UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

---

FORM 10-Q

|ý                                                             | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 
|------------------------------------------------------------- | ----------------------------------------------------------------------------------------
|For the Quarterly Period Ended March 31, 2006                
|OR                                                           
|o                                                             | 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 001-32456

---

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

|Delaware(State or other jurisdiction
of incorporation or organization)        |  | 20-1728720(I.R.S. Employer Identification No.)
|----------------------------------------------------------------------------- |  | ----------------------------------------------
|20 Westport Road, Wilton, Connecticut(Address of principal executive offices) |  | 06897(Zip Code)                               
|(203) 210-8000(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 ý No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
"accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. (Check one):

|Large accelerated filer o |  | Accelerated filer o |  | Non-accelerated filer ý
|------------------------- |  | ------------------- |  | -----------------------

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

As of May 8, 2006, there were 122,598,093 outstanding shares of the registrant's common stock, par value $0.01 per share.



---





PANAMSAT HOLDING CORPORATION    INDEX

|Part I    |  |          |  | FINANCIAL INFORMATION                                                                                                          |  |   
|--------- |  | -------- |  | ------------------------------------------------------------------------------------------------------------------------------ |  | --
|          |  | Item 1.  |  | Condensed Consolidated Financial Statements (Unaudited)                                                                        |  | 5 
|          |  |          |  | Condensed Consolidated Statements of Operations
Three months ended March 31, 2005 and 2006                                     |  | 5 
|          |  |          |  | Condensed Consolidated Balance Sheets
December 31, 2005 and March 31, 2006                                                     |  | 6 
|          |  |          |  | Condensed Consolidated Statement of Changes in Stockholders' Equity and
Comprehensive Income
Three months ended March 31, 2006 |  | 7 
|          |  |          |  | Condensed Consolidated Statements of Cash Flows
Three months ended March 31, 2005 and 2006                                     |  | 8 
|          |  |          |  | Notes to Unaudited Condensed Consolidated Financial Statements                                                                 |  | 9 
|          |  | Item 2.  |  | Management's Discussion and Analysis of Financial Condition and Results of Operations                                          |  | 30
|          |  | Item 3.  |  | Quantitative and Qualitative Disclosures About Market Risk                                                                     |  | 57
|          |  | Item 4.  |  | Controls and Procedures                                                                                                        |  | 57
|Part II   |  |          |  | OTHER INFORMATION                                                                                                              |  |   
|          |  | Item 1.  |  | Legal Proceedings                                                                                                              |  | 58
|          |  | Item 1A. |  | Risk Factors                                                                                                                   |  | 58
|          |  | Item 2.  |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                    |  | 58
|          |  | Item 3.  |  | Defaults Upon Senior Securities                                                                                                |  | 58
|          |  | Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                                            |  | 58
|          |  | Item 5.  |  | Other Information                                                                                                              |  | 58
|          |  | Item 6.  |  | Exhibits                                                                                                                       |  | 59
|Signature |  | 60      

2

---





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

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

This Quarterly Report on Form 10-Q contains certain forward-looking statements, including, without limitation, statements concerning the
conditions in our industry, our operations, our economic performance and financial condition, including, in particular, statements relating to our business and growth strategy and service development
efforts. The Private Securities Litigation Reform Act of 1995 provides a "safe harbor" for certain forward-looking statements so long as such information is identified as forward-looking and is
accompanied by meaningful cautionary statements identifying important factors that could cause actual results to differ materially from those projected in the information. When used in this Quarterly
Report on Form 10-Q, the words "may", "might", "should", "estimate", "project", "plan", "anticipate", "expect", "intend", "outlook", "believe" and other similar expressions are
intended to identify forward-looking statements and information. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their dates. These
forward-looking statements are based on estimates and assumptions by our management that, although we believe to be reasonable, are inherently uncertain and subject to a number of risks and
uncertainties. These risks and uncertainties include, without limitation, those identified in "Item 1A. Risk Factors" and "Item 7. Management's Discussion and Analysis of Financial Condition and
Results of Operations" under the caption "Market Risks" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2005. Reference is also made to such other
risks and uncertainties detailed from time to time in our filings with the Securities and Exchange Commission ("SEC").

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



3

---





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

WEB SITE ACCESS TO COMPANY'S REPORTS

Our Internet Web site address iswww.panamsat.com. Our annual reports on Form 10-K, quarterly
reports on Form 10-Q, current reports on Form 8-K, and amendments to those reports filed or furnished pursuant to section 13(a) or 15(d) of the Exchange Act are
available free of charge through our Web site as soon as reasonably practicable after they are electronically filed with, or furnished to, the SEC. Our Corporate Governance Guidelines, Board of
Directors committee charters (including the charters of the Audit Committee, Compensation Committee, and Nominating and Corporate Governance Committee) and code of ethics are available
at that same location on our Web site. Information on our Web site, however, is not a part of this quarterly report on Form 10-Q.

4

---





PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS.

PANAMSAT HOLDING CORPORATION        CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)  FOR THE THREE MONTHS ENDED MARCH 31, 2005 AND 2006        (IN THOUSANDS, EXCEPT SHARE DATA)

|                                                                    |                                    | March 31,
2005 |         | March 31,
2006 |  
|------------------------------------------------------------------- | ---------------------------------- | -------------- | ------- | -------------- | -
|REVENUES:                                                           |                                    |                |         |                |  
|Operating leases, satellite services and other                      |                                    | $              | 205,201 |                | $
|Outright sales and sales-type leases                                |                                    |                | 3,607   |                |  
|                                                                    |                                    |                |         |                |  
|                                                                    | Total revenues                     |                |         | 208,808        |  
|                                                                    |                                    |                |         |                |  
|OPERATING COSTS AND EXPENSES:                                       |                                    |                |         |                |  
|Cost of outright sales and sales-type leases                        |                                    |                | (2,853  | )              |  
|Depreciation and amortization                                       |                                    |                | 69,765  |                |  
|Direct operating costs (exclusive of depreciation and amortization) |                                    |                | 34,947  |                |  
|Selling, general and administrative expenses                        |                                    |                | 18,754  |                |  
|Sponsor management fees                                             |                                    |                | 10,444  |                |  
|Facilities restructuring and severance costs                        |                                    |                | 3,349   |                |  
|Loss on termination of sales-type lease                             |                                    |                | 2,307   |                |  
|Gain on undesignated interest rate swap                             |                                    |                |        |                |  
|                                                                    |                                    |                |         |                |  
|                                                                    | Total operating costs and expenses |                |         | 136,713        |  
|                                                                    |                                    |                |         |                |  
|INCOME FROM OPERATIONS                                              |                                    |                | 72,095  |                |  
|INTEREST EXPENSENet                                                |                                    |                | 75,526  |                |  
|                                                                    |                                    |                |         |                |  
|INCOME (LOSS) BEFORE INCOME TAXES                                   |                                    |                | (3,431  | )              |  
|INCOME TAX EXPENSE (BENEFIT)                                        |                                    |                | (4,532  | )              |  
|                                                                    |                                    |                |         |                |  
|NET INCOME                                                          |                                    | $              | 1,101   |                | $
|                                                                    |                                    |                |         |                |  
|NET INCOME PER SHAREBasic                                          |                                    | $              | 0.01    |                | $
|                                                                    |                                    |                |         |                |  
|NET INCOME PER SHAREDiluted                                        |                                    | $              | 0.01    |                | $
|                                                                    |                                    |                |         |                |  

See
notes to unaudited condensed consolidated financial statements.

5

---





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

|                                                                                                                 |                                                                                                                                                                                                              | December 31,
2005                          |           | March 31,
2006 |          
|---------------------------------------------------------------------------------------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | ------------------------------------------ | --------- | -------------- | ---------
|ASSETS                                                                                                           |                                                                                                                                                                                                              |                                            |           |                |          
|CURRENT ASSETS:                                                                                                  |                                                                                                                                                                                                              |                                            |           |                |          
|                                                                                                                 | Cash and cash equivalents                                                                                                                                                                                    |                                            | $         | 126,307        |          
|                                                                                                                 | Accounts receivablenet                                                                                                                                                                                      |                                            |           | 66,418         |          
|                                                                                                                 | Net investment in sales-type leases                                                                                                                                                                          |                                            |           | 12,260         |          
|                                                                                                                 | Prepaid expenses and other (principally prepaid insurance)                                                                                                                                                   |                                            |           | 20,306         |          
|                                                                                                                 | Deferred income taxes                                                                                                                                                                                        |                                            |           | 16,711         |          
|                                                                                                                 |                                                                                                                                                                                                              |                                            |           |                |          
|                                                                                                                 |                                                                                                                                                                                                              | Total current assets                       |           |                | 242,002  
|SATELLITES AND OTHER PROPERTY AND EQUIPMENTNet                                                                  |                                                                                                                                                                                                              |                                            | 1,949,560 |                |          
|NET INVESTMENT IN SALES-TYPE LEASES                                                                              |                                                                                                                                                                                                              |                                            | 64,913    |                |          
|GOODWILL                                                                                                         |                                                                                                                                                                                                              |                                            | 2,244,131 |                |          
|DEFERRED CHARGES AND OTHER ASSETSNet                                                                            |                                                                                                                                                                                                              |                                            | 333,942   |                |          
|                                                                                                                 |                                                                                                                                                                                                              |                                            |           |                |          
|                                                                                                                 |                                                                                                                                                                                                              | TOTAL ASSETS                               |           | $              | 4,834,548
|                                                                                                                 |                                                                                                                                                                                                              |                                            |           |                |          
|LIABILITIES AND STOCKHOLDERS' EQUITY                                                                             |                                                                                                                                                                                                              |                                            |           |                |          
|CURRENT LIABILITIES:                                                                                             |                                                                                                                                                                                                              |                                            |           |                |          
|                                                                                                                 | Accounts payable and accrued liabilities                                                                                                                                                                     |                                            | $         | 88,349         |          
|                                                                                                                 | Current portion of long-term debt                                                                                                                                                                            |                                            |           | 16,600         |          
|                                                                                                                 | Current portion of satellite incentive obligations                                                                                                                                                           |                                            |           | 13,240         |          
|                                                                                                                 | Accrued interest payable                                                                                                                                                                                     |                                            |           | 37,103         |          
|                                                                                                                 | Dividends payable                                                                                                                                                                                            |                                            |           | 47,507         |          
|                                                                                                                 | Deferred gains and revenues                                                                                                                                                                                  |                                            |           | 24,514         |          
|                                                                                                                 |                                                                                                                                                                                                              |                                            |           |                |          
|                                                                                                                 |                                                                                                                                                                                                              | Total current liabilities                  |           |                | 227,313  
|LONG-TERM DEBT                                                                                                   |                                                                                                                                                                                                              |                                            | 3,197,695 |                |          
|DEFERRED INCOME TAXES                                                                                            |                                                                                                                                                                                                              |                                            | 9,816     |                |          
|DEFERRED CREDITS AND OTHER (principally customer deposits, satellite incentive obligations and deferred revenue) |                                                                                                                                                                                                              |                                            | 348,888   |                |          
|                                                                                                                 |                                                                                                                                                                                                              |                                            |           |                |          
|                                                                                                                 |                                                                                                                                                                                                              | TOTAL LIABILITIES                          |           |                | 3,783,712
|                                                                                                                 |                                                                                                                                                                                                              |                                            |           |                |          
|COMMITMENTS AND CONTINGENCIES                                                                                    |                                                                                                                                                                                                              |                                            |           |                |          
|STOCKHOLDERS' EQUITY:                                                                                            |                                                                                                                                                                                                              |                                            |           |                |          
|                                                                                                                 | Preferred stock; 50,000,000 shares authorized at December 31, 2005 and March 31, 2006, respectively, and 0 shares outstanding at both December 31, 2005 and March 31, 2006                                   |                                            |           |               |          
|                                                                                                                 | Common stock $0.01 par value; 400,000,000 shares authorized, at December 31, 2005 and March 31, 2006, respectively, and 122,598,093 shares outstanding at December 31, 2005 and March 31, 2006, respectively |                                            |           | 1,226          |          
|                                                                                                                 | Additional paid-in capital                                                                                                                                                                                   |                                            |           | 1,007,388      |          
|                                                                                                                 | Retained earnings                                                                                                                                                                                            |                                            |           | 45,814         |          
|                                                                                                                 | Accumulated other comprehensive income (loss)                                                                                                                                                                |                                            |           | (97            | )        
|                                                                                                                 | Other stockholders' equity                                                                                                                                                                                   |                                            |           | (3,495         | )        
|                                                                                                                 |                                                                                                                                                                                                              |                                            |           |                |          
|                                                                                                                 |                                                                                                                                                                                                              | Total stockholders' equity                 |           |                | 1,050,836
|                                                                                                                 |                                                                                                                                                                                                              |                                            |           |                |          
|                                                                                                                 |                                                                                                                                                                                                              | TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |           | $              | 4,834,548
|                                                                                                                 |                                                                                                                                                                                                              |                                            |           |                |          

See notes to unaudited consolidated financial statements.

6

---





PANAMSAT HOLDING CORPORATION        CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY  AND COMPREHENSIVE INCOME (UNAUDITED)        (IN THOUSANDS, EXCEPT SHARE DATA)

|                                                       |  | Common Stock |  |   |       |  |   | Accumulated
Other
Comprehensive
Income (loss),
net of tax |  |   |         |   |   |    
|------------------------------------------------------ |  | ------------ |  | - | ----- |  | - | --------------------------------------------------------- |  | - | ------- | - | - | ---
|
|BALANCE, JANUARY 1, 2006                               |  | 122,598,093  |  | $ | 1,226 |  | $ | 1,007,388                                                 |  | $ | 45,814  |   | $ | (97
|Foreign currency translation adjustment                |  |             |  |   |      |  |   |                                                          |  |   |        |   |   | 445
|Amortization of unrealized gain on interest rate hedge |  |             |  |   |      |  |   |                                                          |  |   |        |   |   | 83 
|Stock compensation                                     |  |             |  |   |      |  |   | 260                                                       |  |   |        |   |   |   
|Amortization of deferred compensation                  |  |             |  |   |      |  |   |                                                          |  |   |        |   |   |   
|Dividends to stockholders                              |  |             |  |   |      |  |   |                                                          |  |   | (52,258 | ) |   |   
|Net income                                             |  |             |  |   |      |  |   |                                                          |  |   | 27,784  |   |   |   
|                                                       |  |              |  |   |       |  |   |                                                           |  |   |         |   |   |    
|BALANCE, MARCH 31, 2006                                |  | 122,598,093  |  | $ | 1,226 |  | $ | 1,007,648                                                 |  | $ | 21,340  |   | $ | 431
|                                                       |  |              |  |   |       |  |   |                                                           |  |   |         |   |   |    

OTHER STOCKHOLDERS' EQUITY:

|                                                                           |  | December 31,
2005 |        | March 31,
2006 |  
|-------------------------------------------------------------------------- |  | ----------------- | ------ | -------------- | -
|Excess of purchase price over historical cost basis of net assets acquired |  | $                 | (3,418 | )              | $
|Deferred compensation, net                                                 |  |                   | (77    | )              |  
|                                                                           |  |                   |        |                |  
|TOTAL OTHER STOCKHOLDERS' EQUITY                                           |  | $                 | (3,495 | )              | $
|                                                                           |  |                   |        |                |  

See notes to unaudited consolidated financial statements.

7

---





PANAMSAT HOLDING CORPORATION        CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)  FOR THE THREE MONTHS ENDED MARCH 31, 2005 AND 2006        (IN THOUSANDS)

|                                                                                         |                                                                | March 31,
2005                                      |         | March 31,
2006 |        
|---------------------------------------------------------------------------------------- | -------------------------------------------------------------- | --------------------------------------------------- | ------- | -------------- | -------
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                    |                                                                |                                                     |         |                |        
|Net income                                                                               |                                                                | $                                                   | 1,101   |                | $      
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |                                                                |                                                     |         |                |        
|                                                                                         | Depreciation and amortization                                  |                                                     |         | 69,765         |        
|                                                                                         | Deferred income taxes                                          |                                                     |         | (7,615         | )      
|                                                                                         | Amortization of debt issuance costs and other deferred charges |                                                     |         | 5,312          |        
|                                                                                         | Accretion on senior discount notes                             |                                                     |         | 6,534          |        
|                                                                                         | Loss on early extinguishment of debt                           |                                                     |         | 9,521          |        
|                                                                                         | Provision for uncollectible receivables                        |                                                     |         | 90             |        
|                                                                                         | Facilities restructuring and severance costs                   |                                                     |         | 3,349          |        
|                                                                                         | Gain on undesignated interest rate swap                        |                                                     |         |               |        
|                                                                                         | Reversal of sales-type lease liabilities                       |                                                     |         | (2,853         | )      
|                                                                                         | Loss on termination of sales-type lease                        |                                                     |         | 2,307          |        
|                                                                                         | Other non-cash items                                           |                                                     |         | (242           | )      
|                                                                                         | Changes in assets and liabilities:                             |                                                     |         |                |        
|                                                                                         |                                                                | Collections on investments in sales-type leases     |         |                | 6,533  
|                                                                                         |                                                                | Operating leases and other receivables              |         |                | 4,709  
|                                                                                         |                                                                | Prepaid expenses and other assets                   |         |                | (1,971 
|                                                                                         |                                                                | Accounts payable and accrued liabilities            |         |                | (40,071
|                                                                                         |                                                                | Deferred gains and revenues                         |         |                | (142   
|                                                                                         |                                                                |                                                     |         |                |        
|                                                                                         |                                                                | NET CASH PROVIDED BY OPERATING ACTIVITIES           |         |                | 56,327 
|                                                                                         |                                                                |                                                     |         |                |        
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                    |                                                                |                                                     |         |                |        
|                                                                                         | Capital expenditures (including capitalized interest)          |                                                     |         | (15,050        | )      
|                                                                                         | Distribution from equity investment                            |                                                     |         |               |        
|                                                                                         | Acquisitions, net of cash acquired                             |                                                     |         |               |        
|                                                                                         |                                                                |                                                     |         |                |        
|                                                                                         |                                                                | NET CASH USED IN INVESTING ACTIVITIES               |         |                | (15,050
|                                                                                         |                                                                |                                                     |         |                |        
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                    |                                                                |                                                     |         |                |        
|                                                                                         | Issuance of common stockinitial public offering               |                                                     |         | 900,000        |        
|                                                                                         | Repayments of long-term debt                                   |                                                     |         | (290,000       | )      
|                                                                                         | Dividends to stockholders                                      |                                                     |         | (200,000       | )      
|                                                                                         | Capitalized costs of initial public offering                   |                                                     |         | (37,385        | )      
|                                                                                         | Capitalized debt issuance costs                                |                                                     |         | (634           | )      
|                                                                                         | Repayments of incentive obligations                            |                                                     |         | (3,061         | )      
|                                                                                         | Funding of capital expenditures by customer                    |                                                     |         |               |        
|                                                                                         | Other equity related transactions                              |                                                     |         | 19             |        
|                                                                                         |                                                                |                                                     |         |                |        
|                                                                                         |                                                                | NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES |         |                | 368,939
|                                                                                         |                                                                |                                                     |         |                |        
|EFFECT OF EXCHANGE RATE CHANGES ON CASH                                                  |                                                                |                                                     | 47      |                |        
|                                                                                         |                                                                |                                                     |         |                |        
|NET INCREASE IN CASH AND CASH EQUIVALENTS                                                |                                                                |                                                     | 410,263 |                |        
|CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                           |                                                                |                                                     | 38,982  |                |        
|                                                                                         |                                                                |                                                     |         |                |        
|CASH AND CASH EQUIVALENTS, END OF PERIOD                                                 |                                                                | $                                                   | 449,245 |                | $      
|                                                                                         |                                                                |                                                     |         |                |        
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:                                        |                                                                |                                                     |         |                |        
|Cash received for interest                                                               |                                                                | $                                                   | 763     |                | $      
|                                                                                         |                                                                |                                                     |         |                |        
|Cash paid for interest                                                                   |                                                                | $                                                   | 87,875  |                | $      
|                                                                                         |                                                                |                                                     |         |                |        
|Cash received for taxes                                                                  |                                                                | $                                                   |        |                | $      
|                                                                                         |                                                                |                                                     |         |                |        
|Cash paid for taxes                                                                      |                                                                | $                                                   | 5,039   |                | $      
|                                                                                         |                                                                |                                                     |         |                |        

See notes to unaudited condensed consolidated financial statements.

8

---





PANAMSAT HOLDING CORPORATION    NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.     Basis of Presentation

These consolidated financial statements reflect the financial statements of PanAmSat Holding Corporation and its subsidiaries on a consolidated basis. Within
these consolidated financial statements, PanAmSat Holding Corporation and its subsidiaries are referred to as "Holdco", "we", "us" and "our". The term "PanAmSat" refers to PanAmSat Corporation, our
wholly-owned subsidiary.

These
unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and the
instructions to Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally
accepted in the United States of America for complete financial statements. The condensed consolidated financial statements include all normal and recurring adjustments that management considers
necessary to present fairly the financial position as of March 31, 2006, and results of operations and cash flows for the three months ended March 31, 2005 and 2006. Certain prior period
amounts have been reclassified to conform to the current period's presentation. Operating results for the three months ended March 31, 2005 and 2006 are not necessarily indicative of the
operating results for the full year. For further information, refer to the consolidated financial statements and footnotes thereto included in our audited financial statements for the year ended
December 31, 2005 included in our Annual Report on Form 10-K filed with the SEC on March 10, 2006, any amendments thereto, and all of our other filings filed with the
SEC from March 10, 2006 through the date of this report. During the quarter ended March 31, 2006, we adopted Statement of Financial Accounting Standards ("SFAS") No. 123
(Revised), "Share Based Payment" (SFAS 123R). See Note 9. "Stock Based Compensation" and Note 16. "New Accounting Pronouncements".

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

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

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

On
March 22, 2005, we consummated an initial public offering of 50 million shares of our common stock. Upon completion of our initial public offering, the ownership
percentages of our outstanding common stock was as follows: publicly held shares were approximately 41%, ownership by affiliates of

9

---



KKR,
Carlyle and Providence was approximately 26%, 16% and 16%, respectively and ownership by certain members of management and our board of directors was approximately 1%.

2.     PanAmSat/Intelsat Merger

On August 29, 2005, we and Intelsat, Ltd. ("Intelsat") announced that the two companies signed a definitive merger agreement (the "Intelsat Merger
Agreement") under which Intelsat will acquire us for $25 per share in cash, or $3.2 billion (the "Intelsat Merger"). Under the agreement, which was approved unanimously by the boards of
directors of both companies, Intelsat will acquire all of our outstanding common shares. Also in connection with the pending Intelsat Merger, our board of directors approved the adoption of a
severance plan, on terms similar to our existing severance plan, and authorized a retention pool of up to $10 million for non-senior management employees.

On
October 26, 2005, our shareholders approved and adopted the Intelsat Merger Agreement. Also on October 26, 2005, we received a request from the United States Department
of Justice, or DOJ, for additional information and documentary materials in connection with the pending Intelsat Merger. The effect of this request is to extend the waiting period imposed by the
Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended ("HSR"), until 30 days after the parties have substantially complied with the request, unless that period is
terminated earlier by the DOJ or extended voluntarily. On January 20, 2006, we were informed by the Committee on Foreign Investment in the United States ("CFIUS") that CFIUS had reviewed a
joint voluntary notice delivered to it by the parties to the Intelsat Merger Agreement, and had concluded that there were no issues of national security sufficient to warrant an investigation under
Section 721 of the U.S. Defense Production Act of 1950, as amended (commonly referred to as "Exon-Florio"). Consummation of the Intelsat Merger remains subject to various
conditions, including satisfaction of the HSR waiting period, receipt of Federal Communications Commission approvals, receipt of financing and other conditions. If the conditions to the Intelsat
Merger are satisfied or waived (to the extent permitted by applicable law), we expect to consummate the Intelsat Merger in the second or third quarter of 2006.

3.     Initial Public Offering

On March 22, 2005, we consummated an initial public offering of 50 million shares of our common stock at $18 per share and used the net proceeds to
make an equity contribution to PanAmSat of approximately $658.4 million and to pay a $200 million dividend to our then pre-existing stockholders. PanAmSