is an unfunded plan.



17



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



Adoption of SFAS 158. On December 31, 2007, the Company adopted the recognition and
disclosure provisions of SFAS 158. SFAS 158 required the Company to recognize the funded status (i.e., the difference between the fair value of the plan assets and the projected benefit obligations) of its pension and other postretirement benefits
in the December 31, 2007 consolidated balance sheet, with a corresponding adjustment to accumulated other comprehensive income, net of income taxes. The adjustment to accumulated other comprehensive income at adoption represents the net
unrecognized actuarial gains/losses and unrecognized prior service costs/credits, both of which were previously netted against the plans funded status in the Companys consolidated balance sheets pursuant to SFAS 87 and SFAS 106. Further,
actuarial gains and losses that arise in subsequent periods and are not recognized as net periodic pension cost in the same periods will be recognized as a component of accumulated other comprehensive income (loss). Those amounts will be
subsequently recognized as a component of net periodic pension cost on the same basis as the amounts recognized in accumulated other comprehensive income (loss) at adoption of SFAS 158.

On January 1, 2008 the Company adopted the measurement provision of SFAS 158 utilizing a 15 month model for transition. Accordingly, the Company
used its September 30, 2007 valuation to project 15 months of net periodic benefit cost and recognized 3/15ths, or $0.2 million (net of tax), of such costs as an adjustment to retained earnings in January 2008.

Net periodic pension benefit included the following components for the three months ended June 30, 2007 and 2008, the six months ended June 30,
2007, the predecessor period January 1, 2008 to January 31, 2008, and the successor period February 1, 2008 to June 30, 2008 (in thousands):



|                                                |  |                                 |        |   |                                 |   |        |                               |  |   |                                          |   |  |                                        |        |   |  |   |        |  
|----------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------- | - | ------ | ----------------------------- |  | - | ---------------------------------------- | - |  | -------------------------------------- | ------ | - |  | - | ------ | -
|                                                |  | Pension Benefits                |       
|                                                |  | Predecessor Entity              |        |   | Successor Entity                |   |        | Predecessor Entity            |  |   | Successor Entity                         |  
|                                                |  | Three Months EndedJune 30, 2007 |        |   | Three Months EndedJune 30, 2008 |   |        | Six Months EndedJune 30, 2007 |  |   | Period January 1,2008 to January 31,2008 |   |  | Period February 1,2008 to June 30,2008 |       
|Service cost                                    |  | $                               | 809    |   |                                 | $ | 621    |                               |  | $ | 1,618                                    |   |  | $                                      | 217    |   |  | $ | 1,035  |  
|Interest cost                                   |  |                                 | 4,439  |   |                                 |   | 5,064  |                               |  |   | 8,879                                    |   |  |                                        | 1,621  |   |  |   | 8,440  |  
|Expected return on plan assets                  |  |                                 | (5,889 | ) |                                 |   | (5,775 | )                             |  |   | (11,779                                  | ) |  |                                        | (2,014 | ) |  |   | (9,625 | )
|Amortization of unrecognized prior service cost |  |                                 | (98    | ) |                                 |   |       |                               |  |   | (196                                     | ) |  |                                        | (26    | ) |  |   |       |  
|Amortization of unrecognized net loss           |  |                                 |       |   |                                 |   |       |                               |  |   |                                         |   |  |                                        | 18     |   |  |   |       |  
|                                                |  |                                 |        |   |                                 |   |        |                               |  |   |                                          |   |  |                                        |        |   |  |   |        |  
|Total benefit                                   |  | $                               | (739   | ) |                                 | $ | (90    | )                             |  | $ | (1,478                                   | ) |  | $                                      | (184   | ) |  | $ | (150   | )
|                                                |  |                                 |        |   |                                 |   |        |                               |  |   |                                          |   |  |                                        |        |   |  |   |        |  



18



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



Net periodic other postretirement benefits costs included the following components for the three
months ended June 30, 2007 and 2008, the six months ended June 30, 2007, the predecessor period January 1, 2008 to January 31, 2008, and the successor period February 1, 2008 to June 30, 2008 (in thousands):



|                                      |  |                                 |     |   |                                 |   |                               |  |   |                                          |   |  |                                        |     |   |  |   |    
|------------------------------------- |  | ------------------------------- | --- | - | ------------------------------- | - | ----------------------------- |  | - | ---------------------------------------- | - |  | -------------------------------------- | --- | - |  | - | ---
|                                      |  | Other Postretirement Benefits  
|                                      |  | Predecessor Entity              |     |   | Successor Entity                |   | Predecessor Entity            |  |   | Successor Entity                        
|                                      |  | Three Months EndedJune 30, 2007 |     |   | Three Months EndedJune 30, 2008 |   | Six Months EndedJune 30, 2007 |  |   | Period January 1,2008 to January 31,2008 |   |  | Period February 1,2008 to June 30,2008
|Service cost                          |  | $                               | 238 |   |                                 | $ | 151                           |  | $ | 477                                      |   |  | $                                      | 55  |   |  | $ | 251
|Interest cost                         |  |                                 | 104 |   |                                 |   | 127                           |  |   | 209                                      |   |  |                                        | 43  |   |  |   | 211
|Amortization of unrecognized net gain |  |                                 | (19 | ) |                                 |   |                              |  |   | (39                                      | ) |  |                                        | (18 | ) |  |   |   
|                                      |  |                                 |     |   |                                 |   |                               |  |   |                                          |   |  |                                        |     |   |  |   |    
|Total costs                           |  | $                               | 323 |   |                                 | $ | 278                           |  | $ | 647                                      |   |  | $                                      | 80  |   |  | $ | 462
|                                      |  |                                 |     |   |                                 |   |                               |  |   |                                          |   |  |                                        |     |   |  |   |    

The effect of the New Sponsors Acquisition and the allocation of the purchase price to the
individual assets acquired and liabilities assumed was an increase to the projected benefit obligation of $39.6 million. Additionally, all previously existing net gain or loss, prior service cost or credits recognized in accumulated other
comprehensive income (loss) were eliminated in purchase accounting (see Note 2New Sponsors Acquisition).

(b) Other Retirement Plans

Intelsat Corp offers two defined contribution retirement plans, qualified under the provisions of Section 401(k) of the Internal
Revenue Code, for its employees in the United States. One plan is for Intelsat employees who were hired before July 19, 2001 or otherwise participate in the Supplemental Retirement Income Plan (the SRIP) and the other plan is for
Intelsat employees hired on or after July 19, 2001, the Retirement Savings Plan (the RSP). Each employee participating in the SRIP or RSP is eligible to contribute, on a tax deferred basis and on an after-tax basis, up to 100% of
eligible earnings, subject to regulatory limits. The Company matches 50% of employee contributions up to 2% of eligible earnings for participants in the SRIP, and 100% of employee contributions up to 5% of eligible earnings for participants in the
RSP. Additionally, the Company provides a discretionary contribution based on performance against pre-defined metrics of between 0% and 4% of eligible earnings for employees participating in the SRIP or the RSP and a fixed contribution of 2% of
eligible earnings for participants in the RSP, all subject to regulatory limits. The Company recognized compensation expense for these plans of $3.1 million, $0.4 million and $2.5 million for the six months ended June 30, 2007, the predecessor
period January 1, 2008 to January 31, 2008 and the successor period February 1, 2008 to June 30, 2008, respectively. Intelsat also maintains an unfunded deferred compensation plan for executives; however, benefit accruals under
the plan were discontinued during 2001. Intelsat maintains other defined contribution retirement plans in several non-U.S. jurisdictions.



19



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



Note 5    Receivables

Receivables were comprised of the following (in thousands):



|                                |  |                       |        |   |                   |   |         |  
|------------------------------- |  | --------------------- | ------ | - | ----------------- | - | ------- | -
|                                |  | PredecessorEntity     |        |   | SuccessorEntity   |  
|                                |  | As ofDecember 31,2007 |        |   | As ofJune 30,2008 |  
|Service charges:                |  |                       |        |   |                   |   |         |  
|Billed                          |  | $                     | 67,167 |   |                   | $ | 59,683  |  
|Unbilled                        |  |                       | 5,009  |   |                   |   | 4,584   |  
|Other                           |  |                       | 2,270  |   |                   |   | 1,548   |  
|Allowance for doubtful accounts |  |                       | (9,806 | ) |                   |   | (12,358 | )
|                                |  |                       |        |   |                   |   |         |  
|Total                           |  | $                     | 64,640 |   |                   | $ | 53,457  |  
|                                |  |                       |        |   |                   |   |         |  

Unbilled satellite utilization charges represent amounts earned and accrued as receivables from
customers for their usage of the Intelsat Corp satellite system prior to the end of the period. Unbilled service charges are expected to be billed and collected within twelve months of the respective balance sheet date.

Note 6    Satellites and Other Property and Equipment

(a) Satellites and Other Property and Equipment, Net

Satellites and other property and equipment, net were comprised
of the following (in thousands):



|                                       |  |                       |           |   |                   |   |           |  
|-------------------------------------- |  | --------------------- | --------- | - | ----------------- | - | --------- | -
|                                       |  | PredecessorEntity     |           |   | SuccessorEntity   |  
|                                       |  | As ofDecember 31,2007 |           |   | As ofJune 30,2008 |  
|Satellites and launch vehicles         |  | $                     | 2,066,475 |   |                   | $ | 2,441,633 |  
|Information systems and ground segment |  |                       | 132,223   |   |                   |   | 113,695   |  
|Buildings and other                    |  |                       | 83,431    |   |                   |   | 92,789    |  
|                                       |  |                       |           |   |                   |   |           |  
|Total cost                             |  |                       | 2,282,129 |   |                   |   | 2,648,117 |  
|Less: accumulated depreciation         |  |                       | (364,127  | ) |                   |   | (119,914  | )
|                                       |  |                       |           |   |                   |   |           |  
|Total                                  |  | $                     | 1,918,002 |   |                   | $ | 2,528,203 |  
|                                       |  |                       |           |   |                   |   |           |  

Satellites and other property and equipment, net as of December 31, 2007 and June 30,
2008, included construction-in-progress of $287.0 million and $196.1 million, respectively. These amounts relate primarily to satellites under construction and related launch services. Interest costs of $16.8 million, $1.9 million and $8.6 million
were capitalized for the six months ended June 30, 2007, the predecessor period January 1, 2008 to January 31, 2008 and the successor period February 1, 2008 to June 30, 2008, respectively. Carrying amounts as of
June 30, 2008 reflect the fair value adjustments recorded in connection with the New Sponsors Acquisition (see Note 2New Sponsors Acquisition).

The Company has entered into launch contracts for the launch of both specified and unspecified future satellites. Each of these launch contracts provides that such contract may be terminated at the option of the



20



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



Company, subject to payment of a termination fee that increases in magnitude as the applicable launch date approaches. In addition, in the event of a failure
of any launch, the Company may exercise its right to obtain a replacement launch within a specified period following its request for re-launch.

(b)
Satellite Launch

On May 21, 2008, the Company successfully launched its Galaxy 18 satellite into orbit. This satellite
will operate from 123o west longitude and will serve programmers, government and corporate broadband customers in the continental United States, Alaska, Hawaii and Puerto Rico.

(c) Satellite Health

On June 29, 2008, Intelsats Galaxy 26 satellite experienced a
sudden and unexpected electrical distribution anomaly causing a loss of a substantial portion of the satellite power generating capability and resulting in the interruption of some of the customer services on the satellite. In accordance with
Intelsats existing satellite anomaly contingency plans, Intelsat restored the service for most Galaxy 26 customers on satellites within the Intelsat fleet, including for some of them on Galaxy 26, certain transponders of which continue to
operate normally.

Intelsat established a failure review board, referred to as the FRB, with Space Systems/Loral, Inc., the manufacturer of
the Galaxy 26 satellite, to identify the cause of the problem. The FRB concluded that the failure on the Galaxy 26 satellite was the result of a design flaw similar to the flaw which caused the anomaly on the Galaxy 27 satellite. This design flaw
exists on three of the Companys combined satellitesGalaxy 26, Galaxy 27 and IS-8. Intelsat currently believes that the Galaxy 26 satellite anomaly will not result in the acceleration of capital expenditures for a replacement of the
Galaxy 26 satellite.

Note 7    Investments

The Company has a joint venture with JSAT International (JSAT), a leading satellite operator in the Asia-Pacific region. The joint venture is named Horizons Satellite Holdings, LLC, and consists of two
investments: Horizons-1 and Horizons-2.

Horizons-1 owns and operates the Ku-band portion of the Horizons-1 satellite in the fixed
satellite services sector, offering service to customers in the Asia-Pacific region. The Company has a 50% ownership interest in Horizons-1, an investment which is accounted for under the equity method of accounting. The Companys share of the
results of Horizons-1 is included in other income, net in the accompanying condensed consolidated statements of operations and was income of $0.1 million, $0.02 million and $0.2 million for the six months ended June 30, 2007, the
predecessor period January 1, 2008 to January 31, 2008 and the successor period February 1, 2008 to June 30, 2008, respectively. The investment balance of $19.1 million and $17.0 million as of December 31, 2007 and
June 30, 2008, respectively, was included within other assets in the accompanying condensed consolidated balance sheets. The investment balance was reduced by $0.5 million as a result of the fair value adjustment recorded in connection with the
preliminary allocation of the purchase price for the New Sponsors Acquisition (see Note 2New Sponsors Acquisition).



21



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



During the six months ended June 30, 2007, the predecessor period January 1, 2008 to
January 31, 2008 and the successor period February 1, 2008 to June 30, 2008, the Company recorded expenses of $2.0 million, $0.3 million and $1.6 million, respectively, in relation to the utilization of Ku-band satellite capacity from
Horizons-1. Additionally, the Company provides tracking, telemetry and control and administrative services for the Horizons-1 satellite. The Company recorded revenue for these services of $0.3 million, $0.1 million and $0.3 million during the
six months ended June 30, 2007, the predecessor period January 1, 2008 to January 31, 2008 and the successor period February 1, 2008 to June 30, 2008, respectively.

The Company has a revenue share agreement with JSAT related to services sold on the Horizons-1 satellite. The Company recognizes revenue under this JSAT
revenue share agreement on a net basis. As a result of this agreement, the Company reduced revenue by $7.3 million, $1.1 million and $6.1 million for the six months ended June 30, 2007, the predecessor period January 1, 2008 to
January 31, 2008 and the successor period February 1, 2008 to June 30, 2008, respectively, for the amounts owed to JSAT. The payable due to JSAT was $2.5 million and $2.1 million as of December 31, 2007 and June 30, 2008,
respectively.

On August 1, 2005, the Company formed a second satellite joint investment with JSAT that built and launched a Ku-band
satellite in December 2007 to operate at 74.05o west longitude, referred to as Horizons-2. The Horizons-2 satellite was placed into service in February 2008. The satellite supports digital video, high-definition television and internet
protocol-based content distribution networks to broadband Internet and satellite news gathering services in the United States. The total future joint investment in Horizons-2 is expected to be $193.1 million as of June 30, 2008, of which each
of the joint venture partners is required to fund their 50% share beginning in March 2008. In connection with its investment in Horizons-2, in August 2005, the Company entered into a capital contribution and subscription agreement, which requires it
to fund its 50% share of the amounts due under Horizon-2s loan agreement with a third-party lender. Pursuant to this agreement, the Company made a contribution of $3.6 million in March 2008. The Company has entered into a security and pledge
agreement with the lender and pursuant to this agreement, granted a security interest in its contribution obligation to the lender. Therefore, the Company has recorded this obligation as an indirect guarantee in accordance with FASB Interpretation
No. 45 (as amended), Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others. The Companys investment is being accounted for using the equity method. As of
December 31, 2007 and June 30, 2008, the investment balance of $83.0 million and $80.6 million, respectively, was included within other assets. The Company has recorded a liability of $15.3 million within accrued expenses as of
December 31, 2007 and June 30, 2008, and a liability of $67.7 million and $61.6 million within other long-term liabilities as of December 31, 2007 and June 30, 2008, respectively, in the condensed consolidated balance sheets in
relation to the future funding of this investment in Horizons-2. In connection with the New Sponsors Acquisition, there was no adjustment to the investment balance or the liability balance related to the Companys investment in Horizons-2 (see
Note 2New Sponsors Acquisition).

The Company provides tracking, telemetry and control and administrative services for the Horizons-2
satellite. There was no Horizons-2 revenue during the six months ended June 30, 2007 or the predecessor period January 1, 2008 to January 31, 2008. The Company recorded revenue for these services of $0.3 million during the
successor period February 1, 2008 to June 30, 2008. During the successor period February 1, 2008 to June 30, 2008, the Company recorded expenses of $3.1 million in relation to the utilization of satellite capacity from
Horizons-2.

The Company also has a revenue share agreement with JSAT related to services sold on the Horizons-2 satellite. The Company
recognizes revenue under the JSAT revenue share agreement on a net basis. As a result of this agreement, the Company reduced revenue by $2.3 million for the successor period February 1, 2008 to June 30, 2008, for the amounts owed to JSAT.
The payable due to JSAT was $1.5 million as of June 30, 2008.



22



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



In March 2007, the Company entered into an agreement with Horizons-2 to purchase and assume a launch
service contract of Horizons-2. Under the agreement, the Company agreed to pay Horizons-2 for amounts paid to date of $14.7 million and assumed the remaining contractual obligation payable to the launch service provider. This launch service
contract is currently planned to be used for the launch of Intelsats IS-15 satellite.

Note 8    Goodwill and Other Intangible
Assets

As discussed in Note 2New Sponsors Acquisition, in connection with the New Sponsors Acquisition, an allocation of the
purchase price was performed using information available at the time and was based on estimates of fair values of the assets acquired and liabilities assumed, including revaluation of the Companys intangible assets.

The carrying amounts of goodwill and acquired intangible assets not subject to amortization consisted of the following (in thousands):



|                  |                       |                    |           |                   |                  |   |          
|----------------- | --------------------- | ------------------ | --------- | ----------------- | ---------------- | - | ---------
|                  |                       | Predecessor Entity |           |                   | Successor Entity
|                  | As ofDecember 31,2007 |                    |           | As ofJune 30,2008
|Goodwill          |                       | $                  | 3,734,649 |                   |                  | $ | 3,333,574
|Tradename         |                       | $                  |          |                   |                  | $ | 21,970   
|Orbital locations |                       | $                  | 1,116,600 |                   |                  | $ | 1,031,100

During the quarter ended June 30, 2008, the Company increased goodwill by approximately $18.2
million, primarily due to the resolution of certain pre-acquisition contingencies, including the premiums paid to extinguish certain debt under change of control offers (see Note 9Long-Term Debt) and the resolution of certain income tax
contingencies in accordance with the Emerging Issues Task Force (EITF) 93-7, Uncertainties Related to Income Taxes in a Purchase Business Combination (see Note 11Income Taxes).

The carrying amounts and accumulated amortization of acquired intangible assets subject to amortization consisted of the following (in thousands):



|                       |  |                         |         |                         |                     |         |                   |  |   |                     |  |                         |   |         |                   |   |         |   |  |   |        
|---------------------- |  | ----------------------- | ------- | ----------------------- | ------------------- | ------- | ----------------- |  | - | ------------------- |  | ----------------------- | - | ------- | ----------------- | - | ------- | - |  | - | -------
|                       |  | Predecessor Entity      |         |                         | Successor Entity   
|                       |  | As of December 31, 2007 |         |                         | As of June 30, 2008
|                       |  | GrossCarryingAmount     |         | AccumulatedAmortization |                     |         | NetCarryingAmount |  |   | GrossCarryingAmount |  | AccumulatedAmortization |   |         | NetCarryingAmount
|Backlog and other      |  | $                       | 205,400 |                         | $                   | (60,305 | )                 |  | $ | 145,095             |  |                         | $ | 394,970 |                   | $ | (24,593 | ) |  | $ | 370,377
|Customer relationships |  |                         | 140,800 |                         |                     | (18,255 | )                 |  |   | 122,545             |  |                         |   | 204,920 |                   |   | (527    | ) |  |   | 204,393
|                       |  |                         |         |                         |                     |         |                   |  |   |                     |  |                         |   |         |                   |   |         |   |  |   |        
|Total                  |  | $                       | 346,200 |                         | $                   | (78,560 | )                 |  | $ | 267,640             |  |                         | $ | 599,890 |                   | $ | (25,120 | ) |  | $ | 574,770
|                       |  |                         |         |                         |                     |         |                   |  |   |                     |  |                         |   |         |                   |   |         |   |  |   |        

The difference between gross carrying amounts at December 31, 2007 and June 30, 2008 is
due to fair value adjustments recorded in connection with the New Sponsors Acquisition (see Note 2New Sponsors Acquisition).

Intangible assets are amortized based on the expected pattern of consumption. As of June 30, 2008, backlog and other and customer relationships had weighted average useful lives of five years and ten years, respectively. The Company
recorded amortization expense of $26.2 million, $4.4 million and $25.1 million for the six months ended June 30, 2007, the predecessor period January 1, 2008 to January 31, 2008 and the successor period February 1, 2008 to
June 30, 2008, respectively.



23



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



Note 9    Long-Term Debt

The carrying amounts of notes payable and long-term debt were as follows (in thousands):



|                                                         |  |                       |           |   |                   |   |           |  
|-------------------------------------------------------- |  | --------------------- | --------- | - | ----------------- | - | --------- | -
|                                                         |  | PredecessorEntity     |           |   | SuccessorEntity   |  
|                                                         |  | As ofDecember 31,2007 |           |   | As ofJune 30,2008 |  
|Senior Secured Credit Facilities due January 2014        |  | $                     | 1,618,749 |   |                   | $ | 1,760,194 |  
|Unamortized discount on Senior Secured Credit Facilities |  |                       |          |   |                   |   | (14,143   | )
|Senior Secured Credit Facilities due July 2012           |  |                       | 320,319   |   |                   |   | 302,524   |  
|9% Senior Notes due August 2014                          |  |                       | 656,320   |   |                   |   | 4,717     |  
|Unamortized premium (discount) on 9% Senior Notes        |  |                       | 14,980    |   |                   |   | (46       | )
|9.25% Senior Unsecured Credit Facilities due August 2014 |  |                       |          |   |                   |   | 658,119   |  
|9% Senior Notes due June 2016                            |  |                       | 575,000   |   |                   |   | 10        |  
|9.25% Senior Unsecured Credit Facilities due June 2016   |  |                       |          |   |                   |   | 580,720   |  
|6.375% Senior Notes due January 2008                     |  |                       | 150,000   |   |                   |   |          |  
|Unamortized discount on 6.375% Senior Notes              |  |                       | (14       | ) |                   |   |          |  
|6.875% Senior Notes due January 2028                     |  |                       | 125,000   |   |                   |   | 125,000   |  
|Unamortized discount on 6.875% Senior Notes              |  |                       | (13,112   | ) |                   |   | (25,122   | )
|                                                         |  |                       |           |   |                   |   |           |  
|Total Intelsat Corp obligations                          |  |                       | 3,447,242 |   |                   |   | 3,391,973 |  
|                                                         |  |                       |           |   |                   |   |           |  
|Less: current portion of long-term debt                  |  |                       | 60,840    |   |                   |   | 80,153    |  
|                                                         |  |                       |           |   |                   |   |           |  
|Total long-term debt, excluding current portion          |  | $                     | 3,386,402 |   |                   | $ | 3,311,820 |  
|                                                         |  |                       |           |   |                   |   |           |  

New Sponsors Acquisition

In connection with the New Sponsors Acquisition, the Companys pre-acquisition long-term debt was revalued to fair value as of the effective date of
the transaction, resulting in a net decrease of approximately $30.1 million to the carrying value of the debt. The difference between the fair value and par value of the debt is being amortized as an increase to interest expense over the
remaining term of the related debt, using the effective interest method.

Credit Facility Amendments

On January 25, 2008, Intelsat Corp entered into Amendment No. 2 to its Amended and Restated Credit Agreement, referred to as the Intelsat
Corp Amended and Restated Credit Agreement, which became effective upon the consummation of the New Sponsors Acquisition and amended and modified the Intelsat Corp Amended and Restated Credit Agreement to, among other things:



| | (a) | change the applicable margin (i) on Above Bank Rate, or ABR loans that are term loans to a rate of 1.5% per annum, (ii) on LIBOR loans that are term loans to a rate
of 2.5% per annum, (iii) on ABR loans that are revolving credit loans or swing line loans to a rate of between 1.500% and 1.875%, and (iv) on LIBOR loans that are revolving credit loans or swing line loans to a rate of between 2.500%
and 2.875%;
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (b) | reduce the size of the revolving facility by $75.0 million and add a $75.0 million incremental revolving credit facility provision;
| | --- | -----------------------------------------------------------------------------------------------------------------------------------



24



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



| | (c) | require the payment of a prepayment premium for prepayments of term loans prior to February 4, 2011 (with respect to Tranche B-2-A Term Loans) or February 14, 2010 (with
respect to Tranche B-2-B Term Loans);
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (d) | make certain changes permitting the New Sponsors Acquisition; and
| | --- | -----------------------------------------------------------------



| | (e) | add a financial maintenance covenant requiring compliance with a Consolidated Secured Debt to Consolidated EBITDA Ratio (as defined in the Intelsat Corp Amended and Restated Credit
Agreement) of less than or equal to 4.5 to 1.0.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

On February 4, 2008, in connection with the New Sponsors Acquisition,
Intelsat Corp also executed a Joinder Agreement by and among Intelsat Corp, the several lenders party thereto and certain other parties, to the Intelsat Corp Amended and Restated Credit Agreement pursuant to which it incurred an additional $150.0
million in aggregate principal amount of Tranche B-2 Term Loans.

Debt Repayment

On January 15, 2008, the Company repaid at maturity its $150.0 million of 63/8% Senior Notes due 2008 using funds borrowed under the revolving credit facility portion of its senior secured credit facilities.
Intelsat Corp used the proceeds of its incremental Tranche B-2 term loans to repay the $150.0 million borrowing the Company had previously made under the revolving credit facility portion of its senior secured credit facilities.

Change of Control Offers

The New Sponsors Acquisition resulted in a change of control under the indentures governing certain of the Companys outstanding series of notes, giving the holders of these notes the right to require the Company to repurchase such
notes at 101% of their principal amount, plus accrued interest to the date of repurchase. During the quarter ended June 30, 2008, the Company completed the repayment of each such change of control offer, financing the repurchase through
borrowings under the Financing Commitment Letter.

The amount of notes tendered and the related premium amounts resulting from each such
change of control offer was not known as of the date of completion of the New Sponsors Acquisition. During the quarter ended June 30, 2008, the final tender amounts were determined and the Company recorded additional purchase accounting
adjustments of $21.4 million, which increased goodwill by the same amount.

The following principal amounts were tendered and repurchased
in the change of control offers:



| |  |  | $651.6 million of Intelsat Corps 9% Senior Notes due 2014; and
| | - |  | ---------------------------------------------------------------



| |  |  | $575.0 million of Intelsat Corps 9% Senior Notes due 2016.
| | - |  | -----------------------------------------------------------

Debt Refinancing

On July 18,
2008, Intelsat Corp repaid $658.1 million of borrowings under a backstop senior unsecured credit agreement due 2014 and $580.7 million of borrowings under a backstop senior unsecured credit agreement due 2016 with the proceeds of an offering of
$658.1 million of Senior Notes due 2014, bearing interest at 91/4%, and $580.7 million of senior notes due 2016, bearing
interest at 91/4%, collectively referred to as the New Intelsat Corp Senior Notes. The initial purchasers of the New Intelsat
Corp Senior Notes and the lenders



25



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



under the backstop senior unsecured credit agreements were affiliated parties and the repayment was completed without an exchange of cash between the Company
and the lenders. In accordance with EITF 96-19, Debtors Accounting for a Modification or Exchange of Debt Instruments, the debt was deemed to not have been extinguished.

Availability Under the Senior Secured Credit Facilities

As of June 30, 2008, the Company
had aggregate outstanding letters of credit of $2.1 million, and its revolving credit facility was undrawn. Under the terms of the credit agreement governing Intelsat Corps senior secured credit facilities, Intelsat Corp had $172.9 million
(net of standby letters of credit) of availability under its senior secured credit facilities.

Note 10    Derivative Instruments
and Hedging Activities

Interest Rate Swaps

As of June 30, 2008, the Company held interest rate swaps with a notional aggregate amount of $1.9 billion with maturities ranging from 2010 to 2013. These swaps were entered into as described below to
economically hedge the variability in cash flow on a portion of the floating-rate term loans under the Companys senior secured credit facilities, but have not been designated as hedges for accounting purposes. On a quarterly basis, the Company
receives a floating rate of interest equal to the three-month LIBOR and pays a fixed rate of interest.

In February 2008, the Company
entered into five-year interest rate swaps with an effective date of March 14, 2008 to hedge interest expense on an aggregate notional amount of $1.27 billion expected to mature on March 14, 2013. In addition, certain of these swaps
contain options covering a notional amount of $717.0 million that would effectively permit the Company to terminate the underlying swaps on March 14, 2011, prior to the stated maturity of March 14, 2013. If the Company exercises the
options, the cash flows (excluding accrued and unpaid interest) for the underlying swap and those from the options are expected to offset one another.

On March 14, 2005, the Company entered into a five-year interest rate swap on March 14, 2005 to hedge interest expense on a notional amount of $1.25 billion of debt. On March 14, 2008, under the
original terms of the swap agreement, the notional amount was reduced to $625.0 million, at which level it will remain until expiration on March 14, 2010.

The counterparties to such agreements are highly rated financial institutions. In the unlikely event that the counterparties fail to meet the terms of the interest rate swaps, the Companys exposure is limited to
the interest rate differential on the notional amount at each quarterly settlement period over the life of the agreement. The Company does not anticipate non-performance by the counterparties.

All of these interest rate swaps were undesignated as of June 30, 2008. The swaps have been marked-to-market with any change in fair value recorded
within (gain) loss on undesignated interest rate swaps in the Companys condensed consolidated statements of operations.

As of
December 31, 2007 and June 30, 2008, $14.2 million and $18.4 million was included in other long-term liabilities and other long-term assets, respectively, within the Companys condensed consolidated balance sheets related to the
interest rate swaps.



26



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



Note 11    Income Taxes

The Company is included in Intelsat Holding Corporations consolidated federal and state tax returns as a consolidated member. Accordingly, the
Company accounts for income taxes using the separate return method pursuant to SFAS No. 109, Accounting for Income Taxes.

Prior to August 20, 2004, the Company joined with The DIRECTV Group and General Motors Corporation (GM) in filing a consolidated U.S. federal income tax return. In April 2004, the Company entered into a tax separation
agreement with The DIRECTV Group that superseded four earlier tax-related agreements among the Company and its subsidiaries, The DIRECTV Group and certain of its affiliates. Pursuant to the tax separation agreement, The DIRECTV Group agreed to
indemnify the Company for all federal and consolidated state and local income taxes a taxing authority may attempt to collect from the Company regarding any liability for the federal or consolidated state or local income taxes of GM and The DIRECTV
Group, except those income taxes the Company is required to pay under the tax separation agreement. In addition, The DIRECTV Group agreed to indemnify the Company for any taxes (other than those taxes described in the preceding sentence) related to
any periods or portions of such periods ending on or prior to the day of the closing of the PanAmSat recapitalization, which occurred on August 20, 2004, in amounts equal to 80% of the first $75.0 million of such other taxes and 100% of
any other taxes in excess of the first $75.0 million. As a result, the Companys tax exposure after indemnification related to these periods is capped at $15.0 million, of which $4.0 million has been paid to date. The tax
separation agreement with The DIRECTV Group is effective from August 20, 2004 until the expiration of the statute of limitations with respect to all taxes to which the tax separation agreement relates. As of both December 31, 2007 and
June 30, 2008, respectively, the Company has recorded a tax indemnification receivable related to these periods of $6.8 million and $6.7 million.

In December 2007, the Company received a notice of assessment from the income tax officer, New Delhi, for the tax year ended March 31, 2005 (assessment year 2005/2006). The assessment was for approximately $0.5
million. The Company paid the assessment on January 8, 2008. The Company and The DIRECTV Group agreed that the indemnity receivable associated with this assessment is $0.2 million.

On October 25, 2007, Intelsat Corp was notified by The DIRECTV Group that the IRS had begun a federal income tax return audit for the period
beginning December 23, 2003 and ending December 31, 2005. As mentioned above, under the terms of Intelsat Corps tax separation agreement with The DIRECTV Group, certain federal income taxes are fully indemnified by The DIRECTV Group
for periods through August 20, 2004.

During the second quarter of 2008, the Company revised its estimate of the benefit it may claim
for its 2005 tax year under the extraterritorial income tax exclusion. The change in managements estimate resulted in an additional tax return benefit of approximately $16.1 million, the effect of which was recorded as a reduction to goodwill.

As of December 31, 2007 and June 30, 2008, the Companys gross unrecognized tax benefits were $20.8 million and $29.2
million, respectively (including interest and penalties), of which $5.7 million, if recognized, would affect the Companys effective tax rate at December 31, 2007. There are no similar amounts at June 30, 2008 as a result of the New
Sponsors Acquisition. As of June 30, 2008, the Company had recorded reserves for interest and penalties in the amount of $0.1 million. Since December 31, 2007, the change in the balance of unrecognized tax benefits consisted of an increase
of $9.0 million related to prior period tax positions, a decrease of $0.1 million related to prior year tax positions and a decrease of $0.5 million related to the settlement of tax positions.



27



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



The Company does not expect its unrecognized tax benefits to change significantly over the next
twelve months.

Note 12    Restructuring and Transaction Costs

The Companys restructuring and transaction costs include its historical facilities restructuring plans and management-approved restructuring plans
to consolidate and integrate the management and operations of Intelsat and PanAmSat Holdco subsequent to consummation of the Intelsat Acquisition Transaction as well as transaction-related expenses incurred in connection with the New Sponsors
Acquisition. Total restructuring and transaction costs were $2.3 million and $6.8 million for the three and six months ended June 30, 2007, respectively. Restructuring and transaction costs were $62.7 million for the predecessor period
January 1, 2008 to January 31, 2008 (see Note 2New Sponsors Acquisition). No comparable amounts were recorded for the successor period February 1, 2008 to June 30, 2008.

(a) Facilities Restructuring Plan

The
facilities restructuring plan approved subsequent to the consummation of the Intelsat Acquisition Transactions included the closure of the Companys former corporate headquarters in Wilton, Connecticut, as well as two other locations in the
United States. These costs relate primarily to payments due on existing lease obligations that are expected to be incurred and paid through 2011. The Company also had recorded liabilities in connection with its 2002 approval of a plan to restructure
several of its United States locations and close certain facilities, some of which are currently being leased through 2011. Additionally, in an effort to further streamline operations, during 2004, the Company consolidated its Manhattan Beach, El
Segundo and Long Beach, California facilities. The facilities restructuring liability was $6.3 million and $4.5 million as of December 31, 2007 and June 30, 2008, respectively, the current portion of which is included in accounts payable
and accrued liabilities, with the remainder in other long-term liabilities in the condensed consolidated balance sheets. During the quarter ended June 30, 2008, the Company revised the fair value of the recorded liability by $0.6 million as a
result of additional information primarily related to the Companys Wilton, Connecticut office which was closed during 2007. The Company expects to pay approximately $1.6 million during 2008 in connection with the facilities restructuring plan.

(b) Workforce Restructuring Plan

As part of the consolidation and integration associated with the Intelsat Acquisition Transactions, the Company approved a workforce restructuring plan. This plan provided for the relocation and/or severance of employees due to planned
facility closures. This workforce reduction covered approximately 240 employees. Approximately $2.3 million and $6.8 million of operating expenses were recorded in the condensed consolidated statements of operations in relation to these plans during
the three and six months ended June 30, 2007, respectively. There were no operating expenses recorded in relation to this plan for the predecessor period January 1, 2008 to January 31, 2008 or the successor period February 1,
2008 to June 30, 2008. These costs included employee compensation, benefits, outplacement services, legal services and relocation. A liability of $6.3 million and $1.5 million as of December 31, 2007 and June 30, 2008,
respectively, was included in employee related liabilities in the condensed consolidated balance sheets and the remaining liability at June 30, 2008 is expected to be paid during 2008.



28



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



The following table summarizes the recorded accruals, which are included in accounts payable and
accrued liabilities, employee related liabilities, and other long-term liabilities in the condensed consolidated balance sheets, and activity related to the facilities restructuring and workforce restructuring (in millions):



|                             |  |                             |      |   |                            |   |      |       |  |   |      |  
|---------------------------- |  | --------------------------- | ---- | - | -------------------------- | - | ---- | ----- |  | - | ---- | -
|                             |  | FacilitiesRestructuringPlan |      |   | WorkforceRestructuringPlan |   |      | Total | 
|Predecessor entity           |  |                             |      |   |                            |   |      |       |  |   |      |  
|Balance at December 31, 2007 |  | $                           | 6.3  |   |                            | $ | 6.3  |       |  | $ | 12.6 |  
|Net cash payments            |  |                             | (0.1 | ) |                            |   | (3.0 | )     |  |   | (3.1 | )
|                             |  |                             |      |   |                            |   |      |       |  |   |      |  
|Balance at January 31, 2008  |  |                             | 6.2  |   |                            |   | 3.3  |       |  |   | 9.5  |  
|                             |  |                             |      |   |                            |   |      |       |  |   |      |  
|Fair value adjustments       |  |                             | (0.6 | ) |                            |   |     |       |  |   | (0.6 | )
|                             |  |                             |      |   |                            |   |      |       |  |   |      |  
|Successor entity             |  |                             |      |   |                            |   |      |       |  |   |      |  
|Balance at February 1, 2008  |  |                             | 5.6  |   |                            |   | 3.3  |       |  |   | 8.9  |  
|Net cash payments            |  |                             | (1.0 | ) |                            |   | (1.8 | )     |  |   | (2.8 | )
|Other adjustments            |  |                             | (0.1 | ) |                            |   |     |       |  |   | (0.1 | )
|                             |  |                             |      |   |                            |   |      |       |  |   |      |  
|Balance at June 30, 2008     |  | $                           | 4.5  |   |                            | $ | 1.5  |       |  | $ | 6.0  |  
|                             |  |                             |      |   |                            |   |      |       |  |   |      |  

No additional costs related to the facilities restructuring plans or the workforce restructuring
plan are expected to be incurred.

Note 13    Contingencies

(a) Litigation and Claims

The Company is subject to litigation in the normal course of
business, but management does not believe that the resolution of any pending proceedings would have a material adverse effect on the Companys financial position or results of operations.

(b) Other

Boeing Satellite
Systems, Inc., formerly Hughes Space and Communications Company, has security interests in certain transponders on the IS-2, IS-3, IS-4 and IS-5 satellites to secure incentive payments owed by the Company pursuant to satellite construction
contracts.

Note 14    Business and Geographic Segment Information

The Company operates in a single industry segment, in which it provides satellite services to its communications customers around the world. Revenue by
region is based on the locations of customers to which services are billed. The Companys satellites are in geosynchronous orbit, and consequently are not attributable to any geographic location. Of the Companys remaining assets,
substantially all are located in the United States.



29



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



The geographic distribution of the Companys external revenue for the three months ended
June 30, 2007 and 2008 was as follows:



|                            |  |                                 |   |  |                                 |  
|--------------------------- |  | ------------------------------- | - |  | ------------------------------- | -
|                            |  | Predecessor Entity              |   |  | Successor Entity                |  
|                            |  | Three Months EndedJune 30, 2007 |   |  | Three Months EndedJune 30, 2008 |  
|North America               |  | 68                              | % |  | 68                              | %
|Latin America and Caribbean |  | 12                              | % |  | 11                              | %
|Africa and Middle East      |  | 8                               | % |  | 8                               | %
|Asia Pacific                |  | 7                               | % |  | 7                               | %
|Europe                      |  | 5                               | % |  | 6                               | %

Approximately 9% and 12% of the Companys transponder services, satellite-related services
and other revenue was derived from its largest customer during the three months ended June 30, 2007 and 2008, respectively. The ten largest customers accounted for approximately 44% of the Companys transponder services, satellite-related
services and other revenue for the three months ended June 30, 2007 and 2008.

