##### 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 March 31, 2009

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 has submitted electronically and posted on its corporate Web site, if any, every Interactive
Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    Yes   ̈    No   ̈

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 May 11, 2009, 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, 2008 and March 31, 2009 (Unaudited)                                                                                                                                                                      |  | 4   
|                                 |  | Unaudited Condensed Consolidated Statements of Operations for the Period January 1, 2008 to January 31, 2008 (Predecessor
 Entity), the Period February 1, 2008 to March 31, 2008 (Successor Entity) and the Three Months Ended March 31, 2009 (Successor Entity) |  | 5   
|                                 |  | Unaudited Condensed Consolidated Statements of Cash Flows for the Period January 1, 2008 to January 31, 2008 (Predecessor
 Entity), the Period February 1, 2008 to March 31, 2008 (Successor Entity) and the Three Months Ended March 31, 2009 (Successor Entity) |  | 6   
|                                 |  | Notes to the Condensed Consolidated Financial Statements (Unaudited)                                                                                                                                                                                              |  | 7   
|Item 2.                          |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                                                                                                                                             |  | 32  
|Item 3.                          |  | Quantitative and Qualitative Disclosures About Market Risk                                                                                                                                                                                                        |  | 45  
|Item 4T.                         |  | Controls and Procedures                                                                                                                                                                                                                                           |  | 45  
|                                 | 
|PART II.    OTHER INFORMATION    |  |                                                                                                                                                                                                                                                                  
|Item 1.                          |  | Legal Proceedings                                                                                                                                                                                                                                                 |  | 46  
|Item 1A.                         |  | Risk Factors                                                                                                                                                                                                                                                      |  | 46  
|Item 2.                          |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                                                                                                                                                       |  | 46  
|Item 3.                          |  | Defaults upon Senior Securities                                                                                                                                                                                                                                   |  | 46  
|Item 4.                          |  | Submission of Matters to a Vote of Security Holders                                                                                                                                                                                                               |  | 46  
|Item 5.                          |  | Other Information                                                                                                                                                                                                                                                 |  | 46  
|Item 6.                          |  | Exhibits                                                                                                                                                                                                                                                          |  | 47  
|                                 | 
|SIGNATURES                       |  | 48                                                                                                                                                                                                                                                               



1



---

##### Table of Contents

INTRODUCTION

In this Quarterly Report, unless otherwise indicated or the context otherwise requires, (1) the terms Intelsat Corp, the Company, we, us and our
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 term Serafina refers 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 on February 4, 2008 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.

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.

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.



2



---

##### Table of Contents

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, 2008, the political, economic and 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.

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;
| | - |  | -----------------------------------------------------------------------------------------------------------------



| |  |  | potential changes in the number of companies offering commercial satellite launch services and the number of commercial satellite launch opportunities available in
any given time period that could impact our ability to timely schedule future launches and the prices we have to pay for such launches;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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.
| | - |  | -----------

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)



|                                                                                                                   |  |                       |           |   |                    |   |           |  
|------------------------------------------------------------------------------------------------------------------ |  | --------------------- | --------- | - | ------------------ | - | --------- | -
|                                                                                                                   |  | As ofDecember 31,2008 |           |   | As ofMarch 31,2009 |  
|                                                                                                                   |  |                       |           |   | (unaudited)        |  
|ASSETS                                                                                                             |  |                       |           |   |                    |   |           |  
|Current assets:                                                                                                    |  |                       |           |   |                    |   |           |  
|Cash and cash equivalents                                                                                          |  | $                     | 52,259    |   |                    | $ | 83,225    |  
|Receivables, net of allowance of $5,647 in 2008 and $5,743 in 2009                                                 |  |                       | 45,528    |   |                    |   | 54,017    |  
|Due from affiliates                                                                                                |  |                       | 116,574   |   |                    |   | 123,539   |  
|Deferred income taxes                                                                                              |  |                       | 40,562    |   |                    |   | 40,723    |  
|Prepaid expenses and other current assets                                                                          |  |                       | 33,812    |   |                    |   | 26,163    |  
|                                                                                                                   |  |                       |           |   |                    |   |           |  
|Total current assets                                                                                               |  |                       | 288,735   |   |                    |   | 327,667   |  
|Satellites and other property and equipment, net                                                                   |  |                       | 2,452,885 |   |                    |   | 2,391,886 |  
|Goodwill                                                                                                           |  |                       | 3,340,169 |   |                    |   | 3,340,169 |  
|Non-amortizable intangible assets                                                                                  |  |                       | 797,070   |   |                    |   | 652,970   |  
|Amortizable intangible assets, net                                                                                 |  |                       | 544,625   |   |                    |   | 530,447   |  
|Deferred charges and other assets, net                                                                             |  |                       | 272,644   |   |                    |   | 270,774   |  
|                                                                                                                   |  |                       |           |   |                    |   |           |  
|Total assets                                                                                                       |  | $                     | 7,696,128 |   |                    | $ | 7,513,913 |  
|                                                                                                                   |  |                       |           |   |                    |   |           |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                               |  |                       |           |   |                    |   |           |  
|Current liabilities:                                                                                               |  |                       |           |   |                    |   |           |  
|Accounts payable and accrued liabilities                                                                           |  | $                     | 49,165    |   |                    | $ | 42,855    |  
|Taxes payable                                                                                                      |  |                       | 2,190     |   |                    |   |          |  
|Employee related liabilities                                                                                       |  |                       | 36,893    |   |                    |   | 20,393    |  
|Accrued interest payable                                                                                           |  |                       | 64,063    |   |                    |   | 45,016    |  
|Current portion of long-term debt                                                                                  |  |                       | 89,051    |   |                    |   | 89,051    |  
|Deferred satellite performance incentives                                                                          |  |                       | 17,508    |   |                    |   | 17,588    |  
|Deferred gains and revenue                                                                                         |  |                       | 52,554    |   |                    |   | 39,653    |  
|                                                                                                                   |  |                       |           |   |                    |   |           |  
|Total current liabilities                                                                                          |  |                       | 311,424   |   |                    |   | 254,556   |  
|Long-term debt, net of current portion                                                                             |  |                       | 3,264,970 |   |                    |   | 3,243,384 |  
|Deferred satellite performance incentives, net of current portion                                                  |  |                       | 102,350   |   |                    |   | 98,414    |  
|Deferred revenue, net of current portion                                                                           |  |                       | 29,468    |   |                    |   | 45,092    |  
|Deferred income taxes                                                                                              |  |                       | 589,250   |   |                    |   | 559,066   |  
|Accrued retirement benefits                                                                                        |  |                       | 167,960   |   |                    |   | 168,801   |  
|Deferred credits and other long-term liabilities                                                                   |  |                       | 390,701   |   |                    |   | 371,737   |  
|                                                                                                                   |  |                      
|Commitments and contingencies (see Note 12)                                                                        |  |                       |           |   |                    |   |           |  
|                                                                                                                   |  |                      
|Shareholders equity:                                                                                              |  |                       |           |   |                    |   |           |  
|Ordinary shares, $0.01 par value; 1,000 shares authorized and 548 shares outstanding at December 31, 2007 and 2008 |  |                       |          |   |                    |   |          |  
|Paid-in capital                                                                                                    |  |                       | 3,119,809 |   |                    |   | 3,120,260 |  
|Accumulated deficit                                                                                                |  |                       | (206,798  | ) |                    |   | (274,105  | )
|Accumulated other comprehensive loss                                                                               |  |                       | (73,006   | ) |                    |   | (73,292   | )
|                                                                                                                   |  |                       |           |   |                    |   |           |  
|Total shareholders equity                                                                                         |  |                       | 2,840,005 |   |                    |   | 2,772,863 |  
|                                                                                                                   |  |                       |           |   |                    |   |           |  
|Total liabilities and shareholders equity                                                                         |  | $                     | 7,696,128 |   |                    | $ | 7,513,913 |  
|                                                                                                                   |  |                       |           |   |                    |   |           |  

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                       |  
|                                                                     |  | Period January 1,2008 toJanuary 31,2008 |         |   |  |  | Period February 1,2008 toMarch 31,2008 |   | Three Months EndedMarch 31,2009 | 
|Revenue:                                                             |  |                                         |         |   |  |  |                                        |   |                                 |  |   |          |  
|Transponder services, satellite-related services and other           |  | $                                       | 71,026  |   |  |  |                                        | $ | 138,624                         |  | $ | 222,443  |  
|Revenue from affiliates                                              |  |                                         | 51,021  |   |  |  |                                        |   | 37,292                          |  |   | 61,834   |  
|                                                                     |  |                                         |         |   |  |  |                                        |   |                                 |  |   |          |  
|Total revenue                                                        |  |                                         | 122,047 |   |  |  |                                        |   | 175,916                         |  |   | 284,277  |  
|                                                                     |  |                                         |         |   |  |  |                                        |   |                                 |  |   |          |  
|Operating expenses:                                                  |  |                                         |         |   |  |  |                                        |   |                                 |  |   |          |  
|Direct costs of revenue (exclusive of depreciation and amortization) |  |                                         | 11,152  |   |  |  |                                        |   | 25,320                          |  |   | 51,036   |  
|Costs from affiliates                                                |  |                                         | 6,858   |   |  |  |                                        |   | 13,682                          |  |   | 28,584   |  
|Selling, general and administrative                                  |  |                                         | 12,117  |   |  |  |                                        |   | 17,461                          |  |   | 23,937   |  
|Depreciation and amortization                                        |  |                                         | 26,851  |   |  |  |                                        |   | 58,288                          |  |   | 86,818   |  
|Transaction costs                                                    |  |                                         | 62,675  |   |  |  |                                        |   |                                |  |   |         |  
|Impairment of asset value                                            |  |                                         |        |   |  |  |                                        |   |                                |  |   | 144,100  |  
|Loss on undesignated interest rate swaps                             |  |                                         | 11,431  |   |  |  |                                        |   | 18,811                          |  |   | 5,214    |  
|                                                                     |  |                                         |         |   |  |  |                                        |   |                                 |  |   |          |  
|Total operating expenses                                             |  |                                         | 131,084 |   |  |  |                                        |   | 133,562                         |  |   | 339,689  |  
|                                                                     |  |                                         |         |   |  |  |                                        |   |                                 |  |   |          |  
|Income (loss) from operations                                        |  |                                         | (9,037  | ) |  |  |                                        |   | 42,354                          |  |   | (55,412  | )
|Interest expense, net                                                |  |                                         | 21,224  |   |  |  |                                        |   | 39,255                          |  |   | 51,920   |  
|Other income, net                                                    |  |                                         | 169     |   |  |  |                                        |   | 1,739                           |  |   | 521      |  
|                                                                     |  |                                         |         |   |  |  |                                        |   |                                 |  |   |          |  
|Income (loss) before income taxes                                    |  |                                         | (30,092 | ) |  |  |                                        |   | 4,838                           |  |   | (106,811 | )
|Provision for (benefit from) income taxes                            |  |                                         | (10,702 | ) |  |  |                                        |   | 1,556                           |  |   | (39,504  | )
|                                                                     |  |                                         |         |   |  |  |                                        |   |                                 |  |   |          |  
|Net income (loss)                                                    |  | $                                       | (19,390 | ) |  |  |                                        | $ | 3,282                           |  | $ | (67,307  | )
|                                                                     |  |                                         |         |   |  |  |                                        |   |                                 |  |   |          |  

See accompanying notes to unaudited condensed consolidated financial statements.



5



---

##### Table of Contents

INTELSAT CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)



|                                                                                          |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|----------------------------------------------------------------------------------------- |  | ---------------------------------------- | -------- | - |  |  | -------------------------------------- | - | ------- | ------------------------------- |  | - | ------- | -
|                                                                                          |  | Predecessor Entity                       |          |   |  |  | Successor Entity                       |  
|                                                                                          |  | Period January 1,2008 to January 31,2008 |          |   |  |  | Period February 1,2008 toMarch 31,2008 |   |         | Three Months EndedMarch 31,2009 | 
|Cash flows from operating activities:                                                     |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Net income (loss)                                                                         |  | $                                        | (19,390  | ) |  |  |                                        | $ | 3,282   |                                 |  | $ | (67,307 | )
|Adjustments to reconcile net income (loss) to net cash provided by operating activities:  |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Depreciation and amortization                                                             |  |                                          | 26,851   |   |  |  |                                        |   | 58,288  |                                 |  |   | 86,818  |  
|Impairment of asset value                                                                 |  |                                          |         |   |  |  |                                        |   |        |                                 |  |   | 144,100 |  
|Provision for doubtful accounts                                                           |  |                                          | 4,458    |   |  |  |                                        |   | (116    | )                               |  |   | 279     |  
|Foreign currency transaction (gain) loss                                                  |  |                                          | (63      | ) |  |  |                                        |   | 749     |                                 |  |   | 227     |  
|Deferred income taxes                                                                     |  |                                          | (27,756  | ) |  |  |                                        |   |        |                                 |  |   | (52,773 | )
|Gain on disposal of assets                                                                |  |                                          |         |   |  |  |                                        |   |        |                                 |  |   | (41     | )
|Share-based compensation expense                                                          |  |                                          | 61,844   |   |  |  |                                        |   | 269     |                                 |  |   | 451     |  
|Amortization of discount and issuance costs                                               |  |                                          | 156      |   |  |  |                                        |   | 1,316   |                                 |  |   | 2,795   |  
|(Gain) loss on undesignated interest rate swaps                                           |  |                                          | 11,748   |   |  |  |                                        |   | 19,108  |                                 |  |   | (4,968  | )
|Other non-cash items                                                                      |  |                                          | 113      |   |  |  |                                        |   | 38      |                                 |  |   | (159    | )
|Changes in operating assets and liabilities, net of effect of acquisition:                |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Receivables                                                                               |  |                                          | (6,325   | ) |  |  |                                        |   | 9,482   |                                 |  |   | (8,768  | )
|Prepaid expenses and other assets                                                         |  |                                          | (14,586  | ) |  |  |                                        |   | 2,401   |                                 |  |   | 5,926   |  
|Accounts payable and accrued liabilities                                                  |  |                                          | 12,524   |   |  |  |                                        |   | (46,085 | )                               |  |   | (36,746 | )
|Due from affiliates                                                                       |  |                                          | (28,453  | ) |  |  |                                        |   | (8,801  | )                               |  |   | (7,174  | )
|Accrued retirement benefits                                                               |  |                                          | (72      | ) |  |  |                                        |   | 4       |                                 |  |   | 841     |  
|Deferred gains and revenue                                                                |  |                                          | 17,075   |   |  |  |                                        |   | 3,836   |                                 |  |   | 420     |  
|Other long-term liabilities                                                               |  |                                          | 19,876   |   |  |  |                                        |   | 78      |                                 |  |   | 14,700  |  
|                                                                                          |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Net cash provided by operating activities                                                 |  |                                          | 58,000   |   |  |  |                                        |   | 43,849  |                                 |  |   | 78,621  |  
|                                                                                          |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Cash flows from investing activities:                                                     |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Payments for satellites and other property and equipment (including capitalized interest) |  |                                          | (14,484  | ) |  |  |                                        |   | (22,735 | )                               |  |   | (16,684 | )
|Proceeds from sale of other property and equipment                                        |  |                                          |         |   |  |  |                                        |   |        |                                 |  |   | 294     |  
|Capital contribution to unconsolidated affiliates                                         |  |                                          |         |   |  |  |                                        |   | (3,554  | )                               |  |   | (6,105  | )
|Other investing activities                                                                |  |                                          |         |   |  |  |                                        |   |        |                                 |  |   | 1,187   |  
|                                                                                          |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Net cash used in investing activities                                                     |  |                                          | (14,484  | ) |  |  |                                        |   | (26,289 | )                               |  |   | (21,308 | )
|                                                                                          |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Cash flows from financing activities:                                                     |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Repayments of long-term debt                                                              |  |                                          | (162,985 | ) |  |  |                                        |   |        |                                 |  |   | (22,263 | )
|Proceeds from issuance of long-term debt                                                  |  |                                          | 150,000  |   |  |  |                                        |   |        |                                 |  |   |        |  
|Repayments of funding of capital expenditures by customer                                 |  |                                          |         |   |  |  |                                        |   | (9,362  | )                               |  |   |        |  
|Principal payments on deferred satellite performance incentives                           |  |                                          | (1,246   | ) |  |  |                                        |   | (2,702  | )                               |  |   | (3,857  | )
|                                                                                          |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Net cash used in financing activities                                                     |  |                                          | (14,231  | ) |  |  |                                        |   | (12,064 | )                               |  |   | (26,120 | )
|                                                                                          |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Effect of exchange rate changes on cash and cash equivalents                              |  |                                          | 63       |   |  |  |                                        |   | (749    | )                               |  |   | (227    | )
|                                                                                          |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Net change in cash and cash equivalents                                                   |  |                                          | 29,348   |   |  |  |                                        |   | 4,747   |                                 |  |   | 30,966  |  
|Cash and cash equivalents, beginning of period                                            |  |                                          | 81,773   |   |  |  |                                        |   | 84,958  |                                 |  |   | 52,259  |  
|                                                                                          |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Cash and cash equivalents, end of period                                                  |  | $                                        | 111,121  |   |  |  |                                        | $ | 89,705  |                                 |  | $ | 83,225  |  
|                                                                                          |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Supplemental cash flow information:                                                       |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Interest paid, net of amounts capitalized                                                 |  | $                                        | 19,225   |   |  |  |                                        | $ | 50,837  |                                 |  | $ | 66,877  |  
|Income taxes paid, net                                                                    |  |                                          | 379      |   |  |  |                                        |   | 191     |                                 |  |   | 2,448   |  
|Supplemental disclosure of non-cash investing and financing activities:                   |  |                                          |          |   |  |  |                                        |   |         |                                 |  |   |         |  
|Accrued capital expenditures                                                              |  | $                                        | 4,898    |   |  |  |                                        | $ | 1,096   |                                 |  | $ | 1,167   |  



|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 accompanying notes to unaudited condensed consolidated financial statements.



6



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

March 31, 2009

Note 1    General

Basis of Presentation

The accompanying condensed
consolidated financial statements of Intelsat Corporation and its subsidiaries (Intelsat Corp, PanAmSat Corporation, PanAmSat, we, us or our) 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, 2008 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 our Annual Report on Form 10-K for the fiscal year ended December 31, 2008 on file with the Securities and Exchange Commission (SEC). 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, referred to as the Intelsat
Acquisition Transactions. The terms Holdco, PanAmSat Holdco and PanAmSat Holding Corp refer to our direct parent company, Intelsat Holding Corporation (formerly known as PanAmSat Holding Corporation), and not its
subsidiaries.

On February 4, 2008, Serafina Acquisition Limited (Serafina) completed its acquisition of 100% of the
equity ownership of Intelsat Holdings, Ltd. (Intelsat Holdings), the parent of Intelsat, Ltd., 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 (Serafina Holdings), the direct parent of Serafina. Serafina Holdings is an entity newly
formed by funds controlled by BC Partners Holdings Limited (BC Partners) and certain other investors (collectively, the BCEC Funds). Subsequent to the execution of the BC Share Purchase Agreement, two investment funds
controlled by Silver Lake Partners (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 is referred to as the New Sponsors Acquisition. Upon closing, management contributed to Serafina Holdings the portion of their equity interests in Intelsat Holdings not purchased for cash by Serafina
in exchange for equity interests in Serafina Holdings (which was renamed Intelsat Global, Ltd. (Intelsat Global) on February 8, 2008).

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, we
have accounted for the New Sponsors Acquisition as if it had occurred on February 1, 2008, except for acquisition transactions costs, which are recorded within the predecessor period of January 1, 2008 to January 31, 2008.

Our condensed consolidated financial statements for the period January 1, 2008 to January 31, 2008 represent the predecessor
entity. The period February 1, 2008 to March 31, 2008 and the three months ended March 31, 2009 represent the successor entity. As a result of the application of purchase accounting, the condensed consolidated financial
statements of the predecessor entity are not comparable with the condensed consolidated financial statements of the successor entity, because they are, in effect, those of a new entity.



7



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



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 our undesignated interest rate swaps, the put option embedded derivative, the redeemable noncontrolling interest, income taxes, useful lives of satellites, intangible assets and other property and
equipment, the recoverability of goodwill and the fair value of non-amortizable intangible assets. Changes in such estimates may affect amounts reported in future periods.

Reclassifications

Certain prior year amounts have been reclassified to conform to the current year
presentation.

New Accounting Pronouncements

In April 2009, the Financial Accounting Standards Board (FASB) issued FASB Staff Position (FSP) No. FAS 157-4, Determining Fair Value When the Volume and Level of Activity for the Asset or Liability Have
Significantly Decreased and Identifying Transactions That Are Not Orderly(FSP No. FAS 157-4). FSP No. FAS 157-4 provides additional guidance for estimating fair value in accordance with Statement of Financial Accounting Standards
(SFAS) No. 157, Fair Value Measurements(SFAS No. 157), when the volume and level of activity for the asset or liability have significantly decreased, there is no active market or where the price inputs being
used represent distressed sales. It reaffirms what SFAS No. 157 states as the objective of fair value measurement which is to reflect how much an asset would be sold for in an orderly transaction, as opposed to a distressed or forced
transaction at the date of the financial statements under current market conditions. Specifically, FSP No. FAS 157-4 reaffirms the need to use judgment to ascertain if a formerly active market has become inactive and in determining fair values when
markets have become inactive. Additionally, FSP No. FAS 157-4 requires enhanced disclosures. FSP No. FAS 157-4 is effective for interim and annual reporting periods ending after June 15, 2009 and shall be applied prospectively. We are currently
evaluating the requirements of FSP No. FAS 157-4 and the impact, if any, on our consolidated financial statements.

In April 2009, the FASB
issued FSP No. FAS 107-1 and APB 28-1, Interim Disclosures about Fair Value of Financial Instruments(FSP No. FAS 107-1 and APB 28-1). FSP No. FAS 107-1 and APB 28-1 requires issuers to disclose on a quarterly basis qualitative
and quantitative information about fair value estimates for all financial instruments not measured or reflected on the balance sheet at fair value. Previously, the disclosure requirement was limited to an annual basis. FSP No. FAS 107-1 and APB 28-1
will be effective for interim and annual reporting periods ending after June 15, 2009 with early adoption permitted for periods ending after March 15, 2009. We plan to adopt FSP No. FAS 107-1 and APB 28-1 and provide the additional
disclosure requirements during the second quarter of 2009.

In December 2008, the FASB issued FSP No. FAS 132(R)-1, Employers
Disclosures about Postretirement Benefit Plan Assets(FSP No. FAS 132(R)-1). FSP No. FAS 132(R)-1 provides additional disclosure requirements for the plan assets of a defined benefit pension or other postretirement plan. FSP No. FAS
132(R)-1 requires employers of public and nonpublic entities to disclose additional information detailing how investment allocation decisions are made, the major categories of plan assets including concentration of risk and fair-value



8



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



measurements, and the fair value techniques used to measure the plan assets. The disclosure requirements are effective for years ending after
December 15, 2009. We plan to adopt FSP No. FAS 132(R)-1 and provide the additional disclosure requirements in our Annual Report on Form 10-K for the year ending December 31, 2009.

Note 2    Fair Value Measurements

SFAS No. 157 defines fair value, establishes a market-based framework or hierarchy for measuring fair value, and expands disclosures about fair value measurements. SFAS No. 157 is applicable whenever another accounting
pronouncement requires or permits assets and liabilities to be measured at fair value, but does not require any new fair value measurements.

The fair value hierarchy established in SFAS No. 157 prioritizes the inputs used in valuation techniques into three levels as follows:



| |  |  | 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 following table presents assets and liabilities measured and recorded at fair value in our condensed
consolidated balance sheet on a recurring basis and their level within the fair value hierarchy as of March 31, 2009 (in thousands):



|                                 |  |               |        |                                                             |   |                                             |  |                                        |        |  |   |  
|-------------------------------- |  | ------------- | ------ | ----------------------------------------------------------- | - | ------------------------------------------- |  | -------------------------------------- | ------ |  | - | -
|                                 |  |               |        | Fair Value Measurements at March 31, 2009                  
|Description                      |  | March 31,2009 |        | Quoted Prices inActive Marketsfor Identical Assets(Level 1) |   | Significant OtherObservable Inputs(Level 2) |  | SignificantUnobservableInputs(Level 3)
|Assets                           |  |               |        |                                                             |   |                                             |  |                                        |        |  |   |  
|Marketable securities            |  | $             | 6,451  |                                                             | $ | 6,451                                       |  | $                                      |       |  | $ | 
|                                 |  |               |        |                                                             |   |                                             |  |                                        |        |  |   |  
|Total assets                     |  | $             | 6,451  |                                                             | $ | 6,451                                       |  | $                                      |       |  | $ | 
|                                 |  |               |        |                                                             |   |                                             |  |                                        |        |  |   |  
|                                 |  |               |        |                                                            
|Liabilities                      |  |               |        |                                                             |   |                                             |  |                                        |        |  |   |  
|Undesignated interest rate swaps |  | $             | 88,217 |                                                             | $ |                                            |  | $                                      | 88,217 |  | $ | 
|                                 |  |               |        |                                                             |   |                                             |  |                                        |        |  |   |  
|Total liabilities                |  | $             | 88,217 |                                                             | $ |                                            |  | $                                      | 88,217 |  | $ | 
|                                 |  |               |        |                                                             |   |                                             |  |                                        |        |  |   |  

Certain assets and liabilities are measured at fair value on a nonrecurring basis; that is, such
items are not measured at fair value on an ongoing basis but are subject to fair value adjustments only in certain circumstances, such as if there is evidence of impairment. During the three months ended March 31, 2009, our rights to operate at
orbital locations were written down to their estimated fair value of $631.0 million from their aggregate carrying value of $775.1 million as of December 31, 2008, which was determined using unobservable inputs (see Note 7Goodwill and
Other Intangible Assets).



9



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



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. 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. Of the shares awarded under the 2005 Share Plan, a portion were time vesting shares, with 7/60 of such
shares vesting on August 1, 2005 and the remainder vesting in fifty-three equal monthly installments of 1/60 of the shares per month beginning September 1, 2005. A portion of the shares awarded were performance shares that vest upon the
meeting of certain performance criteria. 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, we 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 Intelsat Global (exchange shares) and the exchange shares continued to be classified as a liability of Intelsat Global due to certain repurchase features in the 2005 Share Plan. In addition, the
original vesting periods associated with the unvested Intelsat Holdings restricted shares continued. We recognized $0.3 million, and $0.5 million as compensation expense for these restricted share grants during the successor period February 1,
2008 to March 31, 2008 and the three months ended March 31, 2009, respectively.

A summary of the changes in Intelsat
Globals non-vested restricted shares during the three months ended March 31, 2009 is set forth below:



|                                                               |  |                  |   |  |                                      |     
|-------------------------------------------------------------- |  | ---------------- | - |  | ------------------------------------ | ----
|                                                               |  | Number of Shares |   |  | Weighted-AverageGrant-DateFair Value
|Restricted shares:                                             |  |                  |   |  |                                      |     
|Non-vested restricted shares outstanding as of January 1, 2009 |  | 34,990           |   |  | $                                    | 0.54
|Restricted shares forfeited and repurchased at par value       |  | (12,178          | ) |  |                                      | 0.54
|Vested                                                         |  | (6,045           | ) |  |                                      | 0.54
|                                                               |  |                  |   |  |                                      |     
|Total non-vested restricted shares at March 31, 2009           |  | 16,767           |   |  | $                                    | 0.54
|                                                               |  |                  |   |  |                                      |     

The non-vested restricted shares had a remaining weighted average vesting period of 10 months.

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

During 2006 and 2007, Intelsat Holdings entered into share-based compensation arrangements (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 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



10



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



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. 123(R),
Share-Based Payment (SFAS No. 123(R)). 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 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 covered. In connection with the vesting and cancellation of these awards, we 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 Intelsat Global, but as of March 31, 2009 continued to be subject to certain repurchase features and thus continued to be deemed not granted under SFAS No. 123(R).

Note 4    Retirement Plans and Other Retiree Benefits

(a) Pension and Other Postretirement Benefits

We maintain a noncontributory defined benefit
retirement plan covering substantially all employees hired prior to July 19, 2001. The cost of providing benefits to eligible participants under the defined benefit retirement plan is calculated using the plans benefit formulas, which
take into account the participants remuneration, dates of hire, years of eligible service, and certain actuarial assumptions. In addition, as part of the overall medical plan, we provide postretirement medical benefits to certain current
retirees, as well as to employees hired prior to January 1, 2004 who meet certain criteria.

Concurrent with Intelsats
privatization in 2001, the defined benefit retirement plan became subject to the provisions of the Employee Retirement Income Security Act of 1974, as amended. We expect that our future contributions to the defined benefit retirement plan will be
based on the minimum funding requirements of the Internal Revenue Code and on the plans funded status.

Recent market conditions have
resulted in an unusually high degree of volatility and increased risks related to the short-term liquidity of certain investments held by our defined benefit retirement plan, which could impact the value of the plan assets after the date of these
condensed consolidated financial statements. Additionally, any significant decline in the fair value of our defined benefit retirement plan assets could affect its funded status. The impact on the funded status as of October 1, the plans
annual measurement date, will be determined based upon market conditions in effect when we complete our annual valuation. Based on these criteria, we were not required to make additional contributions in 2008 to the defined benefit retirement plan,
and we currently expect that we will not be required to make any additional contributions during 2009. However, as a result of the recent decline in value of our defined benefit retirement plan assets, we currently anticipate significant funding in
future years.

Included in accumulated other comprehensive loss at March 31, 2009 are the following amounts that have not yet been
recognized in net periodic pension cost: unrecognized prior service credits of $1.6 million ($1.0 million, net of tax) and unrecognized actuarial losses of $113.0 million ($71.4 million, net of tax).



11



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



Net periodic pension benefit costs included the following components (in thousands):



|                                                |  |                                          |        |   |  |  |                                         |   |        |                                  |  |   |        |  
|----------------------------------------------- |  | ---------------------------------------- | ------ | - |  |  | --------------------------------------- | - | ------ | -------------------------------- |  | - | ------ | -
|                                                |  | Pension Benefits                         |       
|                                                |  | Predecessor Entity                       |        |   |  |  | Successor Entity                        |  
|                                                |  | Period January 1,2008 to January 31,2008 |        |   |  |  | Period February 1,2008 to March 31,2008 |   |        | Three Months EndedMarch 31, 2009 | 
|Service cost                                    |  | $                                        | 217    |   |  |  |                                         | $ | 414    |                                  |  | $ | 694    |  
|Interest cost                                   |  |                                          | 1,621  |   |  |  |                                         |   | 3,376  |                                  |  |   | 5,176  |  
|Expected return on plan assets                  |  |                                          | (2,014 | ) |  |  |                                         |   | (3,850 | )                                |  |   | (5,143 | )
|Amortization of unrecognized prior service cost |  |                                          | (26    | ) |  |  |                                         |   |       |                                  |  |   | (43    | )
|Amortization of unrecognized net loss           |  |                                          | 18     |   |  |  |                                         |   |       |                                  |  |   |       |  
|                                                |  |                                          |        |   |  |  |                                         |   |        |                                  |  |   |        |  
|Net periodic (benefit) costs                    |  | $                                        | (184   | ) |  |  |                                         | $ | (60    | )                                |  | $ | 684    |  
|                                                |  |                                          |        |   |  |  |                                         |   |        |                                  |  |   |        |  

Net periodic other postretirement benefit costs included the following components (in thousands):



|                                      |  |                                          |     |   |  |  |                                         |   |                                  |  |   |    
|------------------------------------- |  | ---------------------------------------- | --- | - |  |  | --------------------------------------- | - | -------------------------------- |  | - | ---
|                                      |  | Other Postretirement Benefits           
|                                      |  | Predecessor Entity                       |     |   |  |  | Successor Entity                       
|                                      |  | Period January 1,2008 to January 31,2008 |     |   |  |  | Period February 1,2008 to March 31,2008 |   | Three Months EndedMarch 31,
2009
|Service cost                          |  | $                                        | 55  |   |  |  |                                         | $ | 100                              |  | $ | 136
|Interest cost                         |  |                                          | 43  |   |  |  |                                         |   | 85                               |  |   | 133
|Amortization of unrecognized net gain |  |                                          | (18 | ) |  |  |                                         |   |                                 |  |   |   
|                                      |  |                                          |     |   |  |  |                                         |   |                                  |  |   |    
|Total costs                           |  | $                                        | 80  |   |  |  |                                         | $ | 185                              |  | $ | 269
|                                      |  |                                          |     |   |  |  |                                         |   |                                  |  |   |    

(b) Other Retirement Plans

We maintain two defined contribution retirement plans, qualified under the provisions of Section 401(k) of the Internal Revenue Code, for our
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. We match 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, we provide 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. We recognized compensation expense for these plans of $0.4 million, $1.0 million and $1.4 million for the predecessor period January 1, 2008 to January 31, 2008, the successor period
February 1, 2008 to March 31, 2008, and the three months ended March 31, 2009, respectively. We also maintain other defined contribution retirement plans in several non-U.S. jurisdictions, but such plans are not material to our
financial position or results of operations.



12



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



Note 5    Satellites and Other Property and Equipment

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



|                                       |  |                       |           |   |                    |   |           |  
|-------------------------------------- |  | --------------------- | --------- | - | ------------------ | - | --------- | -
|                                       |  | As ofDecember 31,2008 |           |   | As ofMarch 31,2009 |  
|Satellites and launch vehicles         |  | $                     | 2,495,231 |   |                    | $ | 2,486,827 |  
|Information systems and ground segment |  |                       | 126,779   |   |                    |   | 131,583   |  
|Buildings and other                    |  |                       | 94,318    |   |                    |   | 94,518    |  
|                                       |  |                       |           |   |                    |   |           |  
|Total cost                             |  |                       | 2,716,328 |   |                    |   | 2,712,928 |  
|Less: accumulated depreciation         |  |                       | (263,443  | ) |                    |   | (321,042  | )
|                                       |  |                       |           |   |                    |   |           |  
|Total                                  |  | $                     | 2,452,885 |   |                    | $ | 2,391,886 |  
|                                       |  |                       |           |   |                    |   |           |  

Satellites and other property and equipment, net as of December 31, 2008 and March 31,
2009 included construction-in-progress of $194.1 million and $201.6 million, respectively. These amounts relate primarily to satellites under construction and related launch services. Interest costs of $1.9 million, $4.4 million and $3.3 million
were capitalized in the predecessor period January 1, 2008 to January 31, 2008, the successor period February 1, 2008 to March 31, 2008 and the three months ended March 31, 2009, respectively.

We have 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 our option, 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, we may exercise our right to obtain a
replacement launch within a specified period following our request for re-launch.

Note 6    Investments

We have a joint venture with JSAT International, Inc. (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. We provide certain services to the joint venture and utilize capacity from the joint venture.

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. We have a 50% ownership interest in Horizons-1, an investment which is accounted for under the equity method of accounting. Our share of the results of Horizons-1 is included in other income, net in the accompanying condensed
consolidated statements of operations and was $0.02 million, $0.03 million and $0.04 million for the predecessor period January 1, 2008 to January 31, 2008, the successor period February 1, 2008 to March 31, 2008 and the
three months ended March 31, 2009, respectively. The investment balance of $15.7 million and $14.9 million as of December 31, 2008 and March 31, 2009, respectively, was included within other assets in the accompanying condensed
consolidated balance sheets.

During the predecessor period January 1, 2008 to January 31, 2008, the successor period
February 1, 2008 to March 31, 2008 and the three months ended March 31, 2009, we recorded expenses of $0.3 million, $0.6 million and $0.9 million, respectively, in relation to the utilization of Ku-band satellite capacity from
Horizons-1.



13



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



Additionally, we provide tracking, telemetry and control (TT&C) and administrative services for the Horizons-1 satellite. We recorded revenue
for these services of $0.1 million, $0.1 million and $0.2 million during the predecessor period January 1, 2008 to January 31, 2008, the successor period February 1, 2008 to March 31, 2008 and the three months ended
March 31, 2009, respectively.

We also have a revenue share agreement with JSAT related to services sold on the Horizons-1 satellite.
We are responsible for the billing and collecting for all such services sold, but recognize revenue on a net basis. As a result of this agreement, we reduced revenue by $1.1 million, $2.3 million and $3.8 million for the predecessor period
January 1, 2008 to January 31, 2008, the successor period February 1, 2008 to March 31, 2008 and the three months ended March 31, 2009, respectively. The payable due to JSAT was $2.0 million and $2.4 million as of
December 31, 2008 and March 31, 2009, respectively.

On August 1, 2005, we formed a second satellite joint investment with
JSAT to build and launch a Ku-band satellite (Horizons2). The Horizons-2 satellite was launched in December 2007 and placed into service in February 2008. Our investment is being accounted for using the equity method of accounting.
The total future joint investment in Horizons-2 is expected to be $160.8 million as of March 31, 2009, of which each of the joint venture partners is required to fund their 50% share. Our share of the results of Horizons-2 is included in other
income, net in the accompanying condensed consolidated statements of operations and was income of $0.06 million and $0.09 million for the successor period February 1, 2008 to March 31, 2008 and the three months ended March 31,
2009, respectively. As of December 31, 2008 and March 31, 2009, the investment balance of $79.2 million and $79.0 million, respectively, was included within other assets in the accompanying condensed consolidated balance sheets.

In connection with our investment in Horizons-2, we entered into a capital contribution and subscription agreement in August 2005, which
requires us to fund our 50% share of the amounts due under Horizons-2s loan agreement with a third-party lender. Pursuant to this agreement, we made contributions of $6.1 million in each of March 2008 and March 2009. We have entered into a
security and pledge agreement with a third-party lender and, pursuant to this agreement, granted a security interest in our contribution obligation to the lender. Therefore, we have 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. We have recorded a liability of $12.2 million within accrued
liabilities as of December 31, 2008 and March 31, 2009, and a liability of $61.0 million and $54.9 million within other long-term liabilities as of December 31, 2008 and March 31, 2009, respectively, in the accompanying condensed
consolidated balance sheets.

We provide TT&C and administrative services for the Horizons-2 satellite. We did not receive any revenue
for these services during the predecessor period January 1, 2008 to January 31, 2008. We recorded revenue for these services of $0.2 million during each of the successor period February 1, 2008 to March 31, 2008 and the
three months ended March 31, 2009. During the successor period February 1, 2008 to March 31, 2008 and the three months ended March 31, 2009, we recorded expenses of $1.2 million and $1.8 million, respectively, in relation to the
utilization of satellite capacity for the Horizons-2 satellite.

We also have a revenue share agreement with JSAT related to services sold
on the Horizons-2 satellite. We are responsible for the billing and collecting for all such services sold, but recognize revenue on a net basis. As a result of this agreement, we reduced revenue by $0.8 million and $2.1 million for the successor
period February 1, 2008 to March 31, 2008 and the three months ended March 31, 2009, respectively. The amount payable to JSAT was $0.7 million and $1.9 million as of December 31, 2008 and March 31, 2009, respectively.



14



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



Note 7    Goodwill and Other Intangible Assets

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



|                  |  |                       |           |                    |   |          
|----------------- |  | --------------------- | --------- | ------------------ | - | ---------
|                  |  | As ofDecember 31,2008 |           | As ofMarch 31,2009
|Goodwill          |  | $                     | 3,340,169 |                    | $ | 3,340,169
|Trade name        |  |                       | 21,970    |                    |   | 21,970   
|Orbital locations |  |                       | 775,100   |                    |   | 631,000  

We determine the estimated fair value of our rights to operate at orbital locations using the
build up method as described below, to determine the cash flows for the income approach, with the resulting projected cash flows discounted at an appropriate weighted average cost of capital. In instances where the build up method did not generate
positive value for the right to operate at an orbital location, but the right was expected to generate revenue, we assigned a value based upon independent source data for recent transactions of similar orbital locations.

Under the build up method, the amount an investor would be willing to pay for the right to operate a satellite business at an orbital location is
calculated by first estimating the cash flows that typical market participants would assume could be available from the right to operate satellites using the orbital location in a similar market. It is assumed that rather than acquiring such a
business as a going concern, the buyer would hypothetically start with the right to operate at an orbital location and build a new operation with similar attributes. Thus the buyer or builder is considered to incur the start-up costs and losses
typically associated with the going concern value and pay for all other tangible and intangible assets.

We account for goodwill and other
non-amortizable intangible assets in accordance with SFAS No. 142, Goodwill and Other Intangible Assets, and have deemed these assets to have indefinite lives. Therefore, these assets are not amortized but are tested on an annual basis
for impairment during the fourth quarter, or whenever events or changes in circumstances indicate that the carrying amount may not be fully recoverable. During the first quarter of 2009, the credit markets continued to experience difficulties, with
new debt issuances being priced at significantly higher effective interest rates as compared to the pricing of debt issuances completed in prior periods. The higher effective interest rates reflected, in our view, higher discounts being applied in
the valuation of companies generally, and were therefore considered by us to be an indicator of potential impairment to the fair value of our right to operate at orbital locations. The higher interest rates resulted in an increase to our weighted
average cost of capital, and led to our recognizing a non-cash impairment charge of $144.1 million during the three months ended March 31, 2009.

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



|                       |  |                         |         |                         |   |         |                   |  |                     |         |                         |   |         |                   |   |         |   |  |   |        
|---------------------- |  | ----------------------- | ------- | ----------------------- | - | ------- | ----------------- |  | ------------------- | ------- | ----------------------- | - | ------- | ----------------- | - | ------- | - |  | - | -------
|                       |  | As of December 31, 2008 |         | As of March 31, 2009   
|                       |  | GrossCarryingAmount     |         | AccumulatedAmortization |   |         | NetCarryingAmount |  | GrossCarryingAmount |         | AccumulatedAmortization |   |         | NetCarryingAmount
|Backlog and other      |  | $                       | 394,970 |                         | $ | (54,105 | )                 |  | $                   | 340,865 |                         | $ | 394,970 |                   | $ | (67,363 | ) |  | $ | 327,607
|Customer relationships |  |                         | 204,920 |                         |   | (1,160  | )                 |  |                     | 203,760 |                         |   | 204,920 |                   |   | (2,080  | ) |  |   | 202,840
|                       |  |                         |         |                         |   |         |                   |  |                     |         |                         |   |         |                   |   |         |   |  |   |        
|Total                  |  | $                       | 599,890 |                         | $ | (55,265 | )                 |  | $                   | 544,625 |                         | $ | 599,890 |                   | $ | (69,443 | ) |  | $ | 530,447
|                       |  |                         |         |                         |   |         |                   |  |                     |         |                         |   |         |                   |   |         |   |  |   |        



15



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



Intangible assets are amortized based on the expected pattern of consumption. We recorded
amortization expense of $4.4 million, $9.8 million and $14.2 million for the predecessor period January 1, 2008 to January 31, 2008, the successor period February 1, 2008 to March 31, 2008 and the three months ended
March 31, 2009, respectively.

Note 8    Long-Term Debt

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



|                                                         |  |                       |           |   |                    |   |           |  
|-------------------------------------------------------- |  | --------------------- | --------- | - | ------------------ | - | --------- | -
|                                                         |  | As ofDecember 31,2008 |           |   | As ofMarch 31,2009 |  
|Senior Secured Credit Facilities due January 2014        |  | $                     | 1,751,260 |   |                    | $ | 1,746,792 |  
|Unamortized discount on Senior Secured Credit Facilities |  |                       | (13,052   | ) |                    |   | (12,499   | )
|Senior Secured Credit Facilities due July 2012           |  |                       | 275,830   |   |                    |   | 258,035   |  
|9% Senior Notes due August 2014                          |  |                       | 1,016     |   |                    |   | 1,016     |  
|9.25% Senior Notes due August 2014                       |  |                       | 658,119   |   |                    |   | 658,119   |  
|9% Senior Notes due January 2016                         |  |                       | 10        |   |                    |   | 10        |  
|9.25% Senior Notes due June 2016                         |  |                       | 580,720   |   |                    |   | 580,720   |  
|6.875% Secured Senior Debentures due January 2028        |  |                       | 125,000   |   |                    |   | 125,000   |  
|Unamortized discount on 6.875% Senior Secured Debentures |  |                       | (24,882   | ) |                    |   | (24,758   | )
|                                                         |  |                       |           |   |                    |   |           |  
|Total Intelsat Corp long-term debt                       |  |                       | 3,354,021 |   |                    |   | 3,332,435 |  
|                                                         |  |                       |           |   |                    |   |           |  
|Less: current portion of long-term debt                  |  |                       | 89,051    |   |                    |   | 89,051    |  
|                                                         |  |                       |           |   |                    |   |           |  
|Total long-term debt, excluding current portion          |  | $                     | 3,264,970 |   |                    | $ | 3,243,384 |  
|                                                         |  |                       |           |   |                    |   |           |  

Intelsat Corp Senior Secured Credit Facilities

No amounts were outstanding under our revolving credit facility as of March 31, 2009; however, we had outstanding letters of credit of $2.1 million
under the revolver portion of our senior secured credit facility. The remaining availability under our revolving senior secured credit facility at March 31, 2009 was $152.2 million (net of standby letters of credit) assuming that the one of the
lenders, representing approximately 12% of the lender commitments under our revolving credit facility, equivalent to approximately $20.8 million of the availability as of March 31, 2009, would not provide any funds in response to a borrowing
request. Under the terms of the credit agreements governing the senior secured credit facilities of Intelsat Subsidiary Holding Company, Ltd. (Intelsat Sub Holdco), an indirect wholly-owned subsidiary of Intelsat, Ltd., 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., with 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 senior secured credit facility.

Note 9    Derivative
Instruments and Hedging Activities

Interest Rate Swaps

As of March 31, 2009, 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 as described below to economically
hedge the variability in cash flow on a portion of the floating-rate term loans under our senior secured credit facilities, but have not been designated as hedges for accounting purposes. On a quarterly basis, we receive a floating rate of interest
equal to the three-month London Interbank Offered Rate and pay a fixed rate of interest.



16



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



In February 2008, we 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. 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.

We 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, our exposure is limited to the interest rate differential on the notional amount at each quarterly settlement period over the life of the agreement. We do not anticipate non-performance by the counterparties.

All of these interest rate swaps were undesignated as of March 31, 2009. The swaps have been marked-to-market with any change in fair
value recorded within loss on undesignated interest rate swaps in our condensed consolidated statements of operations.

As of
December 31, 2008 and March 31, 2009, $1.7 million and $2.1 million was included in other current liabilities, respectively, and $91.0 million and $86.1 million was included in other long-term liabilities, respectively, within our
condensed consolidated balance sheets related to the interest rate swaps.

The following tabular presentation sets forth the fair value of
our derivatives by category as of March 31, 2009 (in thousands):



|                                                 |  |                             |  |                            |        |                            |   |        
|------------------------------------------------ |  | --------------------------- |  | -------------------------- | ------ | -------------------------- | - | -------
|                                                 |  |                             |  | Asset Derivative           |        | Liability Derivatives     
|Derivatives not designatedas hedging instruments |  | Balance Sheet Location      |  | Fair Valueat March 31,2009 |        | Fair Valueat March 31,2009
|Undesignated interest rate swaps (a)             |  | Other long-term liabilities |  | $                          | 18,470 |                            | $ | 104,538
|Undesignated interest rate swaps                 |  | Other current liabilities   |  |                            |       |                            |   | 2,149  
|                                                 |  |                             |  |                            |        |                            |   |        
|Total derivatives                                |  |                             |  | $                          | 18,470 |                            | $ | 106,687
|                                                 |  |                             |  |                            |        |                            |   |        



|(a) | The value of undesignated interest rate swaps on our condensed consolidated balance sheet is net of $18.5 million, which represents the fair value of options permitting us to
terminate the underlying swaps. The fair value of these options is classified as an asset derivative in the table above.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The
following tabular presentation sets forth the effect of the derivative instruments on the condensed consolidated statement of operations for the three months ended March 31, 2009 (in thousands):



|                                                  |  |                                          |  |                                  |      
|------------------------------------------------- |  | ---------------------------------------- |  | -------------------------------- | -----
|Derivatives not designated as hedging instruments |  | Location of Loss from Derivative         |  | Three Months EndedMarch 31,
2009
|Undesignated interest rate swaps                  |  | Loss on undesignated interest rate swaps |  | $                                | 5,214
|                                                  |  |                                          |  |                                  |      
|Total derivatives                                 |  |                                          |  | $                                | 5,214
|                                                  |  |                                          |  |                                  |      



17



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



Note 10    Income Taxes

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

We operate in various
taxable jurisdictions throughout the world and our tax returns are subject to audit or review from time to time. We consider the United States to be our significant tax jurisdiction. Our U.S. subsidiaries are subject to federal, state and local
income tax examination for periods beginning after August 20, 2004.

As of both December 31, 2008 and March 31, 2009, our
gross unrecognized tax benefits were $51.3 million (including interest and penalties), of which $35.5 million, if recognized, would affect our effective tax rate. As of March 31, 2009, we had recorded reserves for interest and penalties of $1.6
million. We continue to recognize interest and, to the extent applicable, penalties with respect to the unrecognized tax benefits as income tax expense. Since December 31, 2008, there was no change in the balance of unrecognized benefits. We do
not expect our unrecognized tax benefits to change significantly over the next twelve months.

During the third quarter of 2008, the
Internal Revenue Service began an audit of us for the years ended December 31, 2005 and 2006. At this point in time, it is too early to anticipate either the length of the audit or the probability of any adjustments.

Prior to August 20, 2004, PanAmSat Corp joined with The DIRECTV Group and General Motors Corporation in filing a consolidated U.S. Federal income
tax return. In April 2004, PanAmSat Corp entered into a tax separation agreement with The DIRECTV Group that superseded four earlier tax-related agreements among PanAmSat Corp and its subsidiaries, The DIRECTV Group and certain of its affiliates.
Pursuant to the tax separation agreement, The DIRECTV Group agreed to indemnify PanAmSat Corp for all federal and consolidated state and local income taxes a taxing authority may attempt to collect from PanAmSat Corp regarding any liability for the
federal or consolidated state or local income taxes of General Motors Corporation and The DIRECTV Group, except those income taxes PanAmSat Corp is required to pay under the tax separation agreement. In addition, The DIRECTV Group agreed to
indemnify Intelsat Corp 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, Intelsat Corp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 December 31, 2008 and March 31, 2009, we recorded tax indemnification receivables of $5.9 million and $6.5 million, respectively.

On October 25, 2007, we were notified by The DIRECTV Group that the Internal Revenue Service 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 the tax separation agreement with The DIRECTV Group, certain federal income taxes are fully indemnified by The DIRECTV Group for
periods through August 20, 2004.



18



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



Note 11    Restructuring and Transaction Costs

Our restructuring and transaction costs include 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 Transactions as well as transaction-related expenses incurred in connection with the New Sponsors Acquisition.

(a) Facilities Restructuring Plan

We
approved a facilities restructuring plan subsequent to the consummation of the Intelsat Acquisition Transactions which includes the closure of our 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. We also approved a plan in 2002 to restructure several of our United States locations and close certain
facilities, some of which are currently being leased through 2011. The facilities restructuring liability was $5.5 million and $5.1 million as of December 31, 2008 and March 31, 2009, 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. We expect to pay $2.2 million within the next 12 months in connection with the facilities restructuring
plan.

(b) Workforce Restructuring Plan

As part of the consolidation and integration associated with the Intelsat Acquisition Transactions, we 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. A workforce restructuring liability of $0.4 million and $0.1 million as of December 31, 2008 and March 31, 2009, respectively, was included in employee related
liabilities in the condensed consolidated balance sheets and the remaining liability at March 31, 2009 is expected to be paid in 2009.

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 accompanying condensed consolidated balance sheets,
and activity related to the facilities restructuring and workforce restructuring (in millions):



|                           |  |                             |      |   |                            |   |      |       |  |   |      |  
|-------------------------- |  | --------------------------- | ---- | - | -------------------------- | - | ---- | ----- |  | - | ---- | -
|                           |  | FacilitiesRestructuringPlan |      |   | WorkforceRestructuringPlan |   |      | Total | 
|Balance at January 1, 2009 |  | $                           | 5.5  |   |                            | $ | 0.4  |       |  | $ | 5.9  |  
|Net cash payments          |  |                             | (0.4 | ) |                            |   | (0.3 | )     |  |   | (0.7 | )
|                           |  |                             |      |   |                            |   |      |       |  |   |      |  
|Balance at March 31, 2009  |  | $                           | 5.1  |   |                            | $ | 0.1  |       |  | $ | 5.2  |  
|                           |  |                             |      |   |                            |   |      |       |  |   |      |  

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

Note 12    Contingencies

(a) Litigation and Claims

We are subject to litigation in the ordinary 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.



19



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



(b) Other

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

Note 13    Business and Geographic Segment Information

We operate in a single industry segment, in which we provide satellite services to our communications customers around the world. Revenue by region is
based on the locations of customers to which services are billed. Revenue from affiliates is included in the North America region. Our satellites are in geosynchronous orbit, and consequently are not attributable to any geographic location. Of our
remaining assets, substantially all are located in the United States.

The geographic distribution of our revenue was as follows:



|                            |  |                                          |  |  |  |                                         |  |                                
|--------------------------- |  | ---------------------------------------- |  |  |  | --------------------------------------- |  | -------------------------------
|                            |  | Predecessor Entity                       |  |  |  | Successor Entity                       
|                            |  | Period January 1,2008 to January 31,2008 |  |  |  | Period February 1,2008 to March 31,2008 |  | Three Months EndedMarch 31,2009
|North America               |  | 78%                                      |  |  |  | 70%                                     |  | 75%                            
|Latin America and Caribbean |  | 9%                                       |  |  |  | 11%                                     |  | 8%                             
|Africa and Middle East      |  | 6%                                       |  |  |  | 8%                                      |  | 7%                             
|Asia Pacific                |  | 4%                                       |  |  |  | 6%                                      |  | 6%                             
|Europe                      |  | 3%                                       |  |  |  | 5%                                      |  | 4%                             

Approximately 18%, 14% and 11% of our transponder services, satellite-related services and other
revenue was derived from our largest customer during the predecessor period January 1, 2008 to January 31, 2008, the successor period February 1, 2008 to March 31, 2008 and the three months ended March 31, 2009,
respectively. The ten largest customers accounted for approximately 50%, 47% and 48% of our transponder services, satellite-related services and other revenue for the predecessor period January 1, 2008 to January 31, 2008, the successor
period February 1, 2008 to March 31, 2008 and the three months ended March 31, 2009, respectively.

Our revenues were
derived from the following services:



|                                    |  |                                          |         |  |     |   |                                         |  |  |                                 |         |  |     |   |  |   |         |  |     |  
|----------------------------------- |  | ---------------------------------------- | ------- |  | --- | - | --------------------------------------- |  |  | ------------------------------- | ------- |  | --- | - |  | - | ------- |  | --- | -
|                                    |  | Predecessor Entity                       |         |  |     |   | Successor Entity                        | 
|                                    |  | Period January 1,2008 to January 31,2008 |         |  |     |   | Period February 1,2008 to March 31,2008 |  |  | Three Months EndedMarch 31,2009 |        
|                                    |  | (in thousands, except percentages)       |        
|Transponder services                |  | $                                        | 64,406  |  | 53  | % |                                         |  |  | $                               | 123,652 |  | 70  | % |  | $ | 177,879 |  | 63  | %
|Managed services                    |  |                                          | 4,437   |  | 4   | % |                                         |  |  |                                 | 8,916   |  | 5   | % |  |   | 15,010  |  | 5   | %
|Mobile satellite services and other |  |                                          | 2,183   |  | 2   | % |                                         |  |  |                                 | 6,056   |  | 4   | % |  |   | 29,554  |  | 10  | %
|                                    |  |                                          |         |  |     |   |                                         |  |  |                                 |         |  |     |   |  |   |         |  |     |  
|Subtotal                            |  |                                          | 71,026  |  | 59  | % |                                         |  |  |                                 | 138,624 |  | 79  | % |  |   | 222,443 |  | 78  | %
|Revenue from affiliates             |  |                                          | 51,021  |  | 41  | % |                                         |  |  |                                 | 37,292  |  | 21  | % |  |   | 61,834  |  | 22  | %
|                                    |  |                                          |         |  |     |   |                                         |  |  |                                 |         |  |     |   |  |   |         |  |     |  
|Total                               |  | $                                        | 122,047 |  | 100 | % |                                         |  |  | $                               | 175,916 |  | 100 | % |  | $ | 284,277 |  | 100 | %
|                                    |  |                                          |         |  |     |   |                                         |  |  |                                 |         |  |     |   |  |   |         |  |     |  



20



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



Note 14    Related Party Transactions

(a) Transactions with Affiliates

Following the
Intelsat Acquisition Transactions, substantially all of the direct and indirect subsidiaries of Intelsat Holdings, including us and PanAmSat Holdco, entered into a Master Intercompany Services Agreement (MISA) pursuant to which these
entities provide services to each other. In each case, services are provided on terms that we believe 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 predecessor
period January 1, 2008 to January 31, 2008, the successor period February 1, 2008 to March 31, 2008 and the three months ended March 31, 2009, we recorded revenue of $6.9 million, $15.8 million and $35.8 million,
respectively, related to capacity purchased from us by other subsidiaries of Intelsat Holdings.

For the predecessor period January 1,
2008 to January 31, 2008, the successor period February 1, 2008 to March 31, 2008 and the three months ended March 31, 2009, we also recorded revenue of $44.1 million, $21.5 million and $26.0 million, respectively, related to
services provided by us to other subsidiaries of Intelsat Holdings in accordance with the MISA.

For the predecessor period January 1,
2008 to January 31, 2008, the successor period February 1, 2008 to March 31, 2008 and the three months ended March 31, 2009, we recognized $2.3 million, $6.4 million and $16.4 million, respectively, of costs from affiliates
related to capacity we purchased from other subsidiaries of Intelsat Holdings.

For the predecessor period January 1, 2008 to
January 31, 2008, the successor period February 1, 2008 to March 31, 2008 and the three months ended March 31, 2009, we recognized $4.6 million, $7.3 million and $12.2 million, respectively, of costs from affiliates related to
services provided to us by other subsidiaries of Intelsat Holdings in accordance with the MISA.

As of December 31, 2008 and
March 31, 2009, we had a net receivable of $116.6 million and $123.5 million from subsidiaries of Intelsat Holdings, respectively.

We have agreed to provide sales and marketing services, engineering and administrative support services, and to perform satellite-related consulting and technical services for New Dawn Satellite Company Ltd (New Dawn), a
Mauritius company in which Intelsat, Ltd. and its subsidiaries have a 74.9% indirect ownership interest and Convergence Partners has a 25.1% noncontrolling ownership interest. The services include the provision of program management services with
respect to satellite and launch vehicle construction programs as well as TT&C services for a new satellite to be built for and operated by New Dawn. In addition, for a fee of $15.0 million together with assumption of continuing payment
obligations, we assigned New Dawn a launch service contract to provide for the launch of its Intelsat New Dawn satellite. No revenue from affiliates has been recognized to date.

(b) Sponsor and Executive Investments

Apollo Management V, L.P., one of our former sponsors,
is the indirect controlling stockholder of Hughes Communications, Inc. and Hughes Network Systems, LLC (HNS). HNS is one of our largest network services customers. We recorded $6.7 million of revenue during the predecessor period
January 1, 2008 to January 31,



21



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



2008 for satellite capacity and other services provided to HNS. 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 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 Intelsat Bermudas 11.25% Senior Notes due 2017 (the 2017 Bermuda
Senior Notes) 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 2017 Bermuda Senior Notes.

Also during 2008, an entity associated with funds and investment vehicles advised or controlled by
Silver Lake purchased a further $100.0 million of the 2017 Bermuda Senior Notes and $650.0 million original principal amount of Intelsat Bermudas 111/2%/121/2% Senior PIK Election Notes due 2017 (the 2017 Bermuda PIK Notes).
Mr. Svider, Chairman of the board of directors of Intelsat, Ltd., Mr. McGlade, our Chief Executive Officer and Chairman of our board of directors, and a trust of which Mr. Spector, our Executive Vice President and General Counsel, is
the beneficiary, invested $3.8 million, $2.5 million and $0.6 million, respectively, as limited partners in the entity through which the 2017 Bermuda PIK Notes were purchased.

(c) Horizons

We have a 50% ownership interest
in Horizons-1 and Horizons-2 as a result of a joint venture with JSAT (see Note 6Investments).

Note 15    Subsequent Events

On May 6, 2009, Intelsat Global and Intelsat entered into an amendment and acknowledgement with respect to their existing employment
agreement with Intelsats Chief Executive Officer, David McGlade, and new employment agreements with Michael McDonnell and Phillip Spector, Intelsats Executive Vice President and Chief Financial Officer and Executive Vice President and
General Counsel, respectively. On May 8, 2009, Intelsat Global also entered into letter agreements providing for severance benefits to Stephen Spengler, Executive Vice President Sales and Marketing of Intelsat Corp, and Thierry Guillemin,
Senior Vice President and Chief Technology Officer of Intelsat Corp. On May 6, 2009, the Board of Directors of Intelsat Global adopted the amended and restated Intelsat Global, Ltd. 2008 Share Incentive Plan (the 2008 Share Plan), with
an effective date of February 4, 2008. The 2008 Share Plan provides for a variety of equity-based awards with respect to Intelsat Globals Class A common shares, par value U.S. $0.001 per share (the Class A Shares), and Intelsat
Globals Class B common shares, par value U.S. $0.001 per share (the Class B Shares). On May 6, 2009, Messrs. McGlade and Spector purchased Class A Shares pursuant to subscription agreements with Intelsat Global. On May 6, 2009,
Intelsat Global also made a series of equity awards, including grants of Class A Shares, Class B Shares and options to purchase Class A Shares, and amended the terms of certain pre-existing awards of Class A Shares, to Messrs. McGlade, McDonnell,
Spector, Spengler and Guillemin, pursuant to a variety of agreements under the 2008 Share Plan. In the aggregate, a total of 707,351 options to purchase Class A Shares and 900,249 Class B Shares were granted to employees of Intelsat Global and its
subsidiaries. On May 8, 2009, Intelsat Global made a series of additional such awards to other executive officers, key members of management and employees of Intelsat Global and its subsidiaries, and amended the terms of certain pre-existing awards
of Class A shares and options to purchase Class A shares, pursuant to other agreements under the 2008 Share Plan. All recipients of these various equity awards also entered into a management shareholders agreement with Intelsat Global and certain
other shareholders of Intelsat Global that governs the terms of ownership of the equity held by such individuals.



22



---

##### Table of Contents

INTELSAT CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)(Continued)

March 31, 2009



Note 16    Supplemental Consolidating Financial Information

Our 9% Senior Notes due 2014 (the 2014 Corp Notes) and our 9% Senior Notes due 2016 (the 2016 Corp Notes) are unconditionally
guaranteed by certain of our domestic subsidiaries. The following disclosures reflect our 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 our existing and certain subsequently acquired or organized domestic restricted
subsidiaries. As a result, we are required to present condensed consolidating financial information for Intelsat Corp and these domestic restricted subsidiaries within the notes to our 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 us on a consolidated basis
as of March 31, 2009 and December 31, 2008, for the predecessor period January 1, 2008 to January 31, 2008, the successor period February 1, 2008 to March 31, 2008 and the three months ended March 31, 2009.

The elimination entries primarily relate to the elimination of investments in subsidiaries and intercompany balances and transactions.



23



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET

AS OF MARCH 31, 2009

(in thousands)



|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|----------------------------------------------------------------- |  | ------------------- | --------- | --------------------- | - | ------------------------- |  | ------------ | ------- |  | ------------ | ---------- | - |  | - | ---------
|                                                                  |  | IntelsatCorporation |           | GuarantorSubsidiaries |   | Non-GuarantorSubsidiaries |  | Eliminations |         |  | Consolidated
|ASSETS                                                            |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Current assets:                                                   |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Cash and cash equivalents                                         |  | $                   | 71,396    |                       | $ |                          |  | $            | 11,829  |  | $            |           |   |  | $ | 83,225   
|Receivables, net                                                  |  |                     | 50,283    |                       |   | 937                       |  |              | 2,797   |  |              |           |   |  |   | 54,017   
|Due from affiliates                                               |  |                     |          |                       |   | 695,404                   |  |              | 4,933   |  |              | (576,798   | ) |  |   | 123,539  
|Deferred income taxes                                             |  |                     | 39,929    |                       |   |                          |  |              | 794     |  |              |           |   |  |   | 40,723   
|Prepaid expenses and other current assets                         |  |                     | 22,749    |                       |   | 63                        |  |              | 3,689   |  |              | (338       | ) |  |   | 26,163   
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total current assets                                              |  |                     | 184,357   |                       |   | 696,404                   |  |              | 24,042  |  |              | (577,136   | ) |  |   | 327,667  
|Satellites and other property and equipment, net                  |  |                     | 379,288   |                       |   | 1,911,798                 |  |              | 100,800 |  |              |           |   |  |   | 2,391,886
|Goodwill                                                          |  |                     | 3,340,169 |                       |   |                          |  |              |        |  |              |           |   |  |   | 3,340,169
|Non-amortizable intangible assets                                 |  |                     | 21,970    |                       |   | 631,000                   |  |              |        |  |              |           |   |  |   | 652,970  
|Amortizable intangible assets, net                                |  |                     | 5,804     |                       |   | 524,643                   |  |              |        |  |              |           |   |  |   | 530,447  
|Deferred charges and other assets, net                            |  |                     | 361,715   |                       |   | 8,869                     |  |              | 2,884   |  |              | (197,576   | ) |  |   | 175,892  
|Intercompany loan receivable                                      |  |                     | 152,118   |                       |   |                          |  |              |        |  |              | (152,118   | ) |  |   |         
|Investment in affiliates and subsidiaries                         |  |                     | 2,981,767 |                       |   |                          |  |              |        |  |              | (2,886,885 | ) |  |   | 94,882   
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total assets                                                      |  | $                   | 7,427,188 |                       | $ | 3,772,714                 |  | $            | 127,726 |  | $            | (3,813,715 | ) |  | $ | 7,513,913
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|LIABILITIES AND SHAREHOLDERS EQUITY                              |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Current liabilities:                                              |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Accounts payable and accrued liabilities                          |  | $                   | 62,064    |                       | $ | 661                       |  | $            | 861     |  | $            | (338       | ) |  | $ | 63,248   
|Due to affiliates                                                 |  |                     | 559,737   |                       |   |                          |  |              |        |  |              | (559,737   | ) |  |   |         
|Accrued interest payable                                          |  |                     | 44,758    |                       |   | 3,098                     |  |              | 14,221  |  |              | (17,061    | ) |  |   | 45,016   
|Current portion of long-term debt                                 |  |                     | 89,051    |                       |   |                          |  |              |        |  |              |           |   |  |   | 89,051   
|Deferred satellite performance incentives                         |  |                     | 16,482    |                       |   |                          |  |              | 1,106   |  |              |           |   |  |   | 17,588   
|Deferred gains and revenue                                        |  |                     | 39,221    |                       |   | 238                       |  |              | 194     |  |              |           |   |  |   | 39,653   
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total current liabilities                                         |  |                     | 811,313   |                       |   | 3,997                     |  |              | 16,382  |  |              | (577,136   | ) |  |   | 254,556  
|Long-term debt, net of current portion                            |  |                     | 3,243,384 |                       |   |                          |  |              |        |  |              |           |   |  |   | 3,243,384
|Intercompany loan payable                                         |  |                     |          |                       |   | 139,588                   |  |              | 12,530  |  |              | (152,118   | ) |  |   |         
|Deferred satellite performance incentives, net of current portion |  |                     | 93,081    |                       |   |                          |  |              | 5,333   |  |              |           |   |  |   | 98,414   
|Deferred revenue, net of current portion                          |  |                     | 43,218    |                       |   | 1,874                     |  |              |        |  |              |           |   |  |   | 45,092   
|Deferred income taxes                                             |  |                     |          |                       |   | 735,320                   |  |              | 21,322  |  |              | (197,576   | ) |  |   | 559,066  
|Accrued retirement benefits                                       |  |                     | 168,801   |                       |   |                          |  |              |        |  |              |           |   |  |   | 168,801  
|Deferred credits and other long-term liabilities                  |  |                     | 294,528   |                       |   | 76,990                    |  |              | 219     |  |              |           |   |  |   | 371,737  
|Shareholders equity:                                             |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Other shareholders equity                                        |  |                     | 2,772,863 |                       |   | 2,814,945                 |  |              | 71,940  |  |              | (2,886,885 | ) |  |   | 2,772,863
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total liabilities and shareholders equity                        |  | $                   | 7,427,188 |                       | $ | 3,772,714                 |  | $            | 127,726 |  | $            | (3,813,715 | ) |  | $ | 7,513,913
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          

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



24



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2008

(in thousands)



|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|----------------------------------------------------------------- |  | ------------------- | --------- | --------------------- | - | ------------------------- |  | ------------ | ------- |  | ------------ | ---------- | - |  | - | ---------
|                                                                  |  | IntelsatCorporation |           | GuarantorSubsidiaries |   | Non-GuarantorSubsidiaries |  | Eliminations |         |  | Consolidated
|ASSETS                                                            |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Current assets:                                                   |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Cash and cash equivalents                                         |  | $                   | 39,918    |                       | $ |                          |  | $            | 12,341  |  | $            |           |   |  | $ | 52,259   
|Receivables, net                                                  |  |                     | 30,325    |                       |   | 1,417                     |  |              | 13,786  |  |              |           |   |  |   | 45,528   
|Due from affiliates                                               |  |                     |          |                       |   | 502,001                   |  |              | 7,434   |  |              | (392,861   | ) |  |   | 116,574  
|Deferred income taxes                                             |  |                     | 39,767    |                       |   |                          |  |              | 795     |  |              |           |   |  |   | 40,562   
|Prepaid expenses and other current assets                         |  |                     | 33,163    |                       |   | 73                        |  |              | 606     |  |              | (30        | ) |  |   | 33,812   
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total current assets                                              |  |                     | 143,173   |                       |   | 503,491                   |  |              | 34,962  |  |              | (392,891   | ) |  |   | 288,735  
|Satellites and other property and equipment, net                  |  |                     | 374,604   |                       |   | 1,973,794                 |  |              | 104,487 |  |              |           |   |  |   | 2,452,885
|Goodwill                                                          |  |                     | 3,340,169 |                       |   |                          |  |              |        |  |              |           |   |  |   | 3,340,169
|Non-amortizable intangible assets                                 |  |                     | 21,970    |                       |   | 775,100                   |  |              |        |  |              |           |   |  |   | 797,070  
|Amortizable intangible assets, net                                |  |                     | 6,140     |                       |   | 538,485                   |  |              |        |  |              |           |   |  |   | 544,625  
|Deferred charges and other assets, net                            |  |                     | 362,381   |                       |   | 8,880                     |  |              | 3,006   |  |              | (197,560   | ) |  |   | 176,707  
|Intercompany loan receivable                                      |  |                     | 158,800   |                       |   |                          |  |              |        |  |              | (158,800   | ) |  |   |         
|Investment in affiliates and subsidiaries                         |  |                     | 3,014,653 |                       |   |                          |  |              |        |  |              | (2,918,716 | ) |  |   | 95,937   
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total assets                                                      |  | $                   | 7,421,890 |                       | $ | 3,799,750                 |  | $            | 142,455 |  | $            | (3,667,967 | ) |  | $ | 7,696,128
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|LIABILITIES AND SHAREHOLDERS EQUITY                              |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Current liabilities:                                              |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Accounts payable and accrued liabilities                          |  | $                   | 86,861    |                       | $ | 353                       |  | $            | 1,064   |  | $            | (30        | ) |  | $ | 88,248   
|Due to affiliates                                                 |  |                     | 372,900   |                       |   |                          |  |              |        |  |              | (372,900   | ) |  |   |         
|Accrued interest payable                                          |  |                     | 63,933    |                       |   | 6,333                     |  |              | 13,758  |  |              | (19,961    | ) |  |   | 64,063   
|Current portion of long-term debt                                 |  |                     | 89,051    |                       |   |                          |  |              |        |  |              |           |   |  |   | 89,051   
|Deferred satellite performance incentives                         |  |                     | 16,596    |                       |   |                          |  |              | 912     |  |              |           |   |  |   | 17,508   
|Deferred gains and revenue                                        |  |                     | 51,928    |                       |   | 280                       |  |              | 346     |  |              |           |   |  |   | 52,554   
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total current liabilities                                         |  |                     | 681,269   |                       |   | 6,966                     |  |              | 16,080  |  |              | (392,891   | ) |  |   | 311,424  
|Long-term debt, net of current portion                            |  |                     | 3,264,970 |                       |   |                          |  |              |        |  |              |           |   |  |   | 3,264,970
|Intercompany loan payable                                         |  |                     |          |                       |   | 139,588                   |  |              | 19,212  |  |              | (158,800   | ) |  |   |         
|Deferred satellite performance incentives, net of current portion |  |                     | 96,760    |                       |   |                          |  |              | 5,590   |  |              |           |   |  |   | 102,350  
|Deferred revenue, net of current portion                          |  |                     | 27,640    |                       |   | 1,828                     |  |              |        |  |              |           |   |  |   | 29,468   
|Deferred income taxes                                             |  |                     |          |                       |   | 765,488                   |  |              | 21,322  |  |              | (197,560   | ) |  |   | 589,250  
|Accrued retirement benefits                                       |  |                     | 167,960   |                       |   |                          |  |              |        |  |              |           |   |  |   | 167,960  
|Deferred credits and other long-term liabilities                  |  |                     | 343,286   |                       |   | 47,198                    |  |              | 217     |  |              |           |   |  |   | 390,701  
|Shareholders equity:                                             |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Other shareholders equity                                        |  |                     | 2,840,005 |                       |   | 2,838,682                 |  |              | 80,034  |  |              | (2,918,716 | ) |  |   | 2,840,005
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          
|Total liabilities and shareholders equity                        |  | $                   | 7,421,890 |                       | $ | 3,799,750                 |  | $            | 142,455 |  | $            | (3,667,967 | ) |  | $ | 7,696,128
|                                                                  |  |                     |           |                       |   |                           |  |              |         |  |              |            |   |  |   |          

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



25



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE THREE
MONTHS ENDED MARCH 31, 2009

(in thousands)



|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |          |  
|-------------------------------------------------------------------- |  | ------------------- | ------- | - | --------------------- | - | ------- | ------------------------- |  | - | ------------ | - |  | ------------ | -------- | - |  | - | -------- | -
|                                                                     |  | IntelsatCorporation |         |   | GuarantorSubsidiaries |   |         | Non-GuarantorSubsidiaries |  |   | Eliminations |   |  | Consolidated |         
|Revenue:                                                             |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |          |  
|Transponder services, satellite-related services and other           |  | $                   | 240,806 |   |                       | $ | 194,252 |                           |  | $ | (1,189       | ) |  | $            | (211,426 | ) |  | $ | 222,443  |  
|Revenue from affiliates                                              |  |                     | 61,834  |   |                       |   |        |                           |  |   |             |   |  |              |         |   |  |   | 61,834   |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |          |  
|Total revenue                                                        |  |                     | 302,640 |   |                       |   | 194,252 |                           |  |   | (1,189       | ) |  |              | (211,426 | ) |  |   | 284,277  |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |          |  
|Operating costs and expenses:                                        |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |          |  
|Direct costs of revenue (exclusive of depreciation and amortization) |  |                     | 248,967 |   |                       |   | 12,632  |                           |  |   | 863          |   |  |              | (211,426 | ) |  |   | 51,036   |  
|Costs from affiliates                                                |  |                     | 20,597  |   |                       |   | 7,657   |                           |  |   | 330          |   |  |              |         |   |  |   | 28,584   |  
|Selling, general and administrative                                  |  |                     | 21,950  |   |                       |   | 94      |                           |  |   | 1,893        |   |  |              |         |   |  |   | 23,937   |  
|Depreciation and amortization                                        |  |                     | 7,228   |   |                       |   | 75,902  |                           |  |   | 3,688        |   |  |              |          |   |  |   | 86,818   |  
|Impairment of asset value                                            |  |                     |        |   |                       |   | 144,100 |                           |  |   |             |   |  |              |         |   |  |   | 144,100  |  
|Loss on undesignated interest rate swaps                             |  |                     | 5,214   |   |                       |   |        |                           |  |   |             |   |  |              |         |   |  |   | 5,214    |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |          |  
|Total operating expenses                                             |  |                     | 303,956 |   |                       |   | 240,385 |                           |  |   | 6,774        |   |  |              | (211,426 | ) |  |   | 339,689  |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |          |  
|Loss from operations                                                 |  |                     | (1,316  | ) |                       |   | (46,133 | )                         |  |   | (7,963       | ) |  |              |         |   |  |   | (55,412  | )
|Interest expense (income), net                                       |  |                     | 56,433  |   |                       |   | (4,907  | )                         |  |   | 394          |   |  |              |         |   |  |   | 51,920   |  
|Subsidiary loss                                                      |  |                     | (29,558 | ) |                       |   |        |                           |  |   |             |   |  |              | 29,558   |   |  |   |         |  
|Other income (expense), net                                          |  |                     | 725     |   |                       |   | (9      | )                         |  |   | (195         | ) |  |              |         |   |  |   | 521      |  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |          |  
|Loss before income taxes                                             |  |                     | (86,582 | ) |                       |   | (41,235 | )                         |  |   | (8,552       | ) |  |              | 29,558   |   |  |   | (106,811 | )
|Benefit from income taxes                                            |  |                     | (19,275 | ) |                       |   | (17,497 | )                         |  |   | (2,732       | ) |  |              |         |   |  |   | (39,504  | )
|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |          |  
|Net loss                                                             |  | $                   | (67,307 | ) |                       | $ | (23,738 | )                         |  | $ | (5,820       | ) |  | $            | 29,558   |   |  | $ | (67,307  | )
|                                                                     |  |                     |         |   |                       |   |         |                           |  |   |              |   |  |              |          |   |  |   |          |  

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



26



---

##### 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 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  |  
|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)



27



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE PERIOD
FEBRUARY 1, 2008 TO MARCH 31, 2008

(in thousands)



|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |       |  |              |          |   |  |   |        
|-------------------------------------------------------------------- |  | ------------------- | ------- | - | --------------------- | - | ------- | ------------------------- |  | ------------ | ----- |  | ------------ | -------- | - |  | - | -------
|                                                                     |  | IntelsatCorporation |         |   | GuarantorSubsidiaries |   |         | Non-GuarantorSubsidiaries |  | Eliminations |       |  | Consolidated
|Revenue:                                                             |  |                     |         |   |                       |   |         |                           |  |              |       |  |              |          |   |  |   |        
|Transponder services, satellite-related services and other           |  | $                   | 144,053 |   |                       | $ | 121,897 |                           |  | $            | 9,356 |  | $            | (136,682 | ) |  | $ | 138,624
|Revenue from affiliates                                              |  |                     | 37,292  |   |                       |   |        |                           |  |              |      |  |              |         |   |  |   | 37,292 
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |       |  |              |          |   |  |   |        
|Total revenue                                                        |  |                     | 181,345 |   |                       |   | 121,897 |                           |  |              | 9,356 |  |              | (136,682 | ) |  |   | 175,916
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |       |  |              |          |   |  |   |        
|Operating costs and expenses:                                        |  |                     |         |   |                       |   |         |                           |  |              |       |  |              |          |   |  |   |        
|Direct costs of revenue (exclusive of depreciation and amortization) |  |                     | 151,050 |   |                       |   | 10,401  |                           |  |              | 551   |  |              | (136,682 | ) |  |   | 25,320 
|Costs from affiliates                                                |  |                     | 9,051   |   |                       |   | 4,444   |                           |  |              | 187   |  |              |         |   |  |   | 13,682 
|Selling, general and administrative expenses                         |  |                     | 14,893  |   |                       |   | 168     |                           |  |              | 2,400 |  |              |         |   |  |   | 17,461 
|Depreciation and amortization                                        |  |                     | 7,377   |   |                       |   | 48,446  |                           |  |              | 2,465 |  |              |         |   |  |   | 58,288 
|Loss on undesignated interest rate swaps                             |  |                     | 18,811  |   |                       |   |        |                           |  |              |      |  |              |         |   |  |   | 18,811 
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |       |  |              |          |   |  |   |        
|Total operating expenses                                             |  |                     | 201,182 |   |                       |   | 63,459  |                           |  |              | 5,603 |  |              | (136,682 | ) |  |   | 133,562
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |       |  |              |          |   |  |   |        
|Income (loss) from operations                                        |  |                     | (19,837 | ) |                       |   | 58,438  |                           |  |              | 3,753 |  |              |         |   |  |   | 42,354 
|Interest expense (income), net                                       |  |                     | 39,858  |   |                       |   | (1,537  | )                         |  |              | 934   |  |              |         |   |  |   | 39,255 
|Subsidiary income                                                    |  |                     | 40,925  |   |                       |   |        |                           |  |              |      |  |              | (40,925  | ) |  |   |       
|Other income (expense), net                                          |  |                     | 869     |   |                       |   | (15     | )                         |  |              | 885   |  |              |         |   |  |   | 1,739  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |       |  |              |          |   |  |   |        
|Income (loss) before income taxes                                    |  |                     | (17,901 | ) |                       |   | 59,960  |                           |  |              | 3,704 |  |              | (40,925  | ) |  |   | 4,838  
|Provision for (benefit from) income taxes                            |  |                     | (21,183 | ) |                       |   | 21,341  |                           |  |              | 1,398 |  |              |         |   |  |   | 1,556  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |       |  |              |          |   |  |   |        
|Net income                                                           |  | $                   | 3,282   |   |                       | $ | 38,619  |                           |  | $            | 2,306 |  | $            | (40,925  | ) |  | $ | 3,282  
|                                                                     |  |                     |         |   |                       |   |         |                           |  |              |       |  |              |          |   |  |   |        

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



28



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE THREE
MONTHS ENDED MARCH 31, 2009

(in thousands)



|                                                                |  |                     |         |   |                       |   |     |                           |  |   |              |   |  |              |        |   |  |   |         |  
|--------------------------------------------------------------- |  | ------------------- | ------- | - | --------------------- | - | --- | ------------------------- |  | - | ------------ | - |  | ------------ | ------ | - |  | - | ------- | -
|                                                                |  | IntelsatCorporation |         |   | GuarantorSubsidiaries |   |     | Non-GuarantorSubsidiaries |  |   | Eliminations |   |  | Consolidated |       
|Cash flows from operating activities                            |  | $                   | 76,572  |   |                       | $ | 92  |                           |  | $ | 1,957        |   |  | $            |       |   |  | $ | 78,621  |  
|                                                                |  |                     |         |   |                       |   |     |                           |  |   |              |   |  |              |        |   |  |   |         |  
|Cash flows from investing activities:                           |  |                     |         |   |                       |   |     |                           |  |   |              |   |  |              |        |   |  |   |         |  
|Payments for satellites and other property and equipment        |  |                     | (16,600 | ) |                       |   | (84 | )                         |  |   |             |   |  |              |       |   |  |   | (16,684 | )
|Proceeds from sale of other property and equipment              |  |                     | 294     |   |                       |   |    |                           |  |   |             |   |  |              |       |   |  |   | 294     |  
|Capital contribution to unconsolidated affiliates               |  |                     | (6,105  | ) |                       |   |    |                           |  |   |             |   |  |              |       |   |  |   | (6,105  | )
|Dividend from affiliates                                        |  |                     | 2,274   |   |                       |   |    |                           |  |   |             |   |  |              | (2,274 | ) |  |   |        |  
|Other investing activities                                      |  |                     | 1,187   |   |                       |   |    |                           |  |   |             |   |  |              |       |   |  |   | 1,187   |  
|                                                                |  |                     |         |   |                       |   |     |                           |  |   |              |   |  |              |        |   |  |   |         |  
|Net cash used in investing activities                           |  |                     | (18,950 | ) |                       |   | (84 | )                         |  |   |             |   |  |              | (2,274 | ) |  |   | (21,308 | )
|                                                                |  |                     |         |   |                       |   |     |                           |  |   |              |   |  |              |        |   |  |   |         |  
|Cash flows from financing activities:                           |  |                     |         |   |                       |   |     |                           |  |   |              |   |  |              |        |   |  |   |         |  
|Repayments of long-term debt                                    |  |                     | (22,263 | ) |                       |   |    |                           |  |   |             |   |  |              |       |   |  |   | (22,263 | )
|Dividend to shareholder                                         |  |                     |        |   |                       |   |    |                           |  |   | (2,274       | ) |  |              | 2,274  |   |  |   |        |  
|Principal payments on deferred satellite performance incentives |  |                     | (3,857  | ) |                       |   |    |                           |  |   |             |   |  |              |       |   |  |   | (3,857  | )
|                                                                |  |                     |         |   |                       |   |     |                           |  |   |              |   |  |              |        |   |  |   |         |  
|Net cash used in financing activities                           |  |                     | (26,120 | ) |                       |   |    |                           |  |   | (2,274       | ) |  |              | 2,274  |   |  |   | (26,120 | )
|                                                                |  |                     |         |   |                       |   |     |                           |  |   |              |   |  |              |        |   |  |   |         |  
|Effect of exchange rate changes on cash and cash equivalents    |  |                     | (24     | ) |                       |   | (8  | )                         |  |   | (195         | ) |  |              |       |   |  |   | (227    | )
|Net change in cash and cash equivalents                         |  |                     | 31,478  |   |                       |   |    |                           |  |   | (512         | ) |  |              |       |   |  |   | 30,966  |  
|Cash and cash equivalents, beginning of period                  |  |                     | 39,918  |   |                       |   |    |                           |  |   | 12,341       |   |  |              |       |   |  |   | 52,259  |  
|                                                                |  |                     |         |   |                       |   |     |                           |  |   |              |   |  |              |        |   |  |   |         |  
|Cash and cash equivalents, end of period                        |  | $                   | 71,396  |   |                       | $ |    |                           |  | $ | 11,829       |   |  | $            |       |   |  | $ | 83,225  |  
|                                                                |  |                     |         |   |                       |   |     |                           |  |   |              |   |  |              |        |   |  |   |         |  

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



29



---

##### 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 issuance of long-term debt                                                  |  |                     | 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)



30



---

##### Table of Contents

INTELSAT CORPORATION AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE PERIOD
FEBRUARY 1, 2008 TO MARCH 31, 2008

(in thousands)



|                                                                |  |                     |         |   |                       |   |                           |  |   |              |   |              |   |   |  |   |         |  
|--------------------------------------------------------------- |  | ------------------- | ------- | - | --------------------- | - | ------------------------- |  | - | ------------ | - | ------------ | - | - |  | - | ------- | -
|                                                                |  | IntelsatCorporation |         |   | GuarantorSubsidiaries |   | Non-GuarantorSubsidiaries |  |   | Eliminations |   | Consolidated |  
|Cash flows from operating activities                            |  | $                   | 30,904  |   |                       | $ | 12                        |  | $ | 12,933       |   |              | $ |  |  | $ | 43,849  |  
|                                                                |  |                     |         |   |                       |   |                           |  |   |              |   |              |   |   |  |   |         |  
|Cash flows from investing activities:                           |  |                     |         |   |                       |   |                           |  |   |              |   |              |   |   |  |   |         |  
|Payments for satellites and other property and equipment        |  |                     | (22,735 | ) |                       |   |                          |  |   |             |   |              |   |  |  |   | (22,735 | )
|Capital contribution to unconsolidated affiliates               |  |                     | (3,554  | ) |                       |   |                          |  |   |             |   |              |   |  |  |   | (3,554  | )
|                                                                |  |                     |         |   |                       |   |                           |  |   |              |   |              |   |   |  |   |         |  
|Net cash used in investing activities                           |  |                     | (26,289 | ) |                       |   |                          |  |   |             |   |              |   |  |  |   | (26,289 | )
|                                                                |  |                     |         |   |                       |   |                           |  |   |              |   |              |   |   |  |   |         |  
|Cash flows from financing activities:                           |  |                     |         |   |                       |   |                           |  |   |              |   |              |   |   |  |   |         |  
|Repayments of funding of capital expenditures by customer       |  |                     | (9,362  | ) |                       |   |                          |  |   |             |   |              |   |  |  |   | (9,362  | )
|Principal payments on deferred satellite performance incentives |  |                     | (2,568  | ) |                       |   |                          |  |   | (134         | ) |              |   |  |  |   | (2,702  | )
|                                                                |  |                     |         |   |                       |   |                           |  |   |              |   |              |   |   |  |   |         |  
|Net cash used in financing activities                           |  |                     | (11,930 | ) |                       |   |                          |  |   | (134         | ) |              |   |  |  |   | (12,064 | )
|                                                                |  |                     |         |   |                       |   |                           |  |   |              |   |              |   |   |  |   |         |  
|Effect of exchange rate changes on cash and cash equivalents    |  |                     | 123     |   |                       |   | 15                        |  |   | (887         | ) |              |   |  |  |   | (749    | )
|                                                                |  |                     |         |   |                       |   |                           |  |   |              |   |              |   |   |  |   |         |  
|Net change in cash and cash equivalents                         |  |                     | (7,192  | ) |                       |   | 27                        |  |   | 11,912       |   |              |   |  |  |   | 4,747   |  
|Cash and cash equivalents, beginning of period                  |  |                     | 66,053  |   |                       |   |                          |  |   | 18,905       |   |              |   |  |  |   | 84,958  |  
|                                                                |  |                     |         |   |                       |   |                           |  |   |              |   |              |   |   |  |   |         |  
|Cash and cash equivalents, end of period                        |  | $                   | 58,861  |   |                       | $ | 27                        |  | $ | 30,817       |   |              | $ |  |  | $ | 89,705  |  
|                                                                |  |                     |         |   |                       |   |                           |  |   |              |   |              |   |   |  |   |         |  

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



31



---

##### 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.

Overview

We operate as a fully integrated subsidiary
of Intelsat, Ltd., our indirect parent. We provide service on a global fleet of 24 satellites that are integrated with 27 other satellites owned by other subsidiaries of Intelsat, Ltd. for a combined fleet of 51 satellites that supply video, data
and voice connectivity in approximately 200 countries and territories for approximately 1,800 customers. Our combined company has one of the largest, most flexible and one of the 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 Acquisition Limited (Serafina) completed its acquisition of 100% of the equity ownership of Intelsat
Holdings (the New Sponsors Acquisition) for total cash consideration of approximately $5.0 billion. The former shareholders of Intelsat Holdings (other than management) 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 in exchange for equity interests in Serafina Holdings (which was renamed Intelsat Global, Ltd. on
February 8, 2008).

In order to 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) and a $2.15 billion senior unsecured payment-in-kind 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).

Immediately following the New Sponsors Acquisition, Intelsat Bermuda, our indirect parent,
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 to a newly formed direct wholly-owned subsidiary, Intelsat
Jackson, pursuant to an assignment and assumption agreement (the Intelsat Bermuda Transfer). Following 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. Immediately after the consummation of the
Intelsat Bermuda Transfer, Serafina assigned certain of its assets and liabilities to Intelsat Bermuda, including Serafinas rights and obligations under the Bridge Loan Credit Agreements and a Commitment Letter, dated as of June 19, 2007,
among Serafina and certain banks, related to the financing of the New Sponsors Acquisition, as amended by the Commitment Letter Amendment, dated as of February 7, 2008 (the Financing Commitment Letter). In addition, we and Intelsat
Sub Holdco entered into amendments to our respective existing senior secured credit facilities, and we entered into a joinder agreement to our existing credit agreement, to facilitate the New Sponsors Acquisition. In connection with the New Sponsors
Acquisition, on February 7, 2008, Intelsat Jackson redeemed pursuant to their terms all $260.0 million of its outstanding Floating Rate Senior Notes due 2013 and all $600.0 million of its outstanding Floating Rate Senior Notes due 2015, and on
March 6, 2008, Intelsat, Ltd. redeemed pursuant to their terms all $400.0 million of its outstanding 51/4% Senior Notes due
2008. The New Sponsors Acquisition and the transactions described above are collectively referred to as the New Sponsors Acquisition Transactions.



32



---

##### Table of Contents

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 second quarter of 2008, we completed
each such change of control offer, financing the repurchases through backstop unsecured credit agreement borrowings under the Financing Commitment Letter.

In addition, all outstanding restricted performance shares under the Intelsat Holdings, Ltd. 2005 Share Incentive Plan (the 2005 Share Plan) vested upon consummation of the New Sponsors Acquisition.
Vesting in share-based compensation arrangements (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 New Sponsors Acquisition, each unvested restricted share of Intelsat Holdings was exchanged for approximately four unvested restricted shares of Intelsat Global (exchange shares) and the exchange shares continue to be
classified as a liability of Intelsat Global due to certain repurchase features in the 2005 Share Plan. In addition, the original vesting periods associated with the unvested Intelsat Holdings restricted shares continued. As of March 31, 2009, these
exchange share grants continued to be subject to certain repurchase features and thus continued to be deemed not granted under Statement of Financial Accounting Standards (SFAS) No. 123(R), Share-Based Payment.

In connection with the completion of the New Sponsors Acquisition Transactions, we recorded $62.7 million of transaction costs in our condensed
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 SCAs of Intelsat Holdings.

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 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 purchase accounting adjustments have been pushed down and recorded in our 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 us to make significant estimates and assumptions. 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. While we believe that the estimates and assumptions underlying the valuation methodologies were reasonable, different assumptions could have resulted in different market values. The
purchase price allocation was finalized during the year ended December 31, 2008.

Results of Operations

Combined Three Months Ended March 31, 2008 and the Three Months Ended March 31, 2009

As a result of the consummation of the New Sponsors Acquisition, the financial results for the combined three months ended March 31, 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 March 31, 2008. As such, the reported
results of operations for the combined three months ended March 31, 2008 are not necessarily comparable to the three months ended March 31, 2009, primarily due to transaction costs, higher interest expense resulting from the acquisition
financing and higher depreciation and amortization costs 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.



33



---

##### Table of Contents

For comparative purposes, we combined the periods from January 1, 2008 to January 31, 2008 and
February 1, 2008 to March 31, 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 operations for the three months ended
March 31, 2009 compared to the combined three months ended March 31, 2008. 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                         | 
|                                                                     |  | Period January 1, 2008 toJanuary 31, 2008 |         |   |  |  | Period February 1, 2008 toMarch 31, 2008 |   | Three Months EndedMarch 31, 2008 | 
|                                                                     |  | (in thousands)                            |        
|Revenue:                                                             |  |                                           |         |   |  |  |                                          |   |                                  |  |   |         |  
|Transponder services, satellite-related services and other           |  | $                                         | 71,026  |   |  |  |                                          | $ | 138,624                          |  | $ | 209,650 |  
|Revenue from affiliates                                              |  |                                           | 51,021  |   |  |  |                                          |   | 37,292                           |  |   | 88,313  |  
|                                                                     |  |                                           |         |   |  |  |                                          |   |                                  |  |   |         |  
|Total revenue                                                        |  |                                           | 122,047 |   |  |  |                                          |   | 175,916                          |  |   | 297,963 |  
|                                                                     |  |                                           |         |   |  |  |                                          |   |                                  |  |   |         |  
|Operating expenses:                                                  |  |                                           |         |   |  |  |                                          |   |                                  |  |   |         |  
|Direct costs of revenue (exclusive of depreciation and amortization) |  |                                           | 11,152  |   |  |  |                                          |   | 25,320                           |  |   | 36,472  |  
|Costs from affiliates                                                |  |                                           | 6,858   |   |  |  |                                          |   | 13,682                           |  |   | 20,540  |  
|Selling, general and administrative                                  |  |                                           | 12,117  |   |  |  |                                          |   | 17,461                           |  |   | 29,578  |  
|Depreciation and amortization                                        |  |                                           | 26,851  |   |  |  |                                          |   | 58,288                           |  |   | 85,139  |  
|Transaction costs                                                    |  |                                           | 62,675  |   |  |  |                                          |   |                                 |  |   | 62,675  |  
|Loss on undesignated interest rate swaps                             |  |                                           | 11,431  |   |  |  |                                          |   | 18,811                           |  |   | 30,242  |  
|                                                                     |  |                                           |         |   |  |  |                                          |   |                                  |  |   |         |  
|Total operating expenses                                             |  |                                           | 131,084 |   |  |  |                                          |   | 133,562                          |  |   | 264,646 |  
|                                                                     |  |                                           |         |   |  |  |                                          |   |                                  |  |   |         |  
|Income (loss) from operations                                        |  |                                           | (9,037  | ) |  |  |                                          |   | 42,354                           |  |   | 33,317  |  
|Interest expense, net                                                |  |                                           | 21,224  |   |  |  |                                          |   | 39,255                           |  |   | 60,479  |  
|Other income, net                                                    |  |                                           | 169     |   |  |  |                                          |   | 1,739                            |  |   | 1,908   |  
|                                                                     |  |                                           |         |   |  |  |                                          |   |                                  |  |   |         |  
|Income (loss) before income taxes                                    |  |                                           | (30,092 | ) |  |  |                                          |   | 4,838                            |  |   | (25,254 | )
|Provision for (benefit from) income taxes                            |  |                                           | (10,702 | ) |  |  |                                          |   | 1,556                            |  |   | (9,146  | )
|                                                                     |  |                                           |         |   |  |  |                                          |   |                                  |  |   |         |  
|Net income (loss)                                                    |  | $                                         | (19,390 | ) |  |  |                                          | $ | 3,282                            |  | $ | (16,108 | )
|                                                                     |  |                                           |         |   |  |  |                                          |   |                                  |  |   |         |  



34



---

##### Table of Contents

The following table sets forth our comparative statements of operations for the combined three months
ended March 31, 2008 and the three months ended March 31, 2009, with the increase (decrease) and percentage changes, except those deemed not meaningful (NM), between the periods presented:



|                                                                     |  |                                    |         |   |                                 |   |          |                                                                                      |  |   |                  |   |  |      |  
|-------------------------------------------------------------------- |  | ---------------------------------- | ------- | - | ------------------------------- | - | -------- | ------------------------------------------------------------------------------------ |  | - | ---------------- | - |  | ---- | -
|                                                                     |  |                                    |         |   |                                 |   |          | Three Months EndedMarch 31,
2009Compared to CombinedThree Months EndedMarch 31, 2008 | 
|                                                                     |  | Combined                           |         |   |                                 |   |         
|                                                                     |  | Three MonthsEnded March 31,2008    |         |   | Three MonthsEnded March 31,2009 |   |          | Increase(Decrease)                                                                   |  |   | PercentageChange |  
|                                                                     |  | (in thousands, except percentages) |        
|Revenue                                                              |  |                                    |         |   |                                 |   |          |                                                                                      |  |   |                  |   |  |      |  
|Transponder services, satellite-related services and other           |  | $                                  | 209,650 |   |                                 | $ | 222,443  |                                                                                      |  | $ | 12,793           |   |  | 6    | %
|Revenue from affiliates                                              |  |                                    | 88,313  |   |                                 |   | 61,834   |                                                                                      |  |   | (26,479          | ) |  | (30  | )
|                                                                     |  |                                    |         |   |                                 |   |          |                                                                                      |  |   |                  |   |  |      |  
|Total revenue                                                        |  |                                    | 297,963 |   |                                 |   | 284,277  |                                                                                      |  |   | (13,686          | ) |  | (5   | )
|                                                                     |  |                                    |         |   |                                 |   |          |                                                                                      |  |   |                  |   |  |      |  
|Operating expenses:                                                  |  |                                    |         |   |                                 |   |          |                                                                                      |  |   |                  |   |  |      |  
|Direct costs of revenue (exclusive of depreciation and amortization) |  |                                    | 36,472  |   |                                 |   | 51,036   |                                                                                      |  |   | 14,564           |   |  | 40   |  
|Costs from affiliates                                                |  |                                    | 20,540  |   |                                 |   | 28,584   |                                                                                      |  |   | 8,044            |   |  | 39   |  
|Selling, general and administrative                                  |  |                                    | 29,578  |   |                                 |   | 23,937   |                                                                                      |  |   | (5,641           | ) |  | (19  | )
|Depreciation and amortization                                        |  |                                    | 85,139  |   |                                 |   | 86,818   |                                                                                      |  |   | 1,679            |   |  | 2    |  
|Transaction costs                                                    |  |                                    | 62,675  |   |                                 |   |         |                                                                                      |  |   | (62,675          | ) |  | (100 | )
|Impairment of asset value                                            |  |                                    |        |   |                                 |   | 144,100  |                                                                                      |  |   | 144,100          |   |  | NM   |  
|Loss on undesignated interest rate swaps                             |  |                                    | 30,242  |   |                                 |   | 5,214    |                                                                                      |  |   | (25,028          | ) |  | (83  | )
|                                                                     |  |                                    |         |   |                                 |   |          |                                                                                      |  |   |                  |   |  |      |  
|Total operating expenses                                             |  |                                    | 264,646 |   |                                 |   | 339,689  |                                                                                      |  |   | 75,043           |   |  | 28   |  
|                                                                     |  |                                    |         |   |                                 |   |          |                                                                                      |  |   |                  |   |  |      |  
|Income (loss) from operations                                        |  |                                    | 33,317  |   |                                 |   | (55,412  | )                                                                                    |  |   | (88,729          | ) |  | NM   |  
|Interest expense, net                                                |  |                                    | 60,479  |   |                                 |   | 51,920   |                                                                                      |  |   | (8,559           | ) |  | (14  | )
|Other income, net                                                    |  |                                    | 1,908   |   |                                 |   | 521      |                                                                                      |  |   | (1,387           | ) |  | (73  | )
|                                                                     |  |                                    |         |   |                                 |   |          |                                                                                      |  |   |                  |   |  |      |  
|Loss from operations before income taxes                             |  |                                    | (25,254 | ) |                                 |   | (106,811 | )                                                                                    |  |   | (81,557          | ) |  | NM   |  
|Benefit from income taxes                                            |  |                                    | (9,146  | ) |                                 |   | (39,504  | )                                                                                    |  |   | (30,358          | ) |  | NM   |  
|                                                                     |  |                                    |         |   |                                 |   |          |                                                                                      |  |   |                  |   |  |      |  
|Net loss                                                             |  | $                                  | (16,108 | ) |                                 | $ | (67,307  | )                                                                                    |  | $ | (51,199          | ) |  | NM   | %
|                                                                     |  |                                    |         |   |                                 |   |          |                                                                                      |  |   |                  |   |  |      |  

Income (Loss) from Operations

Our income (loss) from operations decreased by $88.7 million from income of $33.3 million for the combined three months ended March 31, 2008 to a
loss of $55.4 million for the three months ended March 31, 2009. The quarter-over-quarter comparison of our financial results was affected by certain material pre-tax items as discussed below:



| |  |  | a $144.1 million non-cash impairment charge recorded in the first quarter of 2009 related to the impairment of our rights to operate at orbital locations resulting
from an increase in the discount rate used in our valuation process; partially offset by
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $62.7 million in transaction costs incurred in the first quarter of 2008 upon consummation of the New Sponsors Acquisition, with no such costs in the first quarter
of 2009, and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a $25.0 million decrease in loss on our undesignated interest rate swaps. The $5.2 million loss on undesignated interest rate swaps for the three months ended
March 31, 2009 included $10.2 million in net interest expense, representing the difference between the amount of floating rate interest we receive and the amount of fixed rate interest we pay, partially offset by a $5.0 million increase in fair
value as a result of marking-to-market.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



35



---

##### Table of Contents

Revenue

The following table sets forth our comparative revenue by service type for the period January 1, 2008 to January 31, 2008, the period February 1, 2008 to March 31, 2008, the combined three months
ended March 31, 2008, and the three months ended March 31, 2009 with the increase (decrease) and percentage changes, except those deemed not meaningful, between the combined three months ended March 31, 2008 and the three months ended
March 31, 2009:



|                                    |  |                                         |         |  |  |                                        |   |                                |  |                                 |         |                    |   |         |                  |   |         |   |  |     |   
|----------------------------------- |  | --------------------------------------- | ------- |  |  | -------------------------------------- | - | ------------------------------ |  | ------------------------------- | ------- | ------------------ | - | ------- | ---------------- | - | ------- | - |  | --- | --
|                                    |  | Predecessor Entity                      |         |  |  | Successor Entity                       |   | Combined                       |  | Successor Entity                |         |                    |   |         |                  |  
|                                    |  | PeriodJanuary 1, 2008 toJanuary 31,2008 |         |  |  | PeriodFebruary 1, 2008 toMarch 31,2008 |   | Three MonthsEndedMarch 31,2008 |  | Three MonthsEndedMarch 31, 2009 |         | Increase(Decrease) |   |         | PercentageChange |  
|Transponder services                |  | $                                       | 64,406  |  |  |                                        | $ | 123,652                        |  | $                               | 188,058 |                    | $ | 177,879 |                  | $ | (10,179 | ) |  | (5  | )%
|Managed services                    |  |                                         | 4,437   |  |  |                                        |   | 8,916                          |  |                                 | 13,353  |                    |   | 15,010  |                  |   | 1,657   |   |  | 12  |   
|Mobile satellite services and other |  |                                         | 2,183   |  |  |                                        |   | 6,056                          |  |                                 | 8,239   |                    |   | 29,554  |                  |   | 21,315  |   |  | NM  |   
|                                    |  |                                         |         |  |  |                                        |   |                                |  |                                 |         |                    |   |         |                  |   |         |   |  |     |   
|Subtotal                            |  |                                         | 71,026  |  |  |                                        |   | 138,624                        |  |                                 | 209,650 |                    |   | 222,443 |                  |   | 12,793  |   |  | 6   |   
|Revenue from affiliates             |  |                                         | 51,021  |  |  |                                        |   | 37,292                         |  |                                 | 88,313  |                    |   | 61,834  |                  |   | (26,479 | ) |  | (30 | ) 
|                                    |  |                                         |         |  |  |                                        |   |                                |  |                                 |         |                    |   |         |                  |   |         |   |  |     |   
|Total                               |  | $                                       | 122,047 |  |  |                                        | $ | 175,916                        |  | $                               | 297,963 |                    | $ | 284,277 |                  | $ | (13,686 | ) |  | (5  | )%
|                                    |  |                                         |         |  |  |                                        |   |                                |  |                                 |         |                    |   |         |                  |   |         |   |  |     |   

Revenue from external customers for the three months ended March 31, 2009 increased by $12.8
million, or 6%, as compared to the combined three months ended March 31, 2008. Our revenue increased primarily due to new business, strong renewals, expansion of existing contracts and improved contract terms in both managed services and mobile
satellite services and other. By service type, our revenue increased or decreased due to the following:



| |  |  | Transponder servicesan aggregate decrease of $10.2 million due to a decrease in revenue from media customers of $14.9 million, partially offset by an
increase of $4.7 million in revenue from network services customers, due primarily to new services and renewals for customers in the Latin America and Caribbean and the North America regions.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Managed servicesan aggregate increase of $1.7 million primarily due to an increase in revenue from managed video solutions of $1.3 million, primarily
in the North America and the Africa and Middle East regions, an increase in revenue from network services customers of $1.6 million resulting largely from new business and service expansion in trunking and private line solutions and GXS broadband
solutions in the North America and the Africa and Middle East regions, partially offset by a $0.8 million decrease in revenue from occasional video services for our media customers, primarily in the North America and the Latin America and Caribbean
regions, and a $0.5 million decrease in revenue from managed network solutions services for customers in the North America region.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Mobile satellite services and otheran aggregate increase of $21.3 million largely due to revenues from professional technical services performed for
satellite operators and other customers of our satellite-related services business, including the completion of a re-sale of a launch vehicle during the first quarter of 2009.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Revenue from affiliates for the three months ended March 31, 2009 decreased by $26.5 million, or 30% as compared to the combined three months ended
March 31, 2008. This decrease was due to revenue related to intercompany administrative, engineering and sales-related services provided by Intelsat Corp and its subsidiaries to other subsidiaries of Intelsat, Ltd. pursuant to the Master
Intercompany Services Agreement (MISA), which was entered into in connection with the Intelsat Acquisition Transactions. The revenue earned from the MISA in the combined three months ended March 31, 2008 was significantly higher
than in other periods due to the



36



---

##### Table of Contents

increased costs incurred with the sale or cancellation of restricted shares and SCAs in connection with the New Sponsors Acquisition Transactions during the
combined three months ended March 31, 2008.

Operating Expenses

Direct Costs of Revenue (Exclusive of Depreciation and Amortization)

Direct costs of revenue
increased by $14.6 million, or 40%, to $51.0 million for the three months ended March 31, 2009 as compared to the combined three months ended March 31, 2008. The increase was primarily due to an increase of $15.1 million in cost of sales
related to increased revenues for our satellite-related services business, including the completion of a re-sale of a launch vehicle.

Costs from
Affiliates

Costs from affiliates increased by $8.0 million, or 39%, to $28.6 million for the three months ended March 31, 2009 as
compared to the combined three months ended March 31, 2008. This increase was due to costs recorded during the three months ended March 31, 2009 primarily for capacity purchased by Intelsat Corp and its subsidiaries on satellites owned by
other subsidiaries of Intelsat Holdings.

Selling, General and Administrative

Selling, general and administrative expenses decreased by $5.6 million, or 19%, to $23.9 million for the three months ended March 31, 2009 as
compared to the combined three months ended March 31, 2008. The decrease was primarily due to:



| |  |  | a decrease in bad debt expense of $4.1 million due to improved collections during the first quarter of 2009; and
| | - |  | ----------------------------------------------------------------------------------------------------------------



| |  |  | a decrease in professional fees of $2.1 million as a result of higher fees incurred in the first quarter of 2008 related to the New Sponsors Acquisition.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------

Depreciation and Amortization

Depreciation and amortization expense increased by $1.7 million, or 2%, to $86.8 million for the three months ended March 31, 2009 as compared to the combined three months ended March 31, 2008. The
increase was primarily due to:



| |  |  | an increase of $3.2 million in depreciation expense resulting from the impact of a satellite placed into service during the second quarter of 2008;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | an increase of $1.1 million in depreciation and amortization expense primarily attributable to the write-up of our depreciable assets and amortizable assets to fair
value upon the closing of the New Sponsors Acquisition; partially offset by
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a net decrease of $2.7 million in depreciation expense due to changes in estimated useful lives and certain satellites, ground and other assets becoming fully
depreciated in 2009.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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. We also held interest rate
swaps with an aggregate notional amount of $1.9 billion to economically hedge the variability in cash flow on a portion of the floating-rate term loans under our senior secured credit facilities. The swaps have not been designated as hedges for
accounting purposes as discussed in Loss from Operations above. Interest expense, net decreased by $8.6 million, or 14%, to $51.9 million for the three months ended March 31, 2009 as compared to $60.5 million



37



---

##### Table of Contents

for the combined three months ended March 31, 2008. The decrease in interest expense, net was principally due to the following:



| |  |  | a decrease of $10.8 million due to lower interest rates on our variable rate debt in 2009 as compared to the first quarter of 2008; partially offset by
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a decrease of $3.1 million in capitalized interest expense.
| | - |  | -----------------------------------------------------------

The non-cash portion of total interest expense, net was $2.8 million for the three months ended March 31, 2009 which included $2.4 million related to the amortization of discounts associated with a portion of our
debt and the amortization of debt issuance costs.

Other Income, Net

Other income, net was $0.5 million for the three months ended March 31, 2009 as compared to $1.9 million for the combined three months ended
March 31, 2008. The decrease of $1.4 million was primarily related to a $1.0 million increase in exchange rate losses, primarily due to the U.S. dollar strengthening against the Brazilian real, which impacts our service contracts with
our Brazilian customers, and a $0.5 million decrease in rental income.

Benefit from Income Taxes

Our benefit from income taxes was $9.1 million and $39.5 million for the combined three months ended March 31, 2008 and the three months ended
March 31, 2009, respectively. The increase was principally due to a higher pre-tax loss during the three months ended March 31, 2009.

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 loss to EBITDA for the combined three months ended
March 31, 2008 and the three months ended March 31, 2009 is as follows:



|                              |  |                                 |         |   |                                 |   |         |  
|----------------------------- |  | ------------------------------- | ------- | - | ------------------------------- | - | ------- | -
|                              |  | Combined                        |         |   | Successor Entity                |  
|                              |  | Three Months EndedMarch 31,2008 |         |   | Three Months EndedMarch 31,2009 |  
|                              |  | (in thousands)                  |        
|Net loss                      |  | $                               | (16,108 | ) |                                 | $ | (67,307 | )
|Add:                          |  |                                 |         |   |                                 |   |         |  
|Interest expense, net         |  |                                 | 60,479  |   |                                 |   | 51,920  |  
|Benefit from income taxes     |  |                                 | (9,146  | ) |                                 |   | (39,504 | )
|Depreciation and amortization |  |                                 | 85,139  |   |                                 |   | 86,818  |  
|                              |  |                                 |         |   |                                 |   |         |  
|EBITDA                        |  | $                               | 120,364 |   |                                 | $ | 31,927  |  
|                              |  |                                 |         |   |                                 |   |         |  



38



---

##### Table of Contents

Liquidity and Capital Resources

Cash Flow Items



|                                          |  |                                         |         |   |  |  |                                        |   |         |                                 |  |   |                                 |   |  |   |         |  
|----------------------------------------- |  | --------------------------------------- | ------- | - |  |  | -------------------------------------- | - | ------- | ------------------------------- |  | - | ------------------------------- | - |  | - | ------- | -
|                                          |  | Predecessor Entity                      |         |   |  |  | Successor Entity                       |   |         | Combined                        |  |   | Successor Entity                |  
|                                          |  | Period January 1,2008 toJanuary 31,2008 |         |   |  |  | Period February 1,2008 toMarch 31,2008 |   |         | Three Months EndedMarch 31,2008 |  |   | Three Months EndedMarch 31,2009 |  
|                                          |  | (in thousands)                          |        
|Net cash provided by operating activities |  | $                                       | 58,000  |   |  |  |                                        | $ | 43,849  |                                 |  | $ | 101,849                         |   |  | $ | 78,621  |  
|Net cash used in investing activities     |  |                                         | (14,484 | ) |  |  |                                        |   | (26,289 | )                               |  |   | (40,773                         | ) |  |   | (21,308 | )
|Net cash used in financing activities     |  |                                         | (14,231 | ) |  |  |                                        |   | (12,064 | )                               |  |   | (26,295                         | ) |  |   | (26,120 | )
|Net change in cash and cash equivalents   |  |                                         | 29,348  |   |  |  |                                        |   | 4,747   |                                 |  |   | 34,095                          |   |  |   | 30,966  |  

Net Cash Provided by Operating Activities

Net cash provided by operating activities of $78.6 million for the three months ended March 31, 2009 reflected a decrease of $23.2 million as
compared to the combined three months ended March 31, 2008. The decreased cash flows from operating activities primarily resulted from a decrease in net income excluding non-cash items, a decrease in deferred revenue due to the recognition of
revenue from the completion of the re-sale of a launch vehicle during the first quarter of 2009, partially offset by an increase in cash related to receivables from our affiliates in the first quarter of 2009 as compared to the first quarter of
2008.

Net Cash Used in Investing Activities

Net cash used in investing activities decreased by $19.5 million to $21.3 million for the three months ended March 31, 2009 as compared to the combined three months ended March 31, 2008. This decrease was primarily due to lower
capital expenditures of $20.5 million associated with the timing of expenditures related to satellites under construction during the first quarter of 2009 as compared to the first quarter of 2008.

Net Cash Used in Financing Activities

Net cash used
in financing activities declined by $0.2 million to $26.1 million for the three months ended March 31, 2009 as compared to the combined three months ended March 31, 2008. Financing activities in the first quarter of 2008 included the
refinancing of $150.0 million of debt in connection with the New Sponsors Acquisition Transactions, repayment of capital expenditure funding by a customer of $9.4 million and repayment of other long-term debt of approximately $13.0 million. During
the first quarter of 2009, our repayments on other long-term debt were $22.3 million.

Long-Term Debt

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

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 $15.1 million to the carrying value of the debt. This net 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.



39



---

##### Table of Contents

Intelsat Corp Senior Secured Credit Facility

As of March 31, 2009, we had a revolving credit facility and certain term loans outstanding under the Intelsat Corporation Amended and Restated
Credit Agreement (Intelsat Corp Amended and Restated Credit Agreement), which consisted of a $355.9 million Tranche A-3 Term loan with a six-year maturity, a $1.8 billion Tranche B-2 Term Loan facility with a seven and one-half year
maturity, and a $175.0 million revolving credit facility with a six-year maturity. Up to $150.0 million of the revolving credit facility is available for issuance of letters of credit. Additionally, up to $35.0 million of the revolving credit
facility is available for swingline loans.

We are required to pay a commitment fee for the unused commitments under the revolving credit
facility, if any, at a rate per annum of 0.375%. Both the face amount of any outstanding letters of credit and any swingline loans reduce availability under the revolving credit facility on a dollar for dollar basis. Obligations under the Intelsat
Corp Amended and Restated Credit Agreement continue to be guaranteed by certain of our subsidiaries and are secured by a perfected first priority security interest to the extent legally permissible in substantially all of the borrowers and the
guarantors tangible and intangible assets, with certain agreed exceptions.

On January 25, 2008, we entered into Amendment
No. 2 to 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 (ABR) loans that are term loans to a rate of 1.5% per annum, (ii) on London Interbank Offered Rate
(LIBOR) loans that are term loans to a rate of 2.5% per annum, (iii) on ABR loans that are revolving credit loans or swingline loans to a rate of between 1.5% and 1.875%, and (iv) on LIBOR loans that are revolving credit
loans or swingline loans to a rate of between 2.5% 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.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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 Loan.

In September 2008, we borrowed $66.1 million under the revolver portion of our senior
secured credit facilities. One of the lenders (the Defaulting Lender), representing approximately 12% of the aggregate lender commitments under our revolving credit facilities, equivalent to approximately $20.8 million of the
availability as of March 31, 2009, did not provide any funds in response to our September 2008 borrowing request. We repaid the amounts outstanding under the revolver portion of our senior secured credit facilities in full on December 29,
2008.

No amounts were outstanding under the revolving credit facility as of March 31, 2009; however, $2.1 million in letters of
credit were issued and outstanding under the facility. The borrowing availability under the revolving credit facility was $152.2 million at such date, assuming that the Defaulting Lender would not provide any funds in response to a borrowing
request.



40



---

##### Table of Contents

New Sponsors Acquisition Financing

Credit Facility Amendments

In connection with the New Sponsors Acquisition, we entered into an
amendment to our existing credit agreement. SeeIntelsat Corp Senior Secured Credit Facility above.

Debt Repayment

On January 15, 2008, we repaid at maturity our $150.0 million 63/8% Senior Notes due 2008 using funds borrowed under the revolving credit facility portion of our senior secured credit facilities.
On February 4, 2008, we used the proceeds of our incremental Tranche B-2 Term Loan and cash on hand to repay this $150.0 million revolver borrowing.

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 Intelsat Corp Amended and Restated Credit Agreement, 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 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.



41



---

##### Table of Contents

A reconciliation of net cash provided by operating activities to net loss to EBITDA to Intelsat Corp
Adjusted EBITDA is as follows:



|                                                                                    |  |                                 |         |   |                                 |   |          |  
|----------------------------------------------------------------------------------- |  | ------------------------------- | ------- | - | ------------------------------- | - | -------- | -
|                                                                                    |  | Combined (1)                    |         |   | Successor Entity                |  
|                                                                                    |  | Three MonthsEnded March 31,2008 |         |   | Three MonthsEnded March 31,2009 |  
|                                                                                    |  | (in thousands)                  |        
|Reconciliation of net cash provided by operating activities to net loss:            |  |                                 |         |   |                                 |   |          |  
|Net cash provided by operating activities                                           |  | $                               | 101,849 |   |                                 | $ | 78,621   |  
|Depreciation and amortization                                                       |  |                                 | (85,139 | ) |                                 |   | (86,818  | )
|Impairment of asset value                                                           |  |                                 |        |   |                                 |   | (144,100 | )
|Provision for doubtful accounts                                                     |  |                                 | (4,342  | ) |                                 |   | (279     | )
|Foreign currency transaction loss                                                   |  |                                 | (686    | ) |                                 |   | (227     | )
|Deferred income taxes                                                               |  |                                 | 27,756  |   |                                 |   | 52,773   |  
|Gain on disposal of assets                                                          |  |                                 |        |   |                                 |   | 41       |  
|Share-based compensation expense                                                    |  |                                 | (62,113 | ) |                                 |   | (451     | )
|Amortization of discount and issuance costs                                         |  |                                 | (1,472  | ) |                                 |   | (2,795   | )
|Gain (loss) on undesignated interest rate swaps                                     |  |                                 | (30,856 | ) |                                 |   | 4,968    |  
|Other non-cash items                                                                |  |                                 | (151    | ) |                                 |   | 159      |  
|Changes in operating assets and liabilities, net of acquired assets and liabilities |  |                                 | 39,046  |   |                                 |   | 30,801   |  
|                                                                                    |  |                                 |         |   |                                 |   |          |  
|Intelsat Corp net loss:                                                             |  |                                 | (16,108 | ) |                                 |   | (67,307  | )
|                                                                                    |  |                                 |         |   |                                 |   |          |  
|Add:                                                                                |  |                                 |         |   |                                 |   |          |  
|Interest expense, net                                                               |  |                                 | 60,479  |   |                                 |   | 51,920   |  
|Benefit from income taxes                                                           |  |                                 | (9,146  | ) |                                 |   | (39,504  | )
|Depreciation and amortization                                                       |  |                                 | 85,139  |   |                                 |   | 86,818   |  
|                                                                                    |  |                                 |         |   |                                 |   |          |  
|EBITDA                                                                              |  |                                 | 120,364 |   |                                 |   | 31,927   |  
|                                                                                    |  |                                 |         |   |                                 |   |          |  
|Reconciliation of EBITDA to Intelsat Corp Adjusted EBITDA:                          |  |                                 |         |   |                                 |   |          |  
|                                                                                    |  |                                
|Add:                                                                                |  |                                 |         |   |                                 |   |          |  
|Transaction costs (2)                                                               |  |                                 | 62,675  |   |                                 |   |         |  
|Impairment of asset value (3)                                                       |  |                                 |        |   |                                 |   | 144,100  |  
|Loss on undesignated interest rate swaps (4)                                        |  |                                 | 30,242  |   |                                 |   | 5,214    |  
|Non-recurring and other non-cash items (5)                                          |  |                                 | 3,160   |   |                                 |   | 4,351    |  
|                                                                                    |  |                                 |         |   |                                 |   |          |  
|Intelsat Corp Adjusted EBITDA                                                       |  | $                               | 216,441 |   |                                 | $ | 185,592  |  
|                                                                                    |  |                                 |         |   |                                 |   |          |  



|(1) | As a result of the consummation of the New Sponsors Acquisition, the financial results for the three months ended March 31, 2008 have been presented separately in our condensed
consolidated statements of operations 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 March 31, 2008. For
comparative purposes, we combined the periods from January 1, 2008 to January 31, 2008 and February 1, 2008 to March 31, 2008, as we believe this combination is useful to provide the reader a more accurate comparison. 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.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Reflects transaction costs related to the New Sponsors Acquisition Transactions.
|--- | --------------------------------------------------------------------------------

|(3) | Represents the non-cash impairment charge recorded to write-down our intangible assets determined to have indefinite useful lives in accordance with SFAS No. 142, Goodwill
and Other Intangible Assets.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Represents the changes in the fair value of the undesignated interest rate swaps as well as the difference between the amount of floating rate interest we receive and the amount of
fixed rate interest we pay, which are recognized in operating income.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Reflects certain non-recurring gains and losses, including costs incurred in connection with the New Sponsors Acquisition and non-cash income related to the recognition of deferred
revenue on a straight-line basis of certain prepaid capacity contracts, which are excluded from Intelsat Corp Adjusted EBITDA by definition.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



42



---

##### Table of Contents

Funding Sources and Uses

We are a highly leveraged company and have incurred significant additional debt over the last three years, which has resulted in a large increase in our obligations related to debt service, including increased
interest expense. We currently expect to use cash on hand, cash flows from operations and availability under our senior secured credit facilities to fund our most significant cash outlays, including debt service requirements and capital
expenditures, in the next twelve months.

No amounts were outstanding under our revolving credit facility as of March 31, 2009;
however, we had aggregate outstanding letters of credit of $2.1 million outstanding under the revolver portion of our senior secured credit facilities. The remaining availability under our revolving senior secured credit facility at March 31,
2009 was $152.2 million (net of standby letters of credit) assuming the Defaulting Lender would not provide any funds in response to a borrowing request, as described above. 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., with 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 senior secured credit facilities.

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 as of March 31, 2009
related to contracts that either were non-cancelable or had substantial termination penalties. Our backlog also includes our pro rata share of backlog of our joint venture investments. Our backlog was approximately $4.5 billion as of
December 31, 2008 and March 31, 2009. This backlog reduces the volatility of our net cash provided by operating activities more than would be typical for a company outside our industry.

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 three months ended March 31, 2009 were $16.7 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. We have one satellite currently under construction with the launch planned in 2009.

We expect our 2009 total capital expenditures to range from approximately $215 million to $235 million. We intend to fund our capital expenditure
requirements through cash on hand, cash provided from operating activities and, if necessary, intercompany borrowings and borrowings under the revolving facilities of our senior secured credit facilities.



43



---

##### Table of Contents

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 joint satellite investment with JSAT International, Inc. to build and launch a Ku-band
satellite (Horizons-2). The Horizons-2 satellite was launched in December 2007 and 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 $160.8 million as of March 31, 2009, of which each of the joint venture partners is
required to fund their 50% share beginning in March 2009.

In connection with our investment in Horizons-2, we entered into a capital
contribution and subscription agreement in August 2005, which requires us to fund our 50% share of the amounts due under Horizons-2s loan agreement with a third-party lender. Pursuant to this agreement, we made contributions of $6.1 million in
each of March 2008 and March 2009. We have entered into a security and pledge agreement with the third-party lender and, pursuant to this agreement, granted a security interest in our contribution obligation to the lender. Therefore, we have
recorded this obligation as an indirect guarantee in accordance with 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. We have recorded a liability of $12.2 million within accrued liabilities as of December 31, 2008 and March 31, 2009, and a liability of $61.0 million and $54.9 million
within other long-term liabilities as of December 31, 2008 and March 31, 2009, respectively, in the accompanying condensed consolidated balance sheets.

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 April 2009, the FASB issued FASB Staff Position (FSP) No. FAS 157-4, Determining Fair Value When the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and Identifying Transactions That
Are Not Orderly(FSP No. FAS 157-4). FSP No. FAS 157-4 provides additional guidance for estimating fair value in accordance with Statement of Financial Accounting Standards (SFAS) No. 157, Fair Value Measurements(SFAS No. 157), when the volume and level of activity for the asset or liability have significantly decreased, there is no active market or where the price inputs being used represent distressed sales. It reaffirms what SFAS
No. 157 states as the objective of fair value measurement which is to reflect how much an asset would be sold for in an orderly transaction, as opposed to a distressed or forced transaction at the date of the financial statements under current
market conditions. Specifically, FSP No. FAS 157-4 reaffirms the need to use judgment to ascertain if a formerly active market has become inactive and in determining fair values when markets have become inactive. Additionally, FSP No. FAS 157-4
requires enhanced disclosures. FSP No. FAS 157-4 is effective for interim and annual reporting periods ending after June 15, 2009 and shall be applied prospectively. We are currently evaluating the requirements of FSP No. FAS 157-4 and the
impact, if any, on our consolidated financial statements.

In April 2009, the FASB issued FSP No. FAS 107-1 and APB 28-1, Interim
Disclosures about Fair Value of Financial Instruments(FSP No. FAS 107-1 and APB 28-1). FSP No. FAS 107-1 and APB 28-1 requires issuers to disclose on a quarterly basis qualitative and quantitative information about fair value
estimates for all financial instruments not measured or reflected on the balance sheet at fair value. Previously, the disclosure requirement was limited to an annual basis. FSP No. FAS 107-1 and APB 28-1 will be effective for interim and annual
reporting periods ending after June 15, 2009 with early adoption permitted for periods ending after March 15, 2009. We plan to adopt FSP No. FAS 107-1 and APB 28-1 and provide the additional disclosure requirements during the second
quarter of 2009.



44



---

##### Table of Contents

In December 2008, the FASB issued FSP No. FAS 132(R)-1, Employers Disclosures about
Postretirement Benefit Plan Assets(FSP No. FAS 132(R)-1). FSP No. FAS 132(R)-1 provides additional disclosure requirements for the plan assets of a defined benefit pension or other postretirement plan. FSP No. FAS 132(R)-1 requires
employers of public and nonpublic entities to disclose additional information detailing how investment allocation decisions are made, the major categories of plan assets including concentration of risk and fair-value measurements, and the fair value
techniques used to measure the plan assets. The disclosure requirements are effective for years ending after December 15, 2009. We plan to adopt FSP No. FAS 132(R)-1 and provide the additional disclosure requirements in our Annual Report on
Form 10-K for the year ending December 31, 2009.



|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. In addition, with respect to our interest rate swaps, we are exposed to counterparty credit risk, which we seek to minimize through credit support agreements and the review and monitoring of all counterparties. There have
been no material changes to our market risk sensitive instruments and positions as discussed in our Annual Report on Form 10-K for the year ended December 31, 2008.



|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 (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 officer and our principal 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 March 31, 2009. Based upon that evaluation, our principal executive and financial officer concluded that our
disclosure controls and procedures were effective as of March 31, 2009.

Changes in Internal Control over Financial Reporting

No changes occurred in our internal control over financial reporting during the three months ended March 31, 2009 that have
materially affected, or are reasonably likely to materially affect, internal control over financial reporting.



45



---

##### Table of Contents

PART II. OTHER INFORMATION



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

We are subject to litigation in
the ordinary 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, 2008.



|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.



46



---

##### Table of Contents

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



|            |  |                                                                                                                             
|----------- |  | ----------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Document Description                                                                                                        
|            | 
|31.1        |  | Certification of the Chief Executive Officer pursuant to Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended.*
|            | 
|31.2        |  | Certification of the Chief Financial Officer pursuant to Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended.*
|            | 
|32.1        |  | Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350.*                                           
|            | 
|32.2        |  | Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350.*                                           



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



47



---

##### 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: May 13, 2009 |  |  |  | By                   |  | /s/ DAVID MCGLADE                   
|                   |  |  |  |                      |  | David McGladeChief Executive Officer



48