The geographic distribution of the Companys
external revenue for the six months ended June 30, 2007, the predecessor period January 1, 2008 to January 31, 2008 and the successor period February 1, 2008 to June 30, 2008 was as follows:



|                            |  |                               |   |  |                                          |   |  |                                        |  
|--------------------------- |  | ----------------------------- | - |  | ---------------------------------------- | - |  | -------------------------------------- | -
|                            |  | Predecessor Entity            |   |  | Successor Entity                         |  
|                            |  | Six Months EndedJune 30, 2007 |   |  | Period January 1,2008 to January 31,2008 |   |  | Period February 1,2008 to June 30,2008 |  
|North America               |  | 68                            | % |  | 78                                       | % |  | 69                                     | %
|Latin America and Caribbean |  | 12                            | % |  | 9                                        | % |  | 11                                     | %
|Africa and Middle East      |  | 8                             | % |  | 6                                        | % |  | 8                                      | %
|Asia Pacific                |  | 7                             | % |  | 4                                        | % |  | 7                                      | %
|Europe                      |  | 5                             | % |  | 3                                        | % |  | 5                                      | %

Approximately 9%, 18% and 13% of the Companys external revenue was derived from its largest
customer during the six months ended June 30, 2007, the predecessor period January 1, 2008 to January 31, 2008 and the successor period February 1, 2008 to June 30, 2008, respectively. The ten largest customers accounted for
approximately 44%, 50% and 45% of the Companys external revenue for the six months ended June 30, 2007, the predecessor period January 1, 2008 to January 31, 2008 and the successor period February 1, 2008 to June 30,
2008, respectively.



30



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



For the three months ended June 30, 2007 and 2008, revenues were derived from the following
services:



|                                    |  |                                    |         |  |     |   |                                 |  |  |   |         |  |     |  
|----------------------------------- |  | ---------------------------------- | ------- |  | --- | - | ------------------------------- |  |  | - | ------- |  | --- | -
|                                    |  | Predecessor Entity                 |         |  |     |   | Successor Entity                | 
|                                    |  | Three Months EndedJune 30, 2007    |         |  |     |   | Three Months EndedJune 30, 2008 | 
|                                    |  | (in thousands, except percentages) |        
|Transponder services                |  | $                                  | 182,031 |  | 70  | % |                                 |  |  | $ | 183,285 |  | 68  | %
|Managed services                    |  |                                    | 11,973  |  | 4   | % |                                 |  |  |   | 14,332  |  | 5   | %
|Mobile satellite services and other |  |                                    | 10,321  |  | 4   | % |                                 |  |  |   | 10,784  |  | 4   | %
|                                    |  |                                    |         |  |     |   |                                 |  |  |   |         |  |     |  
|Subtotal                            |  |                                    | 204,325 |  | 78  | % |                                 |  |  |   | 208,401 |  | 77  | %
|Revenue from affiliates             |  |                                    | 57,260  |  | 22  | % |                                 |  |  |   | 61,333  |  | 23  | %
|                                    |  |                                    |         |  |     |   |                                 |  |  |   |         |  |     |  
|Total                               |  | $                                  | 261,585 |  | 100 | % |                                 |  |  | $ | 269,734 |  | 100 | %
|                                    |  |                                    |         |  |     |   |                                 |  |  |   |         |  |     |  

For the six months ended June 30, 2007, the predecessor period January 1, 2008 to
January 31, 2008, and the successor period February 1, 2008 to June 30, 2008, revenues were derived from the following services:



|                                    |  |                                    |         |  |                                          |   |                  |   |         |                                        |     |   |  |  |  |   |         |  |     |  
|----------------------------------- |  | ---------------------------------- | ------- |  | ---------------------------------------- | - | ---------------- | - | ------- | -------------------------------------- | --- | - |  |  |  | - | ------- |  | --- | -
|                                    |  | Predecessor Entity                 |         |  |                                          |   | Successor Entity |  
|                                    |  | Six Months EndedJune 30, 2007      |         |  | Period January 1,2008 to January 31,2008 |   |                  |   |         | Period February 1,2008 to June
30,2008 |    
|                                    |  | (in thousands, except percentages) |        
|Transponder services                |  | $                                  | 362,147 |  | 71                                       | % |                  | $ | 64,406  |                                        | 53  | % |  |  |  | $ | 306,937 |  | 69  | %
|Managed services                    |  |                                    | 23,406  |  | 5                                        | % |                  |   | 4,437   |                                        | 4   | % |  |  |  |   | 23,248  |  | 5   | %
|Mobile satellite services and other |  |                                    | 16,121  |  | 3                                        | % |                  |   | 2,183   |                                        | 2   | % |  |  |  |   | 16,841  |  | 4   | %
|                                    |  |                                    |         |  |                                          |   |                  |   |         |                                        |     |   |  |  |  |   |         |  |     |  
|Subtotal                            |  |                                    | 401,674 |  | 79                                       | % |                  |   | 71,026  |                                        | 59  | % |  |  |  |   | 347,026 |  | 78  | %
|Revenue from affiliates             |  |                                    | 107,356 |  | 21                                       | % |                  |   | 51,021  |                                        | 41  | % |  |  |  |   | 98,624  |  | 22  | %
|                                    |  |                                    |         |  |                                          |   |                  |   |         |                                        |     |   |  |  |  |   |         |  |     |  
|Total                               |  | $                                  | 509,030 |  | 100                                      | % |                  | $ | 122,047 |                                        | 100 | % |  |  |  | $ | 445,650 |  | 100 | %
|                                    |  |                                    |         |  |                                          |   |                  |   |         |                                        |     |   |  |  |  |   |         |  |     |  

Note 15    Related Party Transactions

(a) Transactions with Affiliates

Following the
Intelsat Acquisition Transactions, substantially all of the direct and indirect subsidiaries of Intelsat Holdings, including PanAmSat Holdco and Intelsat Corp, entered into a Master Intercompany Services Agreement, or MISA, pursuant to which these
entities provide services to each other. In each case, services will be provided on terms that the Company believes are not materially less favorable to each party than are available on an arms length basis and on terms that the relevant
boards of directors have determined to be fair. The MISA may be amended from time to time as required for changes in services or pricing.

For the three months ended June 30, 2007 and 2008, the Company recorded revenue of $22.2 million and $26.4 million, respectively, related to capacity purchased from the Company by other subsidiaries of Intelsat Holdings. For the six
months ended June 30, 2007, the predecessor period January 1, 2008 to January 31, 2008 and the successor period February 1, 2008 to June 30, 2008, the Company recorded revenue of $34.2 million, $6.9 million and $42.2
million, respectively, related to capacity purchased from the Company by other subsidiaries of Intelsat Holdings.



31



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



For the three months ended June 30, 2007 and 2008, the Company also recorded revenue of $35.1
million and $34.9 million, respectively, related to services provided by the Company to other subsidiaries of Intelsat Holdings in accordance with the MISA. For the six months ended June 30, 2007, the predecessor period January 1, 2008 to
January 31, 2008 and the successor period February 1, 2008 to June 30, 2008, the Company recorded revenue of $73.2 million, $44.1 million and $56.4 million, respectively, related to services provided by the Company to other
subsidiaries of Intelsat Holdings in accordance with the MISA.

For the three months ended June 30, 2007 and 2008, the Company
recognized $18.4 million and $25.6 million, respectively, of costs from affiliates and incurred direct costs of revenue and selling, general and administrative expenses. For the six months ended June 30, 2007, the predecessor period
January 1, 2008 to January 31, 2008 and the successor period February 1, 2008 to June 30, 2008, the Company recognized $32.8 million, $6.9 million and $39.3 million, respectively, of costs from affiliates and incurred direct
costs of revenue and selling, general and administrative expenses. As of December 31, 2007 and June 30, 2008, the Company had a net payable of $25.3 million to, and a net receivable of $49.2 million from, subsidiaries of Intelsat
Holdings, respectively.

(b) Sponsor Investment

Apollo Management L.P., one of the Former Sponsors, is the indirect controlling stockholder of Hughes Communications, Inc. and Hughes Network Systems, LLC, referred to as HNS. HNS is one of the Companys largest
network services customers. The Company recorded $18.4 million, $36.5 million and $5.9 million of revenue during the three months ended June 30, 2007, the six months ended June 30, 2007 and the predecessor period January 1, 2008
to January 31, 2008, respectively, for satellite capacity and other services provided to HNS. The receivable outstanding from HNS as of December 31, 2007 and January 31, 2008 was $9.5 million and $6.8 million, respectively.
Two members of Intelsat, Ltd.s board of directors prior to the New Sponsors Acquisition, Messrs. Africk and Stone, served on the board of directors of Hughes Communications, Inc. and the board of managers of HNS.

During the three months ended June 30, 2008, affiliates or associates of funds and investment vehicles advised or controlled by one of the New
Sponsors, Silver Lake, purchased $90.9 million of the recently issued Intelsat Bermuda 11.25% Senior Unsecured Notes due 2017 and affiliates or associates of funds and investment vehicles advised or controlled by another of the New Sponsors, BC
Partners, also purchased $90.9 million of the Intelsat Bermuda 11.25% Senior Unsecured Notes due 2017.

(c) Horizons

The Company has a 50% ownership interest in Horizons-1 and Horizons-2 as a result of a joint venture with JSAT (see Note 7Investments).

Note 16    Dividends

Certain
indentures and debt agreements governing the long-term debt of the Company limit the Companys ability to pay dividends (see Note 9Long-Term Debt).



32



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

June 30, 2008



On June 8, 2007, the Companys board of directors declared dividends to Holdco of
approximately $4.7 million, which were paid in June 2007.

On June 12, 2008, the Companys board of directors declared
dividends to Holdco of approximately $65.7 million, which were paid on June 13, 2008.

Note 17    Subsequent Event

As discussed in Note 9, on July 18, 2008, Intelsat Corp repaid $658.1 million
of borrowings under a backstop senior unsecured credit agreement due 2014 and $580.7 million of borrowings under a backstop senior unsecured credit agreement due 2016 with the proceeds of an offering of $658.1 million of Senior Notes due 2014,
bearing interest at 91/4%, and $580.7 million of senior notes due 2016, bearing interest at 91/4%, respectively.

Note
18    Supplemental Consolidating Financial Information

The 2014 Corp Notes and the 2016 Corp Notes are
unconditionally guaranteed by certain of the Companys domestic subsidiaries. The following disclosures reflect the Companys condensed consolidating financial information for the periods presented.

The 2014 Corp Notes and the 2016 Corp Notes are unsecured, and are, or will be, as the case may be, unconditionally guaranteed by each of Intelsat
Corps existing and certain subsequently acquired or organized domestic restricted subsidiaries. These subsidiaries are guarantors of the 2014 Corp Notes and the 2016 Corp Notes. As a result, the Company is required to present condensed
consolidating financial information for the Company and these domestic restricted subsidiaries within the notes to its consolidated financial statements in accordance with the criteria established for parent companies in Rule 3-10(f) of
Regulation S-X.

The following condensed consolidating financial information presents the results of operations, financial position
and cash flows of Intelsat Corp, the guarantor subsidiaries, the non-guarantor subsidiaries and the eliminations necessary to arrive at the information for the Company on a consolidated basis as of June 30, 2008 and December 31, 2007, for
the three months ended June 30, 2008 and 2007, the predecessor period January 1, 2008 to January 31, 2008, the successor period February 1, 2008 to June 30, 2008, and the six months ended June 30, 2007.

The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions.



33



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET

AS OF JUNE 30, 2008

(in thousands)



|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|----------------------------------------------------------------- |  | ------------------- | --------- | --------------------- | - | ------------------------- |  | ------------ | ------- |  | ------------ | ---------- | - |  | - | ---------
|                                                                  |  | IntelsatCorporation |           | GuarantorSubsidiaries |   | Non-GuarantorSubsidiaries |  | Eliminations |         |  | Consolidated
|ASSETS                                                            |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Current assets:                                                   |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Cash and cash equivalents                                         |  | $                   | 23,479    |                       | $ |                          |  | $            | 13,708  |  | $            |           |   |  | $ | 37,187   
|Receivables, net                                                  |  |                     | 42,993    |                       |   | 950                       |  |              | 9,514   |  |              |           |   |  |   | 53,457   
|Due from affiliates                                               |  |                     |          |                       |   | 222,096                   |  |              | 8,206   |  |              | (181,118   | ) |  |   | 49,184   
|Deferred income taxes                                             |  |                     | 25,925    |                       |   |                          |  |              | 257     |  |              |           |   |  |   | 26,182   
|Prepaid expenses and other current assets                         |  |                     | 38,689    |                       |   | 126                       |  |              | 77      |  |              | (3         | ) |  |   | 38,889   
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total current assets                                              |  |                     | 131,086   |                       |   | 223,172                   |  |              | 31,762  |  |              | (181,121   | ) |  |   | 204,899  
|Satellites and other property and equipment, net                  |  |                     | 349,009   |                       |   | 2,067,331                 |  |              | 111,863 |  |              |           |   |  |   | 2,528,203
|Goodwill                                                          |  |                     | 3,333,574 |                       |   |                          |  |              |        |  |              |           |   |  |   | 3,333,574
|Non-amortizable intangible assets                                 |  |                     | 21,970    |                       |   | 1,031,100                 |  |              |        |  |              |           |   |  |   | 1,053,070
|Amortizable intangible assets, net                                |  |                     | 6,969     |                       |   | 567,801                   |  |              |        |  |              |           |   |  |   | 574,770  
|Deferred charges and other assets, net                            |  |                     | 279,197   |                       |   | 1,023                     |  |              | 3,294   |  |              | (61,088    | ) |  |   | 222,426  
|Intercompany loan receivable                                      |  |                     | 168,214   |                       |   |                          |  |              |        |  |              | (168,214   | ) |  |   |         
|Investment in affiliates and subsidiaries                         |  |                     | 3,042,088 |                       |   |                          |  |              |        |  |              | (2,943,470 | ) |  |   | 98,618   
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total assets                                                      |  | $                   | 7,332,107 |                       | $ | 3,890,427                 |  | $            | 146,919 |  | $            | (3,353,893 | ) |  | $ | 8,015,560
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|LIABILITIES AND SHAREHOLDERS EQUITY                              |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Current liabilities:                                              |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Accounts payable and accrued liabilities                          |  | $                   | 79,733    |                       | $ | 503                       |  | $            | 3,117   |  | $            | (3         | ) |  | $ | 83,350   
|Due to affiliates                                                 |  |                     | 163,207   |                       |   |                          |  |              |        |  |              | (163,207   | ) |  |   |         
|Accrued interest payable                                          |  |                     | 42,997    |                       |   | 6,264                     |  |              | 11,646  |  |              | (17,910    | ) |  |   | 42,997   
|Current portion of long-term debt                                 |  |                     | 80,153    |                       |   |                          |  |              |        |  |              |           |   |  |   | 80,153   
|Deferred satellite performance incentives                         |  |                     | 23,200    |                       |   |                          |  |              | 708     |  |              |           |   |  |   | 23,908   
|Deferred gains and revenue                                        |  |                     | 48,120    |                       |   | 178                       |  |              | 464     |  |              |           |   |  |   | 48,762   
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total current liabilities                                         |  |                     | 437,410   |                       |   | 6,945                     |  |              | 15,935  |  |              | (181,120   | ) |  |   | 279,170  
|Long-term debt, net of current portion                            |  |                     | 3,311,820 |                       |   |                          |  |              |        |  |              |           |   |  |   | 3,311,820
|Intercompany loan payable                                         |  |                     |           |                       |   | 139,588                   |  |              | 28,626  |  |              | (168,214   | ) |  |   |         
|Deferred satellite performance incentives, net of current portion |  |                     | 103,326   |                       |   |                          |  |              | 5,966   |  |              |           |   |  |   | 109,292  
|Deferred revenue, net of current portion                          |  |                     | 25,566    |                       |   | 1,411                     |  |              |        |  |              |           |   |  |   | 26,977   
|Deferred income taxes                                             |  |                     |          |                       |   | 872,920                   |  |              | 20,855  |  |              | (61,089    | ) |  |   | 832,686  
|Accrued retirement benefits                                       |  |                     | 56,627    |                       |   |                          |  |              |        |  |              |           |   |  |   | 56,627   
|Deferred credits and other long-term liabilities                  |  |                     | 152,106   |                       |   | 1,417                     |  |              | 213     |  |              |           |   |  |   | 153,736  
|Shareholders equity:                                             |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Other shareholders equity                                        |  |                     | 3,245,252 |                       |   | 2,868,146                 |  |              | 75,324  |  |              | (2,943,470 | ) |  |   | 3,245,252
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total liabilities and shareholders equity                        |  | $                   | 7,332,107 |                       | $ | 3,890,427                 |  | $            | 146,919 |  | $            | (3,353,893 | ) |  | $ | 8,015,560
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          

(Certain totals may not add due to the effects of rounding)



34



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2007

(in thousands)



|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|----------------------------------------------------------------- |  | ------------------- | --------- | --------------------- | - | ------------------------- |  | ------------ | ------- |  | ------------ | ---------- | - |  | - | ---------
|                                                                  |  | IntelsatCorporation |           | GuarantorSubsidiaries |   | Non-GuarantorSubsidiaries |  | Eliminations |         |  | Consolidated
|ASSETS                                                            |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Current assets:                                                   |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Cash and cash equivalents                                         |  | $                   | 62,593    |                       | $ |                          |  | $            | 19,180  |  | $            |           |   |  | $ | 81,773   
|Receivables, net                                                  |  |                     | 57,065    |                       |   | 3,160                     |  |              | 4,415   |  |              |           |   |  |   | 64,640   
|Due from affiliates                                               |  |                     |          |                       |   | 65,360                    |  |              | 31,767  |  |              | (97,127    | ) |  |   |         
|Deferred income taxes                                             |  |                     | 32,669    |                       |   |                          |  |              | 208     |  |              |           |   |  |   | 32,877   
|Prepaid expenses and other current assets                         |  |                     | 26,321    |                       |   |                          |  |              | 86      |  |              |           |   |  |   | 26,407   
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total current assets                                              |  |                     | 178,648   |                       |   | 68,520                    |  |              | 55,656  |  |              | (97,127    | ) |  |   | 205,697  
|Satellites and other property and equipment, net                  |  |                     | 425,744   |                       |   | 1,419,399                 |  |              | 72,859  |  |              |           |   |  |   | 1,918,002
|Goodwill                                                          |  |                     | 3,734,649 |                       |   |                          |  |              |        |  |              |           |   |  |   | 3,734,649
|Non-amortizable intangible assets                                 |  |                     |          |                       |   | 1,116,600                 |  |              |        |  |              |           |   |  |   | 1,116,600
|Amortizable intangible assets, net                                |  |                     | 11,858    |                       |   | 255,782                   |  |              |        |  |              |           |   |  |   | 267,640  
|Deferred charges and other assets, net                            |  |                     | 214,737   |                       |   | 1,164                     |  |              | 4,162   |  |              | (136,628   | ) |  |   | 83,435   
|Intercompany loan receivable                                      |  |                     | 198,244   |                       |   |                          |  |              |        |  |              | (198,244   | ) |  |   |         
|Investment in affiliates and subsidiaries                         |  |                     | 2,220,993 |                       |   |                          |  |              |        |  |              | (2,117,908 | ) |  |   | 103,085  
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total assets                                                      |  | $                   | 6,984,873 |                       | $ | 2,861,465                 |  | $            | 132,677 |  | $            | (2,549,907 | ) |  | $ | 7,429,108
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|LIABILITIES AND SHAREHOLDERS EQUITY                              |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Current liabilities:                                              |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Accounts payable and accrued liabilities                          |  | $                   | 128,545   |                       | $ | 175                       |  | $            | 731     |  | $            |           |   |  | $ | 129,451  
|Due to affiliates                                                 |  |                     | 107,539   |                       |   |                          |  |              |        |  |              | (82,256    | ) |  |   | 25,283   
|Accrued interest payable                                          |  |                     | 44,979    |                       |   | 5,266                     |  |              | 9,777   |  |              | (14,872    | ) |  |   | 45,150   
|Current portion of long-term debt                                 |  |                     | 60,840    |                       |   |                          |  |              |        |  |              |           |   |  |   | 60,840   
|Deferred satellite performance incentives                         |  |                     | 19,863    |                       |   |                          |  |              | 705     |  |              |           |   |  |   | 20,568   
|Deferred gains and revenue                                        |  |                     | 28,150    |                       |   | 1,342                     |  |              | 6       |  |              |           |   |  |   | 29,498   
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total current liabilities                                         |  |                     | 389,916   |                       |   | 6,783                     |  |              | 11,219  |  |              | (97,128    | ) |  |   | 310,790  
|Long-term debt, net of current portion                            |  |                     | 3,386,402 |                       |   |                          |  |              |        |  |              |           |   |  |   | 3,386,402
|Intercompany loan payable                                         |  |                     |          |                       |   | 139,587                   |  |              | 58,657  |  |              | (198,244   | ) |  |   |         
|Deferred satellite performance incentives, net of current portion |  |                     | 94,145    |                       |   |                          |  |              | 5,868   |  |              |           |   |  |   | 100,013  
|Deferred revenue, net of current portion                          |  |                     | 19,216    |                       |   |                          |  |              |        |  |              |           |   |  |   | 19,216   
|Deferred income taxes                                             |  |                     |          |                       |   | 644,483                   |  |              | 7,950   |  |              | (136,627   | ) |  |   | 515,806  
|Accrued retirement benefits                                       |  |                     | 17,492    |                       |   |                          |  |              |        |  |              |           |   |  |   | 17,492   
|Deferred credits and other                                        |  |                     | 134,177   |                       |   | 1,305                     |  |              | 382     |  |              |           |   |  |   | 135,864  
|Shareholders equity:                                             |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Other shareholders equity                                        |  |                     | 2,943,525 |                       |   | 2,069,307                 |  |              | 48,601  |  |              | (2,117,908 | ) |  |   | 2,943,525
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total liabilities and shareholders equity                        |  | $                   | 6,984,873 |                       | $ | 2,861,465                 |  | $            | 132,677 |  | $            | (2,549,907 | ) |  | $ | 7,429,108
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          

(Certain totals may not add due to the effects of rounding)



35



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE THREE
MONTHS ENDED JUNE 30, 2008

(in thousands)



|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |         |  
|-------------------------------------------------------------------- |  | ------------------- | ------- | - | --------------------- | - | ------- | ------------------------- |  | - | ------------ | - |  | ------------ | -------- | - |  | - | ------- | -
|                                                                     |  | IntelsatCorporation |         |   | GuarantorSubsidiaries |   |         | Non-GuarantorSubsidiaries |  |   | Eliminations |   |  | Consolidated |         
|Revenue:                                                             |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |         |  
|Transponder services, satellite-related services and other           |  | $                   | 216,620 |   |                       | $ | 176,150 |                           |  | $ | 8,170        |   |  | $            | (192,539 | ) |  | $ | 208,401 |  
|Revenue from affiliates                                              |  |                     | 61,333  |   |                       |   |        |                           |  |   |             |   |  |              |         |   |  |   | 61,333  |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |         |  
|Total revenue                                                        |  |                     | 277,953 |   |                       |   | 176,150 |                           |  |   | 8,170        |   |  |              | (192,539 | ) |  |   | 269,734 |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |         |  
|Operating costs and expenses:                                        |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |         |  
|Direct costs of revenue (exclusive of depreciation and amortization) |  |                     | 212,464 |   |                       |   | 16,186  |                           |  |   | 842          |   |  |              | (192,539 | ) |  |   | 36,953  |  
|Costs from affiliates                                                |  |                     | 18,328  |   |                       |   | 7,007   |                           |  |   | 295          |   |  |              |         |   |  |   | 25,630  |  
|Selling, general and administrative                                  |  |                     | 29,236  |   |                       |   | 144     |                           |  |   | (114         | ) |  |              |         |   |  |   | 29,266  |  
|Depreciation and amortization                                        |  |                     | 10,272  |   |                       |   | 72,823  |                           |  |   | 3,680        |   |  |              |         |   |  |   | 86,775  |  
|Gain on undesignated interest rate swaps                             |  |                     | (58,145 | ) |                       |   |        |                           |  |   |             |   |  |              |         |   |  |   | (58,145 | )
|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |         |  
|Total operating expenses                                             |  |                     | 212,155 |   |                       |   | 96,160  |                           |  |   | 4,703        |   |  |              | (192,539 | ) |  |   | 120,479 |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |         |  
|Income from operations                                               |  |                     | 65,798  |   |                       |   | 79,990  |                           |  |   | 3,467        |   |  |              |         |   |  |   | 149,255 |  
|Interest expense (income), net                                       |  |                     | 57,560  |   |                       |   | (1,090  | )                         |  |   | 604          |   |  |              |         |   |  |   | 57,074  |  
|Subsidiary income                                                    |  |                     | 54,027  |   |                       |   |        |                           |  |   |             |   |  |              | (54,027  | ) |  |   |        |  
|Other income (expense), net                                          |  |                     | 1,155   |   |                       |   | (1      | )                         |  |   | 455          |   |  |              |         |   |  |   | 1,609   |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |         |  
|Income before income taxes                                           |  |                     | 63,420  |   |                       |   | 81,079  |                           |  |   | 3,318        |   |  |              | (54,027  | ) |  |   | 93,790  |  
|Provision for income taxes                                           |  |                     | 1,397   |   |                       |   | 29,007  |                           |  |   | 1,363        |   |  |              |         |   |  |   | 31,767  |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |         |  
|Net income                                                           |  | $                   | 62,023  |   |                       | $ | 52,072  |                           |  | $ | 1,955        |   |  | $            | (54,027  | ) |  | $ | 62,023  |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |         |  

(Certain totals may not add due to the effects of rounding)



36



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE THREE
MONTHS ENDED JUNE 30, 2007

(in thousands)



|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|-------------------------------------------------------------------- |  | ------------------- | ------- | - | --------------------- | - | ------- | ------------------------- |  | ------------ | ------ |  | ------------ | -------- | - |  | - | ------- | -
|                                                                     |  | IntelsatCorporation |         |   | GuarantorSubsidiaries |   |         | Non-GuarantorSubsidiaries |  | Eliminations |        |  | Consolidated |         
|Revenue:                                                             |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Transponder services, satellite-related services and other           |  | $                   | 214,723 |   |                       | $ | 187,472 |                           |  | $            | 12,562 |  | $            | (210,432 | ) |  | $ | 204,325 |  
|Revenue from affiliates                                              |  |                     | 57,260  |   |                       |   |        |                           |  |              |       |  |              |         |   |  |   | 57,260  |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Total Revenue                                                        |  | $                   | 271,983 |   |                       | $ | 187,472 |                           |  | $            | 12,562 |  | $            | (210,432 | ) |  | $ | 261,585 |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Operating expenses:                                                  |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Direct costs of revenue (exclusive of depreciation and amortization) |  |                     | 226,523 |   |                       |   | 19,622  |                           |  |              | 958    |  |              | (210,432 | ) |  |   | 36,671  |  
|Costs from affiliates                                                |  |                     | 2,117   |   |                       |   | 15,612  |                           |  |              | 679    |  |              |         |   |  |   | 18,408  |  
|Selling, general and administrative                                  |  |                     | 29,536  |   |                       |   | (409    | )                         |  |              | 1,646  |  |              |         |   |  |   | 30,773  |  
|Depreciation and amortization                                        |  |                     | 9,079   |   |                       |   | 61,580  |                           |  |              | 2,243  |  |              |         |   |  |   | 72,902  |  
|Restructuring and transaction costs                                  |  |                     | 2,270   |   |                       |   |        |                           |  |              |       |  |              |         |   |  |   | 2,270   |  
|Gain on undesignated interest rate swaps                             |  |                     | (8,560  | ) |                       |   |        |                           |  |              |       |  |              |         |   |  |   | (8,560  | )
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Total operating expenses                                             |  |                     | 260,965 |   |                       |   | 96,405  |                           |  |              | 5,526  |  |              | (210,432 | ) |  |   | 152,464 |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Income from operations                                               |  |                     | 11,018  |   |                       |   | 91,067  |                           |  |              | 7,036  |  |              |         |   |  |   | 109,121 |  
|Interest expense, net                                                |  |                     | 43,898  |   |                       |   | 18,881  |                           |  |              | 1,187  |  |              |         |   |  |   | 63,966  |  
|Subsidiary income                                                    |  |                     | 50,291  |   |                       |   |        |                           |  |              |       |  |              | (50,291  | ) |  |   |        |  
|Other income, net                                                    |  |                     | 566     |   |                       |   |        |                           |  |              | 175    |  |              |         |   |  |   | 741     |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Income before income taxes                                           |  |                     | 17,977  |   |                       |   | 72,186  |                           |  |              | 6,024  |  |              | (50,291  | ) |  |   | 45,896  |  
|Provision for (benefit from) income taxes                            |  |                     | (13,423 | ) |                       |   | 26,206  |                           |  |              | 1,713  |  |              |         |   |  |   | 14,496  |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Net income                                                           |  | $                   | 31,400  |   |                       | $ | 45,980  |                           |  | $            | 4,311  |  | $            | (50,291  | ) |  | $ | 31,400  |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  

(Certain totals may not add due to the effects of rounding)



37



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE PERIOD
JANUARY 1, 2008 TO JANUARY 31, 2008

(in thousands)



|                                                                     |  |                     |         |   |                       |   |        |                           |  |   |              |   |  |              |         |   |  |   |         |  
|-------------------------------------------------------------------- |  | ------------------- | ------- | - | --------------------- | - | ------ | ------------------------- |  | - | ------------ | - |  | ------------ | ------- | - |  | - | ------- | -
|                                                                     |  | IntelsatCorporation |         |   | GuarantorSubsidiaries |   |        | Non-GuarantorSubsidiaries |  |   | Eliminations |   |  | Consolidated |        
|Revenue:                                                             |  |                     |         |   |                       |   |        |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Transponder services, satellite-related services and other           |  | $                   | 91,276  |   |                       | $ | 46,057 |                           |  | $ | 3,780        |   |  | $            | (70,087 | ) |  | $ | 71,026  |  
|Revenue from affiliates                                              |  |                     | 51,021  |   |                       |   |       |                           |  |   |             |   |  |              |        |   |  |   | 51,021  |  
|                                                                     |  |                     |         |   |                       |   |        |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Total revenue                                                        |  |                     | 142,297 |   |                       |   | 46,057 |                           |  |   | 3,780        |   |  |              | (70,087 | ) |  |   | 122,047 |  
|                                                                     |  |                     |         |   |                       |   |        |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Operating costs and expenses:                                        |  |                     |         |   |                       |   |        |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Direct costs of revenue (exclusive of depreciation and amortization) |  |                     | 58,056  |   |                       |   | 22,239 |                           |  |   | 944          |   |  |              | (70,087 | ) |  |   | 11,152  |  
|Costs from affiliates                                                |  |                     | 3,966   |   |                       |   | 2,780  |                           |  |   | 112          |   |  |              |        |   |  |   | 6,858   |  
|Selling, general and administrative                                  |  |                     | 11,149  |   |                       |   | 136    |                           |  |   | 832          |   |  |              |        |   |  |   | 12,117  |  
|Depreciation and amortization                                        |  |                     | 3,298   |   |                       |   | 22,798 |                           |  |   | 755          |   |  |              |        |   |  |   | 26,851  |  
|Restructuring and transaction costs                                  |  |                     | 62,245  |   |                       |   |       |                           |  |   | 430          |   |  |              |        |   |  |   | 62,675  |  
|Loss on undesignated interest rate swaps                             |  |                     | 11,431  |   |                       |   |       |                           |  |   |             |   |  |              |        |   |  |   | 11,431  |  
|                                                                     |  |                     |         |   |                       |   |        |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Total operating expenses                                             |  |                     | 150,145 |   |                       |   | 47,953 |                           |  |   | 3,073        |   |  |              | (70,087 | ) |  |   | 131,084 |  
|                                                                     |  |                     |         |   |                       |   |        |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Income (loss) from operations                                        |  |                     | (7,848  | ) |                       |   | (1,896 | )                         |  |   | 707          |   |  |              |        |   |  |   | (9,037  | )
|Interest expense (income), net                                       |  |                     | 20,713  |   |                       |   | (206   | )                         |  |   | 717          |   |  |              |        |   |  |   | 21,224  |  
|Subsidiary loss                                                      |  |                     | (781    | ) |                       |   |       |                           |  |   |             |   |  |              | 781     |   |  |   |        |  
|Other income, net                                                    |  |                     | 165     |   |                       |   |       |                           |  |   | 4            |   |  |              |        |   |  |   | 169     |  
|                                                                     |  |                     |         |   |                       |   |        |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Loss before income taxes                                             |  |                     | (29,177 | ) |                       |   | (1,690 | )                         |  |   | (6           | ) |  |              | 781     |   |  |   | (30,092 | )
|Benefit from income taxes                                            |  |                     | (9,787  | ) |                       |   | (826   | )                         |  |   | (89          | ) |  |              |        |   |  |   | (10,702 | )
|                                                                     |  |                     |         |   |                       |   |        |                           |  |   |              |   |  |              |         |   |  |   |         |  
|Net income (loss)                                                    |  | $                   | (19,390 | ) |                       | $ | (864   | )                         |  | $ | 83           |   |  | $            | 781     |   |  | $ | (19,390 | )
|                                                                     |  |                     |         |   |                       |   |        |                           |  |   |              |   |  |              |         |   |  |   |         |  

(Certain totals may not add due to the effects of rounding)



38



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE PERIOD
FEBRUARY 1, 2008 TO JUNE 30, 2008

(in thousands)



|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|-------------------------------------------------------------------- |  | ------------------- | ------- | - | --------------------- | - | ------- | ------------------------- |  | ------------ | ------ |  | ------------ | -------- | - |  | - | ------- | -
|                                                                     |  | IntelsatCorporation |         |   | GuarantorSubsidiaries |   |         | Non-GuarantorSubsidiaries |  | Eliminations |        |  | Consolidated |         
|Revenue:                                                             |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Transponder services, satellite-related services and other           |  | $                   | 360,674 |   |                       | $ | 298,047 |                           |  | $            | 17,526 |  | $            | (329,221 | ) |  | $ | 347,026 |  
|Revenue from affiliates                                              |  |                     | 98,624  |   |                       |   |        |                           |  |              |       |  |              |         |   |  |   | 98,624  |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Total revenue                                                        |  |                     | 459,298 |   |                       |   | 298,047 |                           |  |              | 17,526 |  |              | (329,221 | ) |  |   | 445,650 |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Operating costs and expenses:                                        |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Direct costs of revenue (exclusive of depreciation and amortization) |  |                     | 363,514 |   |                       |   | 26,587  |                           |  |              | 1,393  |  |              | (329,221 | ) |  |   | 62,273  |  
|Costs from affiliates                                                |  |                     | 27,379  |   |                       |   | 11,451  |                           |  |              | 482    |  |              |         |   |  |   | 39,312  |  
|Selling, general and administrative                                  |  |                     | 44,129  |   |                       |   | 312     |                           |  |              | 2,286  |  |              |         |   |  |   | 46,727  |  
|Depreciation and amortization                                        |  |                     | 17,649  |   |                       |   | 121,269 |                           |  |              | 6,145  |  |              |         |   |  |   | 145,063 |  
|Gain on undesignated interest rate swaps                             |  |                     | (39,335 | ) |                       |   |        |                           |  |              |       |  |              |         |   |  |   | (39,335 | )
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Total operating expenses                                             |  |                     | 413,336 |   |                       |   | 159,619 |                           |  |              | 10,306 |  |              | (329,221 | ) |  |   | 254,040 |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Income from operations                                               |  |                     | 45,962  |   |                       |   | 138,428 |                           |  |              | 7,220  |  |              |         |   |  |   | 191,610 |  
|Interest expense (income), net                                       |  |                     | 97,418  |   |                       |   | (2,627  | )                         |  |              | 1,538  |  |              |         |   |  |   | 96,329  |  
|Subsidiary income                                                    |  |                     | 94,952  |   |                       |   |        |                           |  |              |       |  |              | (94,952  | ) |  |   |        |  
|Other income (expense), net                                          |  |                     | 2,024   |   |                       |   | (16     | )                         |  |              | 1,339  |  |              |         |   |  |   | 3,347   |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Income before income taxes                                           |  |                     | 45,520  |   |                       |   | 141,039 |                           |  |              | 7,021  |  |              | (94,952  | ) |  |   | 98,628  |  
|Provision for (benefit from) income taxes                            |  |                     | (19,785 | ) |                       |   | 50,348  |                           |  |              | 2,760  |  |              |         |   |  |   | 33,323  |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  
|Net income                                                           |  | $                   | 65,305  |   |                       | $ | 90,691  |                           |  | $            | 4,261  |  | $            | (94,952  | ) |  | $ | 65,305  |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |        |  |              |          |   |  |   |         |  

(Certain totals may not add due to the effects of rounding)



39



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE SIX MONTHS
ENDED JUNE 30, 2007

(in thousands)



|                                                                     |  |                     |         |   |                       |   |                           |  |              |        |  |              |          |   |  |   |         |  
|-------------------------------------------------------------------- |  | ------------------- | ------- | - | --------------------- | - | ------------------------- |  | ------------ | ------ |  | ------------ | -------- | - |  | - | ------- | -
|                                                                     |  | IntelsatCorporation |         |   | GuarantorSubsidiaries |   | Non-GuarantorSubsidiaries |  | Eliminations |        |  | Consolidated |         
|Revenue:                                                             |  |                     |         |   |                       |   |                           |  |              |        |  |              |          |   |  |   |         |  
|Transponder services, satellite-related services and other           |  | $                   | 427,035 |   |                       | $ | 360,736                   |  | $            | 22,700 |  | $            | (408,797 | ) |  | $ | 401,674 |  
|Revenue from affiliates                                              |  |                     | 107,356 |   |                       |   |                          |  |              |       |  |              |         |   |  |   | 107,356 |  
|                                                                     |  |                     |         |   |                       |   |                           |  |              |        |  |              |          |   |  |   |         |  
|Total revenue                                                        |  |                     | 534,391 |   |                       |   | 360,736                   |  |              | 22,700 |  |              | (408,797 | ) |  |   | 509,030 |  
|                                                                     |  |                     |         |   |                       |   |                           |  |              |        |  |              |          |   |  |   |         |  
|Operating costs and expenses:                                        |  |                     |         |   |                       |   |                           |  |              |        |  |              |          |   |  |   |         |  
|Direct costs of revenue (exclusive of depreciation and amortization) |  |                     | 438,527 |   |                       |   | 42,399                    |  |              | 2,211  |  |              | (408,797 | ) |  |   | 74,340  |  
|Costs from affiliates                                                |  |                     | 2,977   |   |                       |   | 28,533                    |  |              | 1,242  |  |              |         |   |  |   | 32,752  |  
|Selling, general and administrative                                  |  |                     | 61,091  |   |                       |   | 849                       |  |              | 3,206  |  |              |         |   |  |   | 65,146  |  
|Depreciation and amortization                                        |  |                     | 17,702  |   |                       |   | 123,210                   |  |              | 4,486  |  |              |         |   |  |   | 145,398 |  
|Restructuring and transaction costs                                  |  |                     | 6,723   |   |                       |   |                          |  |              | 96     |  |              |         |   |  |   | 6,819   |  
|Gain on undesignated interest rate swap                              |  |                     | (6,727  | ) |                       |   |                          |  |              |       |  |              |         |   |  |   | (6,727  | )
|                                                                     |  |                     |         |   |                       |   |                           |  |              |        |  |              |          |   |  |   |         |  
|Total operating                                                      |  |                     | 520,293 |   |                       |   | 194,991                   |  |              | 11,241 |  |              | (408,797 | ) |  |   | 317,728 |  
|                                                                     |  |                     |         |   |                       |   |                           |  |              |        |  |              |          |   |  |   |         |  
|Income from operations                                               |  |                     | 14,098  |   |                       |   | 165,745                   |  |              | 11,459 |  |              |         |   |  |   | 191,302 |  
|Interest expense, net                                                |  |                     | 90,455  |   |                       |   | 37,555                    |  |              | 2,401  |  |              |         |   |  |   | 130,411 |  
|Subsidiary income                                                    |  |                     | 88,072  |   |                       |   |                          |  |              |       |  |              | (88,072  | ) |  |   |        |  
|Other income, net                                                    |  |                     | 1,261   |   |                       |   |                          |  |              | 325    |  |              |         |   |  |   | 1,586   |  
|                                                                     |  |                     |         |   |                       |   |                           |  |              |        |  |              |          |   |  |   |         |  
|Income before income taxes                                           |  |                     | 12,976  |   |                       |   | 128,190                   |  |              | 9,383  |  |              | (88,072  | ) |  |   | 62,477  |  
|Provision for (benefit from) income taxes                            |  |                     | (30,672 | ) |                       |   | 46,704                    |  |              | 2,797  |  |              |         |   |  |   | 18,829  |  
|                                                                     |  |                     |         |   |                       |   |                           |  |              |        |  |              |          |   |  |   |         |  
|Net income                                                           |  | $                   | 43,648  |   |                       | $ | 81,486                    |  | $            | 6,586  |  | $            | (88,072  | ) |  | $ | 43,648  |  
|                                                                     |  |                     |         |   |                       |   |                           |  |              |        |  |              |          |   |  |   |         |  

(Certain totals may not add due to the effects of rounding)



40



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE PERIOD
JANUARY 1, 2008 TO JANUARY 31, 2008

(in thousands)



|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|----------------------------------------------------------------------------------------- |  | ------------------- | -------- | - | --------------------- | - | ------------------------- |  | - | ------------ | - |  | ------------ | ------ | - |  | - | -------- | -
|                                                                                          |  | IntelsatCorporation |          |   | GuarantorSubsidiaries |   | Non-GuarantorSubsidiaries |  |   | Eliminations |   |  | Consolidated |       
|Cash flows from operating activities                                                      |  | $                   | 52,767   |   |                       | $ |                          |  | $ | 5,233        |   |  | $            |       |   |  | $ | 58,000   |  
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Cash flows from investing activities:                                                     |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Payments for satellites and other property and equipment (including capitalized interest) |  |                     | (14,484  | ) |                       |   |                          |  |   |             |   |  |              |       |   |  |   | (14,484  | )
|Dividends from affiliates                                                                 |  |                     | 5,511    |   |                       |   |                          |  |   |             |   |  |              | (5,511 | ) |  |   |         |  
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Net cash used in investing activities                                                     |  |                     | (8,973   | ) |                       |   |                          |  |   |             |   |  |              | (5,511 | ) |  |   | (14,484  | )
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Cash flows from financing activities:                                                     |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Repayments of long-term debt                                                              |  |                     | (162,985 | ) |                       |   |                          |  |   |             |   |  |              |       |   |  |   | (162,985 | )
|Proceeds from credit facility borrowings                                                  |  |                     | 150,000  |   |                       |   |                          |  |   |             |   |  |              |       |   |  |   | 150,000  |  
|Dividends to shareholder                                                                  |  |                     |         |   |                       |   |                          |  |   | (5,511       | ) |  |              | 5,511  |   |  |   |         |  
|Principal payments on deferred satellite performance incentives                           |  |                     | (1,246   | ) |                       |   |                          |  |   |             |   |  |              |       |   |  |   | (1,246   | )
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Net cash used in financing activities                                                     |  |                     | (14,231  | ) |                       |   |                          |  |   | (5,511       | ) |  |              | 5,511  |   |  |   | (14,231  | )
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Effect of exchange rate changes on cash and cash equivalents                              |  |                     | 59       |   |                       |   |                          |  |   | 4            |   |  |              |       |   |  |   | 63       |  
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Net change in cash and cash equivalents                                                   |  |                     | 29,622   |   |                       |   |                          |  |   | (274         | ) |  |              |       |   |  |   | 29,348   |  
|Cash and cash equivalents, beginning of period                                            |  |                     | 62,593   |   |                       |   |                          |  |   | 19,180       |   |  |              |       |   |  |   | 81,773   |  
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Cash and cash equivalents, end of period                                                  |  | $                   | 92,215   |   |                       | $ |                          |  | $ | 18,906       |   |  | $            |       |   |  | $ | 111,121  |  
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  

(Certain totals may not add due to the effects of rounding)



41



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE PERIOD
FEBRUARY 1, 2008 TO JUNE 30, 2008

(in thousands)



|                                                                                          |  |              |            |   |            |   |     |                |  |   |              |   |  |              |        |   |  |   |            |  
|----------------------------------------------------------------------------------------- |  | ------------ | ---------- | - | ---------- | - | --- | -------------- |  | - | ------------ | - |  | ------------ | ------ | - |  | - | ---------- | -
|                                                                                          |  | IntelsatCorp |            |   | Guarantors |   |     | Non-Guarantors |  |   | Eliminations |   |  | Consolidated |       
|Cash flows from operating activities:                                                     |  | $            | 199,339    |   |            | $ | 16  |                |  | $ | (3,328       | ) |  | $            |       |   |  | $ | 196,027    |  
|                                                                                          |  |              |            |   |            |   |     |                |  |   |              |   |  |              |        |   |  |   |            |  
|Cash flows from investing activities:                                                     |  |              |            |   |            |   |     |                |  |   |              |   |  |              |        |   |  |   |            |  
|Payments for satellites and other property and equipment (including capitalized interest) |  |              | (77,446    | ) |            |   |    |                |  |   |             |   |  |              |       |   |  |   | (77,446    | )
|Capital contribution to Horizons joint venture                                            |  |              | (3,554     | ) |            |   |    |                |  |   |             |   |  |              |       |   |  |   | (3,554     | )
|Dividend from affiliates                                                                  |  |              | 2,741      |   |            |   |    |                |  |   |             |   |  |              | (2,741 | ) |  |   |           |  
|Other investing activities                                                                |  |              | 539        |   |            |   |    |                |  |   |             |   |  |              |       |   |  |   | 539        |  
|                                                                                          |  |              |            |   |            |   |     |                |  |   |              |   |  |              |        |   |  |   |            |  
|Net cash used in investing activities                                                     |  |              | (77,720    | ) |            |   |    |                |  |   |             |   |  |              | (2,741 | ) |  |   | (80,461    | )
|                                                                                          |  |              |            |   |            |   |     |                |  |   |              |   |  |              |        |   |  |   |            |  
|Cash flows from financing activities:                                                     |  |              |            |   |            |   |     |                |  |   |              |   |  |              |        |   |  |   |            |  
|Repayments of long-term debt                                                              |  |              | (1,239,958 | ) |            |   |    |                |  |   |             |   |  |              |       |   |  |   | (1,239,958 | )
|Proceeds from issuance of long term debt                                                  |  |              | 1,238,839  |   |            |   |    |                |  |   |             |   |  |              |       |   |  |   | 1,238,839  |  
|Debt issuance costs                                                                       |  |              | (17,999    | ) |            |   |    |                |  |   |             |   |  |              |       |   |  |   | (17,999    | )
|Dividend to shareholder                                                                   |  |              | (65,691    | ) |            |   |    |                |  |   | (2,741       | ) |  |              | 2,741  |   |  |   | (65,691    | )
|Advances to affiliates                                                                    |  |              | (30,000    | ) |            |   |    |                |  |   |             |   |  |              |       |   |  |   | (30,000    | )
|Repayments of funding of capital expenditures by customer                                 |  |              | (30,862    | ) |            |   |    |                |  |   |             |   |  |              |       |   |  |   | (30,862    | )
|Payment of premium on early retirement of debt                                            |  |              | (12,266    | ) |            |   |    |                |  |   |             |   |  |              |       |   |  |   | (12,266    | )
|Principal payments on deferred satellite performance incentives                           |  |              | (6,107     | ) |            |   |    |                |  |   | (467         | ) |  |              |       |   |  |   | (6,574     | )
|                                                                                          |  |              |            |   |            |   |     |                |  |   |              |   |  |              |        |   |  |   |            |  
|Net cash used in financing activities                                                     |  |              | (164,044   | ) |            |   |    |                |  |   | (3,208       | ) |  |              | 2,741  |   |  |   | (164,511   | )
|                                                                                          |  |              |            |   |            |   |     |                |  |   |              |   |  |              |        |   |  |   |            |  
|Effect of exchange rate changes on cash                                                   |  |              | (139       | ) |            |   | (16 | )              |  |   | 1,339        |   |  |              |       |   |  |   | 1,184      |  
|Net change in cash and cash equivalents                                                   |  |              | (42,564    | ) |            |   |    |                |  |   | (5,197       | ) |  |              |       |   |  |   | (47,761    | )
|Cash and cash equivalents, beginning of period                                            |  |              | 66,043     |   |            |   |    |                |  |   | 18,905       |   |  |              |       |   |  |   | 84,948     |  
|                                                                                          |  |              |            |   |            |   |     |                |  |   |              |   |  |              |        |   |  |   |            |  
|Cash and cash equivalents, end of period                                                  |  | $            | 23,479     |   |            | $ |    |                |  | $ | 13,708       |   |  | $            |       |   |  | $ | 37,187     |  
|                                                                                          |  |              |            |   |            |   |     |                |  |   |              |   |  |              |        |   |  |   |            |  

(Certain totals may not add due to the effects of rounding)



42



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE SIX MONTHS
ENDED JUNE 30, 2007

(in thousands)



|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|----------------------------------------------------------------------------------------- |  | ------------------- | -------- | - | --------------------- | - | ------------------------- |  | - | ------------ | - |  | ------------ | ------ | - |  | - | -------- | -
|                                                                                          |  | IntelsatCorporation |          |   | GuarantorSubsidiaries |   | Non-GuarantorSubsidiaries |  |   | Eliminations |   |  | Consolidated |       
|Cash flows from operating activities                                                      |  | $                   | 227,052  |   |                       | $ | 103                       |  | $ | 8,146        |   |  | $            |       |   |  | $ | 235,301  |  
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Cash flows from investing activities:                                                     |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Payments for satellites and other property and equipment (including capitalized interest) |  |                     | (202,831 | ) |                       |   |                          |  |   |             |   |  |              |       |   |  |   | (202,831 | )
|Dividends from affiliates                                                                 |  |                     | 5,938    |   |                       |   |                          |  |   |             |   |  |              | (5,938 | ) |  |   |         |  
|Other investing activities                                                                |  |                     | 1,178    |   |                       |   |                          |  |   |             |   |  |              |       |   |  |   | 1,178    |  
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Net cash used in investing activities                                                     |  |                     | (195,715 | ) |                       |   |                          |  |   |             |   |  |              | (5,938 | ) |  |   | (201,653 | )
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Cash flows from financing activities:                                                     |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|New debt issuance costs                                                                   |  |                     | (1,971   | ) |                       |   |                          |  |   |             |   |  |              |       |   |  |   | (1,971   | )
|Repayments of long-term debt                                                              |  |                     | (27,161  | ) |                       |   |                          |  |   |             |   |  |              |       |   |  |   | (27,161  | )
|Repayments of funding of capital expenditures by customer                                 |  |                     | (34,642  | ) |                       |   |                          |  |   |             |   |  |              |       |   |  |   | (34,642  | )
|Principal payments on deferred satellite performance incentives                           |  |                     | (6,963   | ) |                       |   |                          |  |   | (251         | ) |  |              |       |   |  |   | (7,214   | )
|Dividends to shareholder                                                                  |  |                     | (4,717   | ) |                       |   |                          |  |   | (5,938       | ) |  |              | 5,938  |   |  |   | (4,717   | )
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Net cash used in financing activities                                                     |  |                     | (75,454  | ) |                       |   |                          |  |   | (6,189       | ) |  |              | 5,938  |   |  |   | (75,705  | )
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Effect of exchange rate changes on cash and cash equivalents                              |  |                     | (131     | ) |                       |   |                          |  |   | 324          |   |  |              |       |   |  |   | 193      |  
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Net change in cash and cash equivalents                                                   |  |                     | (44,248  | ) |                       |   | 103                       |  |   | 2,281        |   |  |              |       |   |  |   | (41,864  | )
|Cash and cash equivalents, beginning of period                                            |  |                     | 134,092  |   |                       |   |                          |  |   | 7,929        |   |  |              |       |   |  |   | 142,021  |  
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  
|Cash and cash equivalents, end of period                                                  |  | $                   | 89,844   |   |                       | $ | 103                       |  | $ | 10,210       |   |  | $            |       |   |  | $ | 100,157  |  
|                                                                                          |  |                     |          |   |                       |   |                           |  |   |              |   |  |              |        |   |  |   |          |  

(Certain totals may not add due to the effects of rounding)



43



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

The following discussion should be read in conjunction with our unaudited condensed consolidated financial statements and their notes included
elsewhere in this Quarterly Report. The following discussion and analysis relates to periods both prior to and after the completion of the New Sponsors Acquisition, as defined below, which was completed on February 4, 2008. See
Forward-Looking Statements for a discussion of factors that could cause our future financial condition and results of operations to be different from those discussed below. Certain monetary amounts, percentages and other figures included
in this Quarterly Report have been subject to rounding adjustments. Accordingly, figures shown as totals in certain tables may not be the arithmetic aggregation of the figures that precede them, and figures expressed as percentages in the text may
not total 100% or, as applicable, when aggregated may not be the arithmetic aggregation of the percentages that precede them. Unless otherwise indicated, all references to dollars and $ in this Quarterly Report are to, and
all monetary amounts in this Quarterly Report are presented in, U.S. dollars.

Overview

We operate as a fully integrated subsidiary of Intelsat, Ltd., our indirect parent. We provide service on a global fleet of 26 satellites that are
integrated with 27 other satellites owned by other subsidiaries of Intelsat, Ltd. for a combined fleet of 53 satellites that supply video, data and voice connectivity in approximately 200 countries and territories for over 1,800 customers. Our
combined company has one of the largest, most flexible and most reliable satellite fleets in the world, which covers over 99% of the worlds population. Our satellite fleet is operated via ground facilities used to monitor and control our
satellites and is complemented by a terrestrial network of teleports, points of presence and leased fiber links for the provision of our hybrid managed services.

Impact of the New Sponsors Acquisition Transactions

On February 4, 2008, Serafina completed its acquisition of
100% of the equity ownership of Intelsat Holdings, referred to as the New Sponsors Acquisition, for total cash consideration of approximately $5.0 billion, pursuant to a share purchase agreement, referred to as the BC Share Purchase Agreement,
among Serafina, Intelsat Holdings, certain shareholders of Intelsat Holdings and Serafina Holdings.

Although the effective date of the New
Sponsors Acquisition was February 4, 2008, due to the immateriality of our results of operations for the period between February 1, 2008 and February 4, 2008, we accounted for the New Sponsors Acquisition as if it had occurred on
February 1, 2008.

In order to partially finance the New Sponsors Acquisition, Serafina borrowed $4.96 billion in aggregate principal
amount of term loans under a $2.81 billion senior unsecured bridge loan credit agreement, dated as of February 4, 2008 (the Senior Bridge Loan Credit Agreement), among Serafina, the several lenders party thereto and certain other
parties, and a $2.15 billion senior unsecured payment-in-kind (referred to as PIK) election bridge loan credit agreement, dated as of February 4, 2008 (the PIK Election Bridge Loan Credit Agreement and, together with the
Senior Bridge Loan Credit Agreement, the Bridge Loan Credit Agreements), among Serafina, the several lenders party thereto and certain other parties.

Immediately following the New Sponsors Acquisition, Intelsat Bermuda transferred certain of its
assets (including all of its direct and indirect ownership interests in Intermediate Holdco and Intelsat Corp) and certain of its liabilities and obligations (including its 91/4% Senior Notes due 2016, 111/4% Senior Notes due 2016, Floating Rate
Senior Notes due 2013, Floating Rate Senior Notes due 2015, and its senior unsecured credit facility) to a newly formed direct wholly-owned subsidiary, Intelsat Jackson, pursuant to an assignment and assumption agreement. Following that transfer,
referred to as the Intelsat Bermuda Transfer, Intelsat Jackson became the owner of substantially all of Intelsat Bermudas assets and the obligor with respect to substantially all of Intelsat Bermudas liabilities and obligations, and
Intelsat Bermuda no longer had any rights or obligations with respect to such assets and liabilities.



44



---

##### Table of Contents

Immediately after the consummation of the Intelsat Bermuda Transfer, Serafina assigned certain of its
assets and liabilities to Intelsat Bermuda, referred to as the Serafina Assignment, including Serafinas rights and obligations under the Bridge Loan Credit Agreements, and a Commitment Letter, dated as of June 19, 2007, among Serafina,
the several lenders party thereto and certain other parties, as amended by the Commitment Letter Amendment, dated as of February 7, 2008, referred to as the Financing Commitment Letter.

In connection with the New Sponsors Acquisition, both Intelsat Sub Holdco and Intelsat Corp also entered into amendments to their existing senior secured
credit facilities, which became effective on February 4, 2008. Intelsat Corp also borrowed $150.0 million under a new incremental term loan under its senior secured credit facilities. These amendments and the new term loan are described below
under Liquidity and Capital ResourcesCredit Facility Amendments.

The New Sponsors Acquisition resulted in a change
of control under the indentures governing certain of our outstanding series of notes giving the holders of those notes the right to require us to repurchase such notes at 101% of their principal amount, plus accrued interest to the date of
repurchase. During the quarter ended June 30, 2008, we completed the repayment of each such change of control offer financing the repurchase through backstop financing borrowings under the Financing Commitment Letter.

In addition, all outstanding restricted performance shares under the Intelsat Holdings 2005 Share Incentive Plan, or the 2005 Share Plan, vested upon
consummation of the New Sponsors Acquisition. Vesting in share-based compensation arrangements, or SCAs, issued under the 2005 Share Plan doubled if the awardee was still employed on February 4, 2008. The vested SCAs were cancelled in return
for cash in an amount equal to the excess of approximately $400 (the per share price of the transaction) over the exercise price of each share covered. Vested restricted shares (including time and performance vesting shares) were purchased at
approximately $400 per share. In connection with the vesting and modification of these awards, we recorded compensation expense of $62.7 million during the first quarter of 2008 (see Note 2New Sponsors Acquisition in our condensed
consolidated financial statements). In connection with the New Sponsors Acquisition, each unvested restricted share of Intelsat Holdings was exchanged for approximately four unvested restricted shares of Serafina Holdings (exchange
shares) and the exchange shares continue to be classified as a liability of the Companys indirect parent due to certain repurchase features in the 2005 Share Plan. In addition, the vesting periods associated with the unvested Intelsat
Holdings restricted shares continued. These exchange share grants continue to be subject to the same repurchase feature as discussed above and thus continue to be deemed not granted under Statement of Financial Accounting Standards
(SFAS) No. 123R,Share-Based Payment.

The New Sponsors Acquisition was accounted for by Intelsat Holdings under
the purchase method of accounting in accordance with SFAS No. 141, Business Combinations. As a result, the purchase price was preliminarily allocated to the assets acquired and liabilities assumed based on their estimated fair market
values at the date of acquisition. In accordance with Topic 5J of the codified SEC Staff Accounting Bulletins, the preliminary purchase accounting adjustments have been pushed down and recorded in our condensed consolidated financial
statements which resulted in a new basis of accounting for the successor period beginning after the consummation of the New Sponsors Acquisition. Determining fair values required management to make significant estimates and
assumptions which may be revised as additional information becomes available. In order to develop estimates of fair values, we considered the following generally accepted valuation approaches: the cost approach, the income approach and the market
approach. Our estimates included assumptions about projected growth rates, cost of capital, effective tax rates, tax amortization periods, technology royalty rates and technology life cycles, the regulatory and legal environment, and industry and
economic trends. Any final adjustments may change the allocation of the purchase price, which could affect the fair value assigned to the assets acquired and liabilities assumed and could result in a material change.



45



---

##### Table of Contents

Results of Operations

Three and Six Months Ended June 30, 2007, the Three Months Ended June 30, 2008 and the Combined Six Months Ended June 30, 2008

As a result of the consummation of the New Sponsors Acquisition, the financial results for the combined six months ended June 30, 2008 have been separately presented for the Predecessor Entity for the
period January 1, 2008 to January 31, 2008 and for the Successor Entity for the period February 1, 2008 to June 30, 2008. As a result of the New Sponsors Acquisition, the reported results of operations for the three
and six months ended June 30, 2007 are not necessarily comparable to the three months ended June 30, 2008 and the combined six months ended June 30, 2008 primarily due to higher interest expense resulting from the acquisition financing and
higher depreciation and amortization cost principally due to the fair value adjustments to long-lived assets in connection with the New Sponsors Acquisition. The historical results are not necessarily indicative of results to be expected for any
future period.

The following table sets forth our comparative statements of operations for the three months ended June 30, 2007 and
2008, with the increase (decrease) and percentage changes, except those deemed not meaningful (NM), between the periods presented:



|                                                                     |  |                                    |         |   |                                 |   |         |                    |  |   |                  |   |  |     |  
|-------------------------------------------------------------------- |  | ---------------------------------- | ------- | - | ------------------------------- | - | ------- | ------------------ |  | - | ---------------- | - |  | --- | -
|                                                                     |  | Predecessor Entity                 |         |   | Successor Entity                |   |         |                    | 
|                                                                     |  | Three Months EndedJune 30, 2007    |         |   | Three Months EndedJune 30, 2008 |   |         | Increase(Decrease) |  |   | PercentageChange |  
|                                                                     |  | (in thousands, except percentages) |        
|Revenue                                                              |  |                                    |         |   |                                 |   |         |                    |  |   |                  |   |  |     |  
|Transponder services, satellite-related services and other           |  | $                                  | 204,325 |   |                                 | $ | 208,401 |                    |  | $ | 4,076            |   |  | 2   | %
|Revenue from affiliates                                              |  |                                    | 57,260  |   |                                 |   | 61,333  |                    |  |   | 4,073            |   |  | 7   |  
|                                                                     |  |                                    |         |   |                                 |   |         |                    |  |   |                  |   |  |     |  
|Total revenue                                                        |  |                                    | 261,585 |   |                                 |   | 269,734 |                    |  |   | 8,149            |   |  | 3   |  
|                                                                     |  |                                    |         |   |                                 |   |         |                    |  |   |                  |   |  |     |  
|Operating expenses:                                                  |  |                                    |         |   |                                 |   |         |                    |  |   |                  |   |  |     |  
|Direct costs of revenue (exclusive of depreciation and amortization) |  |                                    | 36,671  |   |                                 |   | 36,953  |                    |  |   | 282              |   |  | 1   |  
|Costs from affiliates                                                |  |                                    | 18,408  |   |                                 |   | 25,630  |                    |  |   | 7,222            |   |  | 39  |  
|Selling, general and administrative                                  |  |                                    | 30,773  |   |                                 |   | 29,266  |                    |  |   | (1,507           | ) |  | (5  | )
|Depreciation and amortization                                        |  |                                    | 72,902  |   |                                 |   | 86,775  |                    |  |   | 13,873           |   |  | 19  |  
|Restructuring and transaction costs                                  |  |                                    | 2,270   |   |                                 |   |        |                    |  |   | (2,270           | ) |  | NM  |  
|Gain on undesignated interest rate swaps                             |  |                                    | (8,560  | ) |                                 |   | (58,145 | )                  |  |   | (49,585          | ) |  | 579 |  
|                                                                     |  |                                    |         |   |                                 |   |         |                    |  |   |                  |   |  |     |  
|Total operating expenses                                             |  |                                    | 152,464 |   |                                 |   | 120,479 |                    |  |   | (31,985          | ) |  | (21 | )
|                                                                     |  |                                    |         |   |                                 |   |         |                    |  |   |                  |   |  |     |  
|Income from operations                                               |  |                                    | 109,121 |   |                                 |   | 149,255 |                    |  |   | 40,134           |   |  | 37  |  
|Interest expense, net                                                |  |                                    | 63,966  |   |                                 |   | 57,074  |                    |  |   | (6,892           | ) |  | (11 | )
|Other income, net                                                    |  |                                    | 741     |   |                                 |   | 1,609   |                    |  |   | 868              |   |  | 117 |  
|                                                                     |  |                                    |         |   |                                 |   |         |                    |  |   |                  |   |  |     |  
|Income before income taxes                                           |  |                                    | 45,896  |   |                                 |   | 93,790  |                    |  |   | 47,894           |   |  | 104 |  
|Provision for income taxes                                           |  |                                    | 14,496  |   |                                 |   | 31,767  |                    |  |   | 17,271           |   |  | 119 |  
|                                                                     |  |                                    |         |   |                                 |   |         |                    |  |   |                  |   |  |     |  
|Net income                                                           |  | $                                  | 31,400  |   |                                 | $ | 62,023  |                    |  | $ | 30,623           |   |  | 98  | %
|                                                                     |  |                                    |         |   |                                 |   |         |                    |  |   |                  |   |  |     |  

For comparative purposes, we combined the periods from January 1, 2008 to January 31,
2008 and February 1, 2008 to June 30, 2008 in our discussion below, as we believe this combination is useful to provide the reader a period-over-period comparison for purposes of understanding our Managements Discussion and Analysis
of Financial Condition and Results of Operations. We believe this combination of results for the Predecessor Entity and Successor Entity periods facilitates an investors understanding of our results of



46



---

##### Table of Contents

operations for the combined six months ended June 30, 2008 compared to the six months ended June 30, 2007. This combination is not a measure in
accordance with U.S. GAAP and should not be used in isolation or substituted for the separate Predecessor Entity and Successor Entity results.



|                                                                     |  |                                          |         |   |                                       |   |         |                              |  |   |         |  
|-------------------------------------------------------------------- |  | ---------------------------------------- | ------- | - | ------------------------------------- | - | ------- | ---------------------------- |  | - | ------- | -
|                                                                     |  | Predecessor Entity                       |         |   | Successor Entity                      |   |         | Combined                     | 
|                                                                     |  | PeriodJanuary 1, 2008 toJanuary 31, 2008 |         |   | PeriodFebruary 1,2008 toJune 30, 2008 |   |         | Six MonthsEnded June 30,2008 | 
|                                                                     |  | (in thousands)                           |        
|Revenue:                                                             |  |                                          |         |   |                                       |   |         |                              |  |   |         |  
|Transponder services, satellite-related services and other           |  | $                                        | 71,026  |   |                                       | $ | 347,026 |                              |  | $ | 418,052 |  
|Revenue from affiliates                                              |  |                                          | 51,021  |   |                                       |   | 98,624  |                              |  |   | 149,645 |  
|                                                                     |  |                                          |         |   |                                       |   |         |                              |  |   |         |  
|Total revenue                                                        |  |                                          | 122,047 |   |                                       |   | 445,650 |                              |  |   | 567,697 |  
|                                                                     |  |                                          |         |   |                                       |   |         |                              |  |   |         |  
|Operating expenses:                                                  |  |                                          |         |   |                                       |   |         |                              |  |   |         |  
|Direct costs of revenue (exclusive of depreciation and amortization) |  |                                          | 11,152  |   |                                       |   | 62,273  |                              |  |   | 73,425  |  
|Costs from affiliates                                                |  |                                          | 6,858   |   |                                       |   | 39,312  |                              |  |   | 46,170  |  
|Selling, general and administrative                                  |  |                                          | 12,117  |   |                                       |   | 46,727  |                              |  |   | 58,844  |  
|Depreciation and amortization                                        |  |                                          | 26,851  |   |                                       |   | 145,063 |                              |  |   | 171,914 |  
|Restructuring and transaction costs                                  |  |                                          | 62,675  |   |                                       |   |        |                              |  |   | 62,675  |  
|(Gain) loss on undesignated interest rate swaps                      |  |                                          | 11,431  |   |                                       |   | (39,335 | )                            |  |   | (27,904 | )
|                                                                     |  |                                          |         |   |                                       |   |         |                              |  |   |         |  
|Total operating expenses                                             |  |                                          | 131,084 |   |                                       |   | 254,040 |                              |  |   | 385,124 |  
|                                                                     |  |                                          |         |   |                                       |   |         |                              |  |   |         |  
|Income (loss) from operations                                        |  |                                          | (9,037  | ) |                                       |   | 191,610 |                              |  |   | 182,573 |  
|Interest expense, net                                                |  |                                          | 21,224  |   |                                       |   | 96,329  |                              |  |   | 117,553 |  
|Other income, net                                                    |  |                                          | 169     |   |                                       |   | 3,347   |                              |  |   | 3,516   |  
|                                                                     |  |                                          |         |   |                                       |   |         |                              |  |   |         |  
|Income (loss) before income taxes                                    |  |                                          | (30,092 | ) |                                       |   | 98,628  |                              |  |   | 68,536  |  
|Provision for (benefit from) income taxes                            |  |                                          | (10,702 | ) |                                       |   | 33,323  |                              |  |   | 22,621  |  
|                                                                     |  |                                          |         |   |                                       |   |         |                              |  |   |         |  
|Net income (loss)                                                    |  | $                                        | (19,390 | ) |                                       | $ | 65,305  |                              |  | $ | 45,915  |  
|                                                                     |  |                                          |         |   |                                       |   |         |                              |  |   |         |  



47



---

##### Table of Contents

The following table sets forth our comparative statements of operations for the six months ended
June 30, 2007 and the combined six months ended June 30, 2008, with the increase (decrease) and percentage changes, except those deemed not meaningful, between the periods presented:



|                                                                     |  |                                    |         |   |                              |   |         |                                                                               |  |   |                  |   |  |     |  
|-------------------------------------------------------------------- |  | ---------------------------------- | ------- | - | ---------------------------- | - | ------- | ----------------------------------------------------------------------------- |  | - | ---------------- | - |  | --- | -
|                                                                     |  |                                    |         |   | Combined                     |   |         | Combined SixMonths EndedJune 30, 2008Compared
to SixMonths EndedJune 30, 2007 | 
|                                                                     |  | Six MonthsEnded June 30,2007       |         |   | Six MonthsEnded June 30,2008 |   |         | Increase(Decrease)                                                            |  |   | PercentageChange |  
|                                                                     |  | (in thousands, except percentages) |        
|Revenue                                                              |  |                                    |         |   |                              |   |         |                                                                               |  |   |                  |   |  |     |  
|Transponder services, satellite-related services and other           |  | $                                  | 401,674 |   |                              | $ | 418,052 |                                                                               |  | $ | 16,378           |   |  | 4   | %
|Revenue from affiliates                                              |  |                                    | 107,356 |   |                              |   | 149,645 |                                                                               |  |   | 42,289           |   |  | 39  |  
|                                                                     |  |                                    |         |   |                              |   |         |                                                                               |  |   |                  |   |  |     |  
|Total revenue                                                        |  |                                    | 509,030 |   |                              |   | 567,697 |                                                                               |  |   | 58,667           |   |  | 12  |  
|                                                                     |  |                                    |         |   |                              |   |         |                                                                               |  |   |                  |   |  |     |  
|Operating expenses:                                                  |  |                                    |         |   |                              |   |         |                                                                               |  |   |                  |   |  |     |  
|Direct costs of revenue (exclusive of depreciation and amortization) |  |                                    | 74,340  |   |                              |   | 73,425  |                                                                               |  |   | (915             | ) |  | (1  | )
|Costs from affiliates                                                |  |                                    | 32,752  |   |                              |   | 46,170  |                                                                               |  |   | 13,418           |   |  | 41  |  
|Selling, general and administrative                                  |  |                                    | 65,146  |   |                              |   | 58,844  |                                                                               |  |   | (6,302           | ) |  | (10 | )
|Depreciation and amortization                                        |  |                                    | 145,398 |   |                              |   | 171,914 |                                                                               |  |   | 26,516           |   |  | 18  |  
|Restructuring and transaction costs                                  |  |                                    | 6,819   |   |                              |   | 62,675  |                                                                               |  |   | 55,856           |   |  | 819 |  
|Gain on undesignated interest rate swaps                             |  |                                    | (6,727  | ) |                              |   | (27,904 | )                                                                             |  |   | (21,177          | ) |  | 315 |  
|                                                                     |  |                                    |         |   |                              |   |         |                                                                               |  |   |                  |   |  |     |  
|Total operating expenses                                             |  |                                    | 317,728 |   |                              |   | 385,124 |                                                                               |  |   | 67,396           |   |  | 21  |  
|                                                                     |  |                                    |         |   |                              |   |         |                                                                               |  |   |                  |   |  |     |  
|Income from operations                                               |  |                                    | 191,302 |   |                              |   | 182,573 |                                                                               |  |   | (8,729           | ) |  | (5  | )
|Interest expense, net                                                |  |                                    | 130,411 |   |                              |   | 117,553 |                                                                               |  |   | (12,858          | ) |  | (10 | )
|Other income, net                                                    |  |                                    | 1,586   |   |                              |   | 3,516   |                                                                               |  |   | 1,930            |   |  | 122 |  
|                                                                     |  |                                    |         |   |                              |   |         |                                                                               |  |   |                  |   |  |     |  
|Income before income taxes                                           |  |                                    | 62,477  |   |                              |   | 68,536  |                                                                               |  |   | 6,059            |   |  | 10  |  
|Provision for income taxes                                           |  |                                    | 18,829  |   |                              |   | 22,621  |                                                                               |  |   | 3,792            |   |  | 20  |  
|                                                                     |  |                                    |         |   |                              |   |         |                                                                               |  |   |                  |   |  |     |  
|Net income                                                           |  | $                                  | 43,648  |   |                              | $ | 45,915  |                                                                               |  | $ | 2,267            |   |  | 5   | %
|                                                                     |  |                                    |         |   |                              |   |         |                                                                               |  |   |                  |   |  |     |  

Income from Operations

Our income from operations increased by $40.1 million for the three months ended June 30, 2008 as compared to the three months ended June 30, 2007. This was primarily due to the following:



| |  |  | a $49.6 million increase in gain on undesignated interest rate swaps as a result of changes in interest rates; partially offset by
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | a $13.9 million increase in depreciation and amortization due to an increase in the fair value of depreciable and amortizable assets upon the closing of the New
Sponsors Acquisition and an increase in depreciation resulting from the placement of two satellites into service in the second half of 2007; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | decreased income from operations of $3.1 million resulting from higher costs from affiliates of $7.2 million, partially offset by higher revenue from affiliates of
$4.1 million due to higher costs incurred and revenues earned by Intelsat Corp under our Master Intercompany Services Agreement, or MISA, as a result of increased costs related to support of new customer business on recently launched satellites
offset by higher capacity sales in part to other subsidiaries of Intelsat Holdings.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



48



---

##### Table of Contents

Our income from operations decreased by $8.7 million for the combined six months ended June 30, 2008
as compared to the six months ended June 30, 2007. This was primarily due to the following:



| |  |  | a $55.9 million increase in restructuring and transaction costs, which in 2008 consisted of $62.7 million of costs related to the sale or cancellation of restricted
shares and SCAs upon consummation of the New Sponsors Acquisition; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a $26.5 million increase in depreciation and amortization due an increase in the fair value of depreciable and amortizable assets upon the closing of the New
Sponsors Acquisition and an increase in depreciation resulting from the placement of two satellites into service in the second half of 2007; partially offset by
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a $58.7 million increase in revenue, primarily due to an increase in revenue from affiliates largely related to the transaction costs associated with the sale and
cancellation of restricted shares and SCAs upon consummation of the New Sponsors Acquisition which were incurred by Intelsat Corp and billed in accordance with the MISA, as well as an increase in revenue from external customers due to new business
expansion and contract renewals with existing customers, strong sales to new customers and improved contract terms; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a $21.2 million increase in gain on undesignated interest rate swaps as a result of changes in interest rates.
| | - |  | --------------------------------------------------------------------------------------------------------------

Revenue

The following table sets forth our
comparative revenue by service type for the three months ended June 30, 2007 and 2008, with the increase and percentage changes between the periods presented:



|                                    |  |                                    |         |  |                                |   |          |  |                  |       |  |    |  
|----------------------------------- |  | ---------------------------------- | ------- |  | ------------------------------ | - | -------- |  | ---------------- | ----- |  | -- | -
|                                    |  | PredecessorEntity                  |         |  | SuccessorEntity                |   |          |  |                  |      
|                                    |  | Three MonthsEnded June 30,2007     |         |  | Three MonthsEnded June 30,2008 |   | Increase |  | PercentageChange |      
|                                    |  | (in thousands, except percentages) |        
|Transponder services                |  | $                                  | 182,031 |  |                                | $ | 183,285  |  | $                | 1,254 |  | 1  | %
|Managed services                    |  |                                    | 11,973  |  |                                |   | 14,332   |  |                  | 2,359 |  | 20 |  
|Mobile satellite services and other |  |                                    | 10,321  |  |                                |   | 10,784   |  |                  | 463   |  | 4  |  
|                                    |  |                                    |         |  |                                |   |          |  |                  |       |  |    |  
|Subtotal                            |  |                                    | 204,325 |  |                                |   | 208,401  |  |                  | 4,076 |  | 2  |  
|Revenue from affiliates             |  |                                    | 57,260  |  |                                |   | 61,333   |  |                  | 4,073 |  | 7  |  
|                                    |  |                                    |         |  |                                |   |          |  |                  |       |  |    |  
|Total                               |  | $                                  | 261,585 |  |                                | $ | 269,734  |  | $                | 8,149 |  | 3  | %
|                                    |  |                                    |         |  |                                |   |          |  |                  |       |  |    |  



49



---

##### Table of Contents

The following table sets forth our comparative revenue by service type for the six months ended
June 30, 2007, the period January 1, 2008 to January 31, 2008, the period February 1, 2008 to June 30, 2008 and the combined six months ended June 30, 2008 with the increase and percentage changes between the six months
ended June 30, 2007 and the combined six months ended June 30, 2008:



|                                    |  |                                    |         |                                          |                 |         |                                      |  |                              |         |          |   |                  |  |   |        |  |    |  
|----------------------------------- |  | ---------------------------------- | ------- | ---------------------------------------- | --------------- | ------- | ------------------------------------ |  | ---------------------------- | ------- | -------- | - | ---------------- |  | - | ------ |  | -- | -
|                                    |  | PredecessorEntity                  |         |                                          | SuccessorEntity |         | Combined                             |  |                              |         |          |  
|                                    |  | Six MonthsEnded June 30,2007       |         | Period January 1,2008 toJanuary 31, 2008 |                 |         | PeriodFebruary 1,2008 toJune 30,2008 |  | Six MonthsEnded June 30,2008 |         | Increase |   | PercentageChange | 
|                                    |  | (in thousands, except percentages) |        
|Transponder services                |  | $                                  | 362,147 |                                          | $               | 64,406  |                                      |  | $                            | 306,937 |          | $ | 371,343          |  | $ | 9,196  |  | 3  | %
|Managed services                    |  |                                    | 23,406  |                                          |                 | 4,437   |                                      |  |                              | 23,248  |          |   | 27,685           |  |   | 4,279  |  | 18 |  
|Mobile satellite services and other |  |                                    | 16,121  |                                          |                 | 2,183   |                                      |  |                              | 16,841  |          |   | 19,024           |  |   | 2,903  |  | 18 |  
|                                    |  |                                    |         |                                          |                 |         |                                      |  |                              |         |          |   |                  |  |   |        |  |    |  
|Subtotal                            |  |                                    | 401,674 |                                          |                 | 71,026  |                                      |  |                              | 347,026 |          |   | 418,052          |  |   | 16,378 |  | 4  |  
|Revenue from affiliates             |  |                                    | 107,356 |                                          |                 | 51,021  |                                      |  |                              | 98,624  |          |   | 149,645          |  |   | 42,289 |  | 39 |  
|                                    |  |                                    |         |                                          |                 |         |                                      |  |                              |         |          |   |                  |  |   |        |  |    |  
|Total                               |  | $                                  | 509,030 |                                          | $               | 122,047 |                                      |  | $                            | 445,650 |          | $ | 567,697          |  | $ | 58,667 |  | 12 | %
|                                    |  |                                    |         |                                          |                 |         |                                      |  |                              |         |          |   |                  |  |   |        |  |    |  

Revenue from non-affiliate, external customers for the three months ended June 30, 2008
increased by $4.1 million, or 2%, as compared to the three months ended June 30, 2007. Our revenue increased primarily due to expansions and renewals of existing contracts, new business and improved contract terms in both managed services and
transponder services.

Revenue from non-affiliate, external customers for the combined six months ended June 30, 2008 increased by
$16.4 million, or 4%, as compared to the six months ended June 30, 2007. Expansions and renewals of existing contracts, new business and improved contract terms contributed to the overall favorable trends. By service type, our revenue increased
due to the following:



| |  |  | Transponder servicesan increase of $9.2 million due primarily to strong growth in network services resulting from new business and service expansions
for customers in Latin America and North America, offset somewhat by reduced revenues from Latin American media customers resulting from the planned consolidation of satellites serving that region which occurred in the second quarter of 2008.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Managed servicesan increase of $4.3 million primarily due to $3.5 million in new business and service expansions for North American network services
customers using International private line and internet trunking services, and a net increase of $0.8 million in revenues from media customers for occasional use and GXS media solutions, primarily in Latin America.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Mobile satellite services and otheran increase of $2.9 million largely due to revenues from professional technical services performed for satellite
operators and other customers of our satellite-related services business.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Operating Expenses

Direct Costs of Revenue (Exclusive of Depreciation and Amortization)

Direct costs of revenue increased by $0.3 million or 1%, to $37.0 million for the three months ended June 30, 2008 as compared to the three months ended June 30, 2007. The slight increase was primarily due
to:



| |  |  | an increase of $1.1 million in higher cost of sales and fiber expenses including costs from Horizons-2 which was not in service during 2007; partially offset by
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a decrease of $0.8 million including lower staff-related expenses due to lower headcount and other various expenses.
| | - |  | --------------------------------------------------------------------------------------------------------------------



50



---

##### Table of Contents

Direct costs of revenue decreased by $0.9 or 1%, to $73.4 million for the combined six months ended
June 30, 2008 as compared to the six months ended June 30, 2007. The slight decrease was primarily due to:



| |  |  | a decrease of $3.0 million in staff-related expenses due to lower headcount; partially offset by
| | - |  | ------------------------------------------------------------------------------------------------



| |  |  | an increase of $1.9 million in cost of sales related to increased revenue opportunities.
| | - |  | ----------------------------------------------------------------------------------------

Selling, General and Administrative

Selling, general
and administrative expenses decreased by $1.5 million, or 5%, to $29.3 million for the three months ended June 30, 2008 as compared to the three months ended June 30, 2007. The decrease was primarily due to:



| |  |  | a decrease of $3.0 million in staff-related expenses due to lower headcount; partially offset by
| | - |  | ------------------------------------------------------------------------------------------------



| |  |  | an increase of $1.7 million in other expenses, primarily related to marketing and communications expenses.
| | - |  | ----------------------------------------------------------------------------------------------------------

Selling, general and administrative expenses decreased by $6.3 million, or 10%, to $58.8 million for the combined six months ended June 30, 2008 as
compared to the six months ended June 30, 2007. The decrease was primarily due to:



| |  |  | a decrease of $5.5 million in staff-related expenses due to lower headcount; and
| | - |  | --------------------------------------------------------------------------------



| |  |  | a decrease of $5.2 million in professional fees due to higher expenses incurred during the six months ended June 30, 2007 to support our integration activities
and other merger and acquisition activities; partially offset by
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | an increase of $4.5 million in marketing and communications expenses.
| | - |  | ---------------------------------------------------------------------

Depreciation and Amortization

Depreciation and amortization expense increased by $13.9 million,
or 19%, to $86.8 million for the three months ended June 30, 2008 as compared to the three months ended June 30, 2007. This increase was primarily due to:



| |  |  | an increase of $6.5 million in depreciation and amortization expense primarily due to the increase in the fair value of our depreciable and amortizable assets
upon the closing of the New Sponsors Acquisition; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | an increase of $7.3 million in depreciation expense resulting from the placement of our Galaxy 17 and Intelsat 11 satellites into service in the third and fourth
quarter of 2007.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Depreciation and amortization expense increased by $26.5 million, or 18%, to $171.9 million
for the combined six months ended June 30, 2008 as compared to the six months ended June 30, 2007. This increase was primarily due to:



| |  |  | an increase of $12.5 million in depreciation and amortization expense primarily due to the increase in the fair value of our depreciable and amortizable assets
upon the closing of the New Sponsors Acquisition; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | an increase of $14.0 million in depreciation expense resulting from the placement of our Galaxy 17 and Intelsat 11 satellites into service in the third and fourth
quarter of 2007.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



51



---

##### Table of Contents

Interest Expense, Net

Interest expense, net consists of the gross interest expense we incur less the amount of interest we capitalize related to capital assets under construction and less interest income earned during the period. Interest
expense, net decreased by $6.9 million, or 11%, to $57.1 million for the three months ended June 30, 2008 as compared to $64.0 million for the three months ended June 30, 2007. The decrease in interest expense, net was principally due to
the following:



| |  |  | lower interest expense of $10.6 million related to our variable rate debt due to lower rates in 2008 as compared to 2007; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------



| |  |  | lower interest expense of $0.8 million due to lower interest associated with the repayment of our 6.375% Senior Notes due 2008 and their refinancing with the
incremental Tranche B-2 term loan; partially offset by
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a decrease of $5.3 million in capitalized interest expense.
| | - |  | -----------------------------------------------------------

The non-cash portion of total interest expense, net was $4.0 million for the three months ended June 30, 2008.

Interest expense, net decreased by $12.9 million, or 10%, to $117.6 million for the combined six months ended June 30, 2008 as compared to $130.4 million for the six months ended June 30, 2007. The decrease in interest expense,
net was principally due to the following:



| |  |  | lower interest expense of $17.0 million related to our variable rate debt due to lower rates in 2008 as compared to 2007; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------



| |  |  | lower interest expense of $1.1 million due to lower interest associated with the repayment of our 6.375% Senior Notes due 2008 and their refinancing with the
incremental Tranche B-2 term loan; partially offset by
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a decrease of $6.3 million in capitalized interest expense.
| | - |  | -----------------------------------------------------------

The non-cash portion of total interest expense, net was $5.5 million for the combined six months ended June 30, 2008.

Other Income, Net

Other income, net was $1.6 million for the three months ended June 30, 2008 as compared to
$0.7 million for the three months ended June 30, 2007. The increase of $0.9 million was primarily related to a $1.0 million increase in realized gains on our available-for-sale investments.

Other income, net was $3.5 million for the combined six months ended June 30, 2008 as compared to $1.6 million for the six months ended
June 30, 2007. The increase of $1.9 million was primarily related to increased foreign currency exchange rate gains of $1.1 million and increased realized gains on available-for-sale investments of $0.7 million.

Provision for Income Taxes

We had a provision
for income taxes of $31.8 for the three months ended June 30, 2008 as compared to $14.5 million for the three months ended June 30, 2007. This increase was principally due to increased pre-tax income and changes in the benefits claimed
under the extraterritorial income exclusion.

We had a provision for income taxes of $22.6 million for the combined six months ended
June 30, 2008 as compared to $18.8 million for the six months ended June 30, 2007. This increase was principally due to increased pre-tax income and changes in the benefits claimed under the extraterritorial income exclusion.



52



---

##### Table of Contents

EBITDA

EBITDA consists of earnings before net interest, taxes and depreciation and amortization. EBITDA is a measure commonly used in the fixed satellite services sector and we present EBITDA to enhance understanding of our operating performance.
We use EBITDA as one criterion for evaluating our performance relative to that of our peers. We believe that EBITDA is an operating performance measure, and not a liquidity measure, that provides investors and analysts with a measure of operating
results unaffected by differences in capital structures, capital investment cycles and ages of related assets among otherwise comparable companies. However, EBITDA is not a measure of financial performance under U.S. GAAP, and our EBITDA may not be
comparable to similarly titled measures of other companies. EBITDA should not be considered as an alternative to operating income (loss) or net income (loss), determined in accordance with U.S. GAAP, as an indicator of our operating performance, or
as an alternative to cash flows from operating activities, determined in accordance with U.S. GAAP, as an indicator of cash flows, or as a measure of liquidity.

A reconciliation of net income to EBITDA for the three months ended June 30, 2007 and 2008, the six months ended June 30, 2007 and the combined six months ended June 30, 2008 is as follows:



|                              |  |                                |         |                |  |                                |   |                              |  |   |         |                              |  |  |   |        
|----------------------------- |  | ------------------------------ | ------- | -------------- |  | ------------------------------ | - | ---------------------------- |  | - | ------- | ---------------------------- |  |  | - | -------
|                              |  | Predecessor Entity             |         |                |  | Successor Entity               |   | PredecessorEntity            |  |   |         | Combined                    
|                              |  | Three Months EndedJune 30,2007 |         |                |  | Three Months EndedJune 30,2008 |   | Six Months EndedJune 30,2007 |  |   |         | Six Months EndedJune 30,2008
|                              |  | (in thousands)                 |         | (in thousands)
|Net income                    |  | $                              | 31,400  |                |  |                                | $ | 62,023                       |  | $ | 43,648  |                              |  |  | $ | 45,915 
|Add:                          |  |                                |         |                |  |                                |   |                              |  |   |         |                              |  |  |   |        
|Interest expense, net         |  |                                | 63,966  |                |  |                                |   | 57,074                       |  |   | 130,411 |                              |  |  |   | 117,553
|Provision for income taxes    |  |                                | 14,496  |                |  |                                |   | 31,767                       |  |   | 18,829  |                              |  |  |   | 22,621 
|Depreciation and amortization |  |                                | 72,902  |                |  |                                |   | 86,775                       |  |   | 145,398 |                              |  |  |   | 171,914
|                              |  |                                |         |                |  |                                |   |                              |  |   |         |                              |  |  |   |        
|EBITDA                        |  | $                              | 182,764 |                |  |                                | $ | 237,639                      |  | $ | 338,286 |                              |  |  | $ | 358,003
|                              |  |                                |         |                |  |                                |   |                              |  |   |         |                              |  |  |   |        

Liquidity and Capital Resources

Cash Flow Items



|                                          |  |                              |          |   |                                          |   |                  |   |  |                                        |  |   |                              |   |  |   |          |  
|----------------------------------------- |  | ---------------------------- | -------- | - | ---------------------------------------- | - | ---------------- | - |  | -------------------------------------- |  | - | ---------------------------- | - |  | - | -------- | -
|                                          |  | Predecessor Entity           |          |   |                                          |   | Successor Entity |   |  | Combined                               | 
|                                          |  | Six Months EndedJune 30,2007 |          |   | Period January 1,2008 toJanuary 31, 2008 |   |                  |   |  | Period February 1,2008 toJune 30, 2008 |  |   | Six Months EndedJune 30,2008 |  
|                                          |  | (in thousands)               |         
|Net cash provided by operating activities |  | $                            | 235,301  |   |                                          | $ | 58,000           |   |  |                                        |  | $ | 196,027                      |   |  | $ | 254,027  |  
|Net cash used in investing activities     |  |                              | (201,653 | ) |                                          |   | (14,484          | ) |  |                                        |  |   | (80,461                      | ) |  |   | (94,945  | )
|Net cash used in financing activities     |  |                              | (75,705  | ) |                                          |   | (14,231          | ) |  |                                        |  |   | (164,511                     | ) |  |   | (178,742 | )
|Net change in cash and cash equivalents   |  |                              | (41,864  | ) |                                          |   | 29,348           |   |  |                                        |  |   | (47,761                      | ) |  |   | (18,413  | )

Net Cash Provided by Operating Activities

Net cash provided by operating activities of $254.0 million for the combined six months ended June 30, 2008 reflected an increase of $18.7 million as
compared to the six months ended June 30, 2007. The improved cash flows from operating activities resulted from higher net income including revenue from affiliates in the combined 2008 period and an increase in deferred credits and other
liabilities. The improvements were partially offset by increases in the amounts due from affiliates as well as by increased prepaid expenses and other assets.



53



---

##### Table of Contents

Net Cash Used in Investing Activities

Net cash used in investing activities decreased by $106.7 million to $94.9 million for the combined six months ended June 30, 2008 as compared to the
six months ended June 30, 2007. This decrease was due to lower capital expenditures of $110.9 million associated with the satellites under construction during 2008 as compared to 2007, offset by a $3.6 million capital contribution to our
Horizons joint venture.

Net Cash Used in Financing Activities

Net cash used in financing activities was $178.7 million for the combined six months ended June 30, 2008 as compared to net cash used in financing activities of $75.7 million for the six months ended
June 30, 2007. The increase in cash used in financing activities includes repayment of $163.0 million of long-term debt, $13.0 million of which was scheduled principal payments and $150.0 million of which was paid from a refinancing in
conjunction with the New Sponsor Acquisition Transactions; dividends paid during the six months ended June 30, 2008 of $65.7 million; and advances made to our direct parent in the amount of $30.0 million.

Long-Term Debt

Intelsat is a highly
leveraged company and, in connection with the consummation of the New Sponsors Acquisition, Intelsat has become a significantly more highly leveraged company, which will result in a significant increase in its interest expense in future periods.

New Sponsors Acquisition Financing

In connection with the New Sponsors Acquisition, our pre-acquisition long-term debt was revalued to fair value as of the effective date of the transaction, resulting in a net decrease of approximately $30.1 million to the carrying
value of the existing debt. This difference between the newly allocated fair value and par value of the debt is being amortized as an increase to interest expense over the remaining term of the related debt using the effective interest method.

Credit Facility Amendments

On
January 25, 2008, we entered into Amendment No. 2 to our Amended and Restated Credit Agreement, referred to as the Intelsat Corp Amended and Restated Credit Agreement, which became effective upon the consummation of the New Sponsors
Acquisition and amended and modified the Intelsat Corp Amended and Restated Credit Agreement to, among other things:



| | (a) | change the applicable margin (i) on Above Bank Rate, or ABR, loans that are term loans to a rate of 1.5% per annum, (ii) on LIBOR loans that are term loans to a rate
of 2.5% per annum, (iii) on ABR loans that are revolving credit loans or swing line loans to a rate of between 1.500% and 1.875%, and (iv) on LIBOR loans that are revolving credit loans or swing line loans to a rate of between 2.500%
and 2.875%;
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (b) | reduce the size of the revolving facility by $75.0 million and add a $75.0 million incremental revolving credit facility provision;
| | --- | -----------------------------------------------------------------------------------------------------------------------------------



| | (c) | require the payment of a prepayment premium for prepayments of term loans prior to February 4, 2011 (with respect to Tranche B-2-A Term Loans) or February 14, 2010 (with
respect to Tranche B-2-B Term Loans);
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (d) | make certain changes permitting the New Sponsors Acquisition; and
| | --- | -----------------------------------------------------------------



| | (e) | add a financial maintenance covenant requiring compliance with a Consolidated Secured Debt to Consolidated EBITDA Ratio (as defined in the Intelsat Corp Amended and Restated Credit
Agreement) of less than or equal to 4.5 to 1.0.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



54



---

##### Table of Contents

On February 4, 2008, in connection with the New Sponsors Acquisition, we also executed a Joinder
Agreement by and among Intelsat Corp, the several lenders party thereto and certain other parties, to the Intelsat Corp Amended and Restated Credit Agreement pursuant to which we incurred an additional $150.0 million in aggregate principal amount of
Tranche B-2 Term Loans.

Debt Repayment

On January 15, 2008, we repaid at maturity $150.0 million of 63/8% Senior Notes due 2008 using funds borrowed under the revolving credit facility portion of our senior secured credit facilities.
We used the proceeds of our incremental Tranche B-2 term loans to repay the $150.0 million borrowing we had previously made under the revolving credit facility portion of our senior secured credit facilities.

Change of Control Offers

The New Sponsors
Acquisition resulted in a change of control under the indentures governing certain of our outstanding series of notes, giving the holders of these notes the right to require us to repurchase these notes at 101% of their principal amount, plus
accrued interest to the date of repurchase. During the quarter ended June 30, 2008, we completed the repayment of the notes tendered in each such change of control offer, financing the repurchase through borrowings under the Financing
Commitment Letter.

The following principal amounts were tendered and repurchased in the change of control offers:



| |  |  | $651.6 million of our 9% Senior Notes due 2014; and
| | - |  | ---------------------------------------------------



| |  |  | $575.0 million of our 9% Senior Notes due 2016.
| | - |  | -----------------------------------------------

Debt Refinancing

On July 18, 2008, we repaid $658.1
million of borrowings under a backstop senior unsecured credit agreement due 2014 and $580.7 million of borrowings under a backstop senior unsecured credit agreement due 2016 with the proceeds of an offering of $658.1 million of Senior Notes due
2014, bearing interest at 91/4%, and $580.7 million of Senior Notes due 2016, bearing interest at 91/4%.

Intelsat Corp
Adjusted EBITDA

In addition to EBITDA, which is calculated as set forth in Results of Operations, we calculate a
measure called Intelsat Corp Adjusted EBITDA, based on the term Consolidated EBITDA, as defined in the Intelsat Corp Amended and Restated Credit Agreement. Intelsat Corp Adjusted EBITDA consists of EBITDA as adjusted to exclude or include certain
unusual items, certain other operating expense items and other adjustments permitted in calculating covenant compliance under the credit agreement governing our senior secured credit facility as described in the table and related footnotes below.
Intelsat Corp Adjusted EBITDA as presented below is calculated only with respect to Intelsat Corp and its subsidiaries. Intelsat Corp Adjusted EBITDA is a material component of certain ratios used in the Intelsat Corp Amended and Restated Credit
Agreement, such as the secured net debt leverage ratio and the total leverage ratio. Under the credit agreement, as described in the table and related footnotes below, we must maintain a secured net debt leverage ratio not greater than 4.25 to 1.00,
at the end of each fiscal quarter, and generally may not incur additional indebtedness (subject to certain exceptions) if the total leverage ratio calculated on a pro forma basis at the time of incurrence would exceed 6.75 to 1.00.

We believe that the inclusion of Intelsat Corp Adjusted EBITDA in this Quarterly Report is appropriate to provide additional information to investors
about the calculation of certain covenants in the Intelsat Corp



55



---

##### Table of Contents

Amended and Restated Credit Agreement as mentioned above. We believe that some investors may use Intelsat Corp Adjusted EBITDA to evaluate our liquidity and
financial condition. Intelsat Corp Adjusted EBITDA is not a measure of financial performance under U.S. GAAP, and our Intelsat Corp Adjusted EBITDA may not be comparable to similarly titled measures of other companies. Our Intelsat Corp Adjusted
EBITDA should not be considered as an alternative to operating income (loss) or net income (loss), determined in accordance with U.S. GAAP, as an indicator of our operating performance, or as an alternative to cash flows from operating activities,
determined in accordance with U.S. GAAP, as an indicator of cash flows, or as a measure of liquidity.

The following table sets forth a
reconciliation of Intelsat Corp Adjusted EBITDA to EBITDA to net income and to net cash provided by operating activities for the periods indicated. All periods presented are in accordance with the Intelsat Corp Amended and Restated Credit Agreement.



|                                                                           |  |                              |          |   |                              |   |          |  
|-------------------------------------------------------------------------- |  | ---------------------------- | -------- | - | ---------------------------- | - | -------- | -
|                                                                           |  |                              |          |   | Combined (1)                 |  
|                                                                           |  | Six MonthsEnded June 30,2007 |          |   | Six MonthsEnded June 30,2008 |  
|                                                                           |  | (in thousands)               |         
|Reconciliation of net cash provided by operating activities to net income: |  |                              |          |   |                              |   |          |  
|Net cash provided by operating activities                                  |  | $                            | 235,301  |   |                              | $ | 254,027  |  
|Depreciation and amortization                                              |  |                              | (145,398 | ) |                              |   | (171,914 | )
|Provision for doubtful accounts                                            |  |                              | (2,369   | ) |                              |   | (3,303   | )
|Foreign currency transaction loss                                          |  |                              | 193      |   |                              |   | 1,247    |  
|Deferred income taxes                                                      |  |                              | (17,864  | ) |                              |   | 27,756   |  
|Gain (loss) on disposal of assets                                          |  |                              | 23       |   |                              |   | (48      | )
|Share-based compensation expense                                           |  |                              | (298     | ) |                              |   | (61,867  | )
|Amortization of bond discount and issuance costs                           |  |                              | (1,020   | ) |                              |   | (3,850   | )
|Gain on undesignated interest rate swaps                                   |  |                              | 2,163    |   |                              |   | 33,774   |  
|Other non-cash items                                                       |  |                              | (1,798   | ) |                              |   | (2,465   | )
|Changes in operating assets and liabilities                                |  |                              | (25,285  | ) |                              |   | (27,442  | )
|                                                                           |  |                              |          |   |                              |   |          |  
|Intelsat Corp net income                                                   |  |                              | 43,648   |   |                              |   | 45,915   |  
|                                                                           |  |                              |          |   |                              |   |          |  
|Add (Subtract):                                                            |  |                              |          |   |                              |   |          |  
|Interest expense, net                                                      |  |                              | 130,411  |   |                              |   | 117,553  |  
|Provision for income taxes                                                 |  |                              | 18,829   |   |                              |   | 22,621   |  
|Depreciation and amortization                                              |  |                              | 145,398  |   |                              |   | 171,914  |  
|                                                                           |  |                              |          |   |                              |   |          |  
|EBITDA                                                                     |  |                              | 338,286  |   |                              |   | 358,003  |  
|                                                                           |  |                              |          |   |                              |   |          |  
|Reconciliation of EBITDA to Intelsat Corp Adjusted EBITDA:                 |  |                              |          |   |                              |   |          |  
|Add (Subtract):                                                            |  |                              |          |   |                              |   |          |  
|Restructuring and transaction costs (2)                                    |  |                              | 6,819    |   |                              |   | 62,675   |  
|Gain on undesignated interest rate swap (3)                                |  |                              | (6,727   | ) |                              |   | (27,904  | )
|Non-recurring and other non-cash items (4)                                 |  |                              | 8,698    |   |                              |   | 8,278    |  
|                                                                           |  |                              |          |   |                              |   |          |  
|Intelsat Corp Adjusted EBITDA                                              |  | $                            | 347,076  |   |                              | $ | 401,052  |  
|                                                                           |  |                              |          |   |                              |   |          |  



|(1) | As a result of the consummation of the New Sponsors Acquisition, the financial results for the six months ended June 30, 2008 have been presented separately
for the predecessor entity for the period January 1, 2008 to January 31, 2008 and for the successor entity for the period February 1, 2008 to June 30, 2008. For comparative purposes, we combined the
periods from January 1, 2008 to January 31, 2008 and from February 1, 2008 to June 30, 2008, as we believe this combination is useful to the reader. This combination is not a U.S. GAAP measure and it is provided to enhance the
readers understanding of the results of operations for the periods presented.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



56



---

##### Table of Contents

|(2) | Reflects restructuring costs incurred in connection with the Intelsat Acquisition Transactions and transaction costs related to the New Sponsors Acquisition.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Represents the gain recognized in connection with the change in the fair value of the interest rate swaps.
|--- | ----------------------------------------------------------------------------------------------------------

|(4) | For the six months ended June 30, 2007, non-recurring and other non-cash items primarily consisted of $8.6 million of non-recurring integration costs and $1.7 million of
Horizons lease expense, partially offset by $1.4 million of non-cash amortization related to a fair value adjustment. For the combined six months ended June 30, 2008, non-recurring and other non-cash items primarily consisted of
$6.0 million of non-recurring integration and other costs and $4.3 million of expense for services on the Horizons-1 and Horizons-2 satellites.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Funding Sources and Uses

We are a highly leveraged company and have incurred significant debt
over the last three years, which has resulted in a large increase in our obligations related to debt service, including increased interest expense. In the next twelve months, other than the impact of the New Sponsors Acquisition Transactions, we
expect our most significant cash outlays to be for debt service requirements on our outstanding debt and capital expenditures, as described below inCapital Expenditures. We intend to fund these payment requirements through
cash on hand, cash provided by operating activities, borrowings under our senior secured credit facilities and intercompany borrowings.

As
of June 30, 2008, we had outstanding letters of credit of $2.1 million and our revolving credit facility was undrawn. Under the terms of the credit agreements governing both Intelsat Sub Holdcos senior secured credit facilities and our
amended and restated senior secured credit facilities, the ability of each company to borrow under its respective revolving credit facility is subject to compliance by each companys indirect parent, Intelsat, Ltd., under a senior secured debt
covenant included in the indenture governing Intelsat, Ltd.s outstanding senior notes. As a result, under certain circumstances, we may not be able to borrow up to the full amount of borrowing availability under our revolving credit facility
if Intelsat Sub Holdco has certain amounts outstanding under its revolving credit facility. The availability under our revolving credit facilities was $172.9 million, subject to the aggregate availability restriction.

Contracted Backlog

We have historically had
and currently have a substantial backlog, which provides some assurance regarding our future revenue expectations. Backlog is our expected future revenue under customer contracts, and includes both cancelable and non-cancelable contracts, although
98% of our backlog related to contracts that either were non-cancellable or had substantial termination penalties. Our backlog was approximately $4.5 billion as of both December 31, 2007 and June 30, 2008, respectively. This backlog
reduces the volatility of our net cash provided by operating activities more than would be typical for a company outside our industry.

Satellite
Construction and Launch Obligations

As of June 30, 2008, we had approximately $69.0 million of expenditures remaining under
existing satellite construction contracts and 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, 2008, we did not have any non-cancelable commitments related to existing launch insurance or in-orbit insurance contracts for satellites to be launched.

Satellite Health

On June 29, 2008, Intelsats Galaxy 26 satellite experienced a
sudden and unexpected electrical distribution anomaly causing a loss of a substantial portion of the satellite power generating capability and resulting in the interruption of some of the customer services on the satellite. In accordance with
Intelsats existing satellite



57



---

##### Table of Contents

anomaly contingency plans, Intelsat restored the service for most Galaxy 26 customers on satellites within the Intelsat fleet, including for some of them on
Galaxy 26, certain transponders of which continue to operate normally.

Intelsat established a failure review board, referred to as the
FRB, with Space Systems/Loral, Inc., the manufacturer of the Galaxy 26 satellite, to identify the cause of the problem. The FRB concluded that the failure on the Galaxy 26 satellite was the result of a design flaw similar to the flaw which caused
the anomaly on the Galaxy 27 satellite. This design flaw exists on three of the combined Companys satellitesGalaxy 26, Galaxy 27 and IS-8. Intelsat currently believes that the Galaxy 26 satellite anomaly will not result in the
acceleration of capital expenditures for a replacement of the Galaxy 26 satellite.

Capital Expenditures

Our capital expenditures depend on our business strategies and reflect our commercial responses to opportunities and trends in our industry. Our actual
capital expenditures may differ from our expected capital expenditures if, among other things, we enter into any currently unplanned strategic transactions. Levels of capital spending from one year to the next are also influenced by the nature of
the satellite life cycle and by the capital-intensive nature of the satellite industry. For example, we incur significant capital expenditures during the years in which satellites are under construction. We typically procure a new satellite within a
timeframe that would allow the satellite to be deployed at least one year prior to the end of the service life of the satellite to be replaced. As a result, we frequently experience significant variances in our capital expenditures from year to
year.

Payments for satellites and other property and equipment during the combined six months ended June 30, 2008 were $91.9 million.
Payments for satellites and other property and equipment exclude funds paid for deposits on future satellites and launches that are included as a part of other assets and capitalized as construction progresses.

On May 21, 2008, we successfully launched our Galaxy 18 satellite into orbit. This satellite will operate from 123o west longitude and
will serve programmers, government and corporate broadband customers in the continental United States, Alaska, Hawaii and Puerto Rico. We have two satellites on order with launches currently planned in 2009. We expect our 2008 total capital
expenditures to range from approximately $170 million to $200 million. We intend to fund our capital expenditure requirements through cash on hand, cash provided by operating activities and, if necessary, borrowings under the revolving facility of
our senior secured credit facilities and intercompany borrowings.

Disclosures about Market Risk

See Item 3Quantitative and Qualitative Disclosures About Market Risk.

Off-Balance Sheet Arrangements

On August 1, 2005, we formed a second satellite joint
investment with JSAT International, or JSAT, that built and launched a Ku-band satellite in December 2007 to operate at 74.05o west longitude, referred to as Horizons-2. The Horizons-2 satellite was placed into service in February 2008. The
satellite supports digital video, high-definition television and internet protocol-based content distribution networks to broadband Internet and satellite news gathering services in the United States. The total future joint investment in Horizons-2
is expected to be $193.1 million as of June 30, 2008, of which each of the joint venture partners is required to fund their 50% share beginning in March 2008. In connection with our investment in Horizons-2, in August 2005, we entered into a
capital contribution and subscription agreement, which requires us to fund our 50% share of the amounts due under Horizon-2s loan agreement with a third-party lender. Pursuant to this agreement, we made a



58



---

##### Table of Contents

contribution of $3.6 million in March 2008. We have entered into a security and pledge agreement with the lender and pursuant to this agreement, granted a
security interest in its contribution obligation to the lender. Therefore, we have recorded this obligation as an indirect guarantee in accordance with the Financial Accounting Standards Board (FASB) Interpretation No. 45 (as
amended), Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others (FIN 45). Our investment is being accounted for using the equity method.

We do not have any other significant off-balance sheet arrangements that have, or are reasonably likely to have, a current or future material effect on
our financial condition, results of operations or liquidity.

New Accounting Pronouncements

In September 2006, FASB issued SFAS No. 157, Fair Value Measurements (SFAS 157), which is intended to increase consistency and
comparability in fair value measurements by defining fair value, establishing a framework for measuring fair value and expanding disclosures about fair value measurements. SFAS 157 is effective for financial statements issued in fiscal years
beginning after November 15, 2007. In February 2008, the FASB issued FASB Staff Position (FSP) 157-2, Effective Date of FASB Statement 157,which deferred the effective date of SFAS 157 to fiscal years beginning after
November 15, 2008 for certain nonfinancial assets and liabilities. Examples of nonfinancial assets and liabilities to which the deferral would apply for Intelsat Corp includes (i) those acquired in a business combination and
(ii) goodwill, indefinite-lived intangible assets and long-lived assets measured at fair value for impairment testing. Effective January 1, 2008, we adopted SFAS 157 for financial assets and liabilities recognized at fair value. The
partial adoption of SFAS 157 for financial assets and liabilities did not have a material impact on our condensed consolidated financial statements.

In September 2006, the FASB issued SFAS No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans (SFAS 158). SFAS 158 requires companies to
recognize in their balance sheets the funded status of pension and other postretirement benefit plans. Previously unrecognized items under SFAS No. 87, Employers Accounting for Pensions(SFAS 87), and SFAS
No. 106,Employers Accounting for Postretirement Benefits Other Than Pensions(SFAS 106), will now be recognized as a component of accumulated other comprehensive income (loss), net of applicable income tax effects. In
addition, the measurement date (the date at which plan assets and the benefit obligation are measured) is required to be our fiscal year end. As more fully described in Note 4Retirement Plans and Other Retiree Benefits to our condensed
consolidated financial statements we adopted the recognition provisions of SFAS 158 effective December 31, 2007, and adopted the measurement date provisions during the first quarter of 2008.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS 159).
This statement permits companies to choose to measure many financial assets and liabilities at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS 159 became effective for
us beginning on January 1, 2008. The adoption of SFAS 159 in the first quarter of 2008 did not impact our condensed consolidated financial statements since we have not elected to apply the fair value option to any of its eligible financial
instruments.

In December 2007, the FASB issued SFAS No. 141 (revised 2007), Business Combinations (SFAS 141R).
SFAS 141R requires an acquirer to recognize the assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree at the acquisition date, measured at their fair values as of that date. SFAS 141R is effective for fiscal
years beginning on or after December 15, 2008. SFAS 141R is to be applied prospectively, with early adoption prohibited. We will adopt SFAS 141R upon its effective date as appropriate for any future business combinations.



59



---

##### Table of Contents

In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated
Financial Statements (SFAS 160). SFAS 160 clarifies that a noncontrolling interest in a subsidiary is an ownership interest in the consolidated entity that should be reported as equity in the consolidated financial statements. SFAS
160 is effective for fiscal years beginning on or after December 15, 2008, with early adoption prohibited. SFAS 160 is to be applied prospectively except for its presentation and disclosure requirements for existing minority interests, which
require retroactive application. We are currently evaluating the requirements of SFAS 160 and the impact, if any, on our consolidated financial statements.

In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and Hedging Activities (SFAS 161). SFAS 161 is intended to improve financial reporting by requiring
transparency about the location and amounts of derivative instruments in an entitys financial statements; how derivative instruments and related hedged items are accounted for under SFAS No. 133, Accounting for Derivative Instruments
and Hedging Activities(SFAS 133); and how derivative instruments and related hedged items affect its financial position, financial performance and cash flows. SFAS 161 is effective for us in the first quarter of 2009. We are
currently evaluating the requirements of SFAS 161 and the impact, if any, on our consolidated financial statements.

In April 2008, the
FASB issued FSP No. 142-3, Determination of the Useful Life of Intangible Assets (FSP SFAS 142-3). FSP SFAS 142-3 amends the factors that an entity should consider in developing renewal or extension assumptions used to
determine the useful life of a recognized intangible asset under SFAS No. 142, Goodwill and Other Intangible Assets(SFAS 142). FSP SFAS 142-3 requires an entity to consider its own historical experience in renewing or
extending similar arrangements or, in absence of that experience, consider the assumptions that market participants would use regarding a renewal or extension, adjusted for entity-specific factors. The intent of FSP SFAS 142-3 is to improve
consistency between the useful life of a recognized asset under SFAS 142 and the period of expected cash flows used to measure the fair value of the asset under SFAS 141R. Additionally, FSP SFAS 142-3 requires expanded disclosures regarding an
entitys intangible assets. The guidance in FSP SFAS 142-3 for determining the useful life of a recognized intangible asset is to be applied prospectively to intangible acquired after the effective date. The disclosure requirements, however,
must be applied prospectively to intangibles recognized as of, and subsequent to, the effective date. FSP SFAS 142-3 is effective for us in the first quarter of 2009. We are currently evaluating the requirements of FSP SFAS 142-3 and the impact, if
any, on our consolidated financial statements.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

We are primarily exposed to the market risk associated with unfavorable movements in interest rates and foreign currencies. The risk inherent in our market risk sensitive instruments and positions is the potential loss arising from adverse
changes in those factors.

Interest Rate Risk

The satellite communications industry is a capital intensive, technology driven business. We are subject to interest rate risk primarily associated with our borrowings. Interest rate risk is the risk that changes in interest rates could
adversely affect earnings and cash flows. Specific interest rate risks include: the risk of increasing interest rates on short-term debt; the risk of increasing interest rates for planned new fixed rate long-term financings; and the risk of
increasing interest rates for planned refinancings using long-term fixed rate debt.

Approximately 40%, or $1.4 billion, of our debt as of
June 30, 2008 was fixed-rate debt, excluding interest rate swaps. While changes in interest rates impact the fair value of this debt, there is no impact to earnings or cash flows because we intend to hold these obligations to maturity unless
market and other conditions are favorable.



60



---

##### Table of Contents

As of June 30, 2008, we held interest rate swaps with an aggregate notional amount of $1.9 billion
with maturities ranging from 2010 to 2013. These swaps were entered into to economically hedge the variability in cash flow on a portion of the floating-rate term loans under our senior secured credit facilities. On a quarterly basis, we receive a
floating rate of interest equal to the three-month LIBOR and pay a fixed rate of interest. On June 30, 2008, the rate we would pay averaged 4.0% and the rate we would receive averaged 2.8%.

In addition, certain of these swaps contain options covering a notional amount of $717.0 million that would effectively permit us to terminate the
underlying swaps on March 14, 2011, prior to the stated maturity of March 14, 2013. If we exercise the options, the cash flows (excluding accrued and unpaid interest) for the underlying swap and those from the options are expected to
offset one another.

These interest rate swaps and options have not been designated for hedge accounting treatment in accordance with SFAS
133 as amended and interpreted, and the changes in fair value of these instruments will be recognized in earnings during the period of change. Assuming a one percentage point decrease in the prevailing forward yield curve, the fair value of the
interest rate swap asset would decrease to a liability of approximately $47.8 million and the fair value of the options would increase to an asset approximately $9.0 million.

We perform interest rate sensitivity analyses on our variable rate debt, including interest rate swaps, and cash and cash equivalents. These analyses
indicate that a one percentage point change in interest rates would have an annual pre-tax impact of $1.3 million on our condensed consolidated statements of operations and cash flows as of June 30, 2008. While our variable-rate debt may impact
earnings and cash flows as interest rates change, it is not subject to changes in fair values.

Foreign Currency Risk

We do not currently use foreign currency derivatives to hedge our foreign currency exposures. There have been no material changes to our foreign currency
exposures as discussed in our Annual Report on Form 10-K for the year ended December 31, 2007.



|Item 4T. | Controls and Procedures
|-------- | -----------------------

Disclosure Controls and Procedures

Disclosure controls and procedures are controls and procedures that are designed to ensure that information required to be
disclosed by us in reports that we file or submit under the Securities Exchange Act of 1934, as amended, referred to as the Exchange Act, is recorded, processed, summarized and timely reported as provided in Securities and Exchange Commission rules
and forms. Internal control over financial reporting is a process designed by, or under the supervision of, our principal executive and principal financial officers, or persons performing similar functions, and effected by our board of directors,
management and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with United States generally accepted accounting
principles. We periodically review the design and effectiveness of our disclosure controls and procedures worldwide, including compliance with various laws and regulations that apply to our operations. We make modifications to improve the design and
effectiveness of our disclosure controls and procedures, and may take other corrective action, if our reviews identify a need for such modifications or actions. In designing and evaluating the disclosure controls and procedures, we recognize that
any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.

We carried out an evaluation, under the supervision and with the participation of our management, including our principal executive and financial officer, of the effectiveness of the design and operation of our
disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act), as of June 30, 2008. During the second quarter of 2008, we identified a failure in our procedures for review and reconciliation with respect
to accounting for the MISA. We have concluded that this error resulted in a material weakness in our internal control over financial reporting. We are in the process of implementing remedial steps. Because of this material weakness, our principal
executive and financial officer has concluded that our disclosure controls and procedures were not effective as of June 30, 2008.



61



---

##### Table of Contents

Changes in Internal Control over Financial Reporting

As disclosed in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2008, our principal executive officer and our principal financial
officer concluded that as of March 31, 2008, our internal control over financial reporting was effective. Because of the material weakness described above, our principal executive and financial officer has concluded that as of June 30, 2008, our
internal control over financial reporting was not effective. We are in the process of implementing remedial steps.

In addition, during the
third quarter of 2007, we began the implementation of a new financial consolidation system which was fully integrated into our financial reporting process during the first two quarters of 2008. We have reviewed the system as it was implemented and
the controls affected by the implementation of the new system, and have made appropriate changes to the affected internal controls.

Other
than as discussed above, no other changes occurred in our internal control over financial reporting during the three months ended June 30, 2008 that have materially affected, or are reasonably likely to materially affect, internal control over
financial reporting.



62



---

##### Table of Contents

PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

We are subject to litigation in
the normal course of business, but management does not believe that the resolution of any pending proceedings would have a material adverse effect on our financial position or results of operations.



|Item 1A. | Risk Factors
|-------- | ------------

No material changes in the risks
related to our business have occurred since we filed our Annual Report on Form 10-K for the year ended December 31, 2007.



|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.



63



---

##### Table of Contents

|Item 6. | Exhibits
|------- | --------



|            |  |                                                                                                                                                                                                                                                                                                                                                                                                                                          
|----------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Document Description                                                                                                                                                                                                                                                                                                                                                                                                                     
|            | 
|4.1         |  | Indenture for the 91/4% Senior Notes due 2014, dated as of
July 18, 2008, by and among Intelsat Corporation, as Issuer, the subsidiary guarantors named therein and Wells Fargo Bank, National Association, as Trustee (including the forms of Notes) (incorporated by reference to Exhibit 4.1 of Intelsat
Corporations Report on Form 8-K, File No. 0-22531, filed on July 22, 2008).                                                 
|            | 
|4.2         |  | Indenture for the 91/4% Senior Notes due 2016, dated as of
July 18, 2008, by and among Intelsat Corporation, as Issuer, the subsidiary guarantors named therein and Wells Fargo Bank, National Association, as Trustee (including the forms of Notes) (incorporated by reference to Exhibit 4.2 of Intelsat
Corporations Report on Form 8-K, File No. 0-22531, filed on July 22, 2008).                                                 
|            | 
|4.3         |  | Registration Rights Agreement, dated as of July 18, 2008, among Intelsat Corporation, the subsidiary guarantors named therein, and Credit Suisse Securities (USA) LLC, Morgan
Stanley & Co. Incorporated and Banc of America Securities LLC as Representatives of the Initial Purchasers named therein (incorporated by reference to Exhibit 4.3 of Intelsat Corporations Report on Form 8-K, File No. 0-22531,
filed on July 22, 2008).
|            | 
|10.1        |  | Separation Agreement and Release, by and among Intelsat Global, Ltd., Intelsat Holdings, Ltd., Intelsat, Ltd. and Jeffrey P. Freimark, dated June 5, 2008 (incorporated by reference to Exhibit
10.1 of Intelsat, Ltd.s Report on Form 8-K, File No. 000-50262, filed on June 6, 2008).                                                                                                                                                 
|31.1        |  | Certification of Chief Executive Officer and Acting Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*                                                                                                                                                                                                                                                                                                  
|            | 
|32.1        |  | Certification of Chief Executive Officer and Acting Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.*                                                                                                                                                                                                                                                   



|* | Filed or furnished herewith
|- | ---------------------------



64



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.



|                      |  |  |  |                      |  |                   |  |                                                                         
|--------------------- |  |  |  | -------------------- |  | ----------------- |  | ------------------------------------------------------------------------
|                      |  |  |  | INTELSAT CORPORATION
|                      |  |  | 
|Date: August 13, 2008 |  |  |  | By                   |  | /s/ DAVID MCGLADE
|                      |  |  |  |                      |  |                   |  | David McGlade Chief Executive Officer and Acting Chief Financial Officer



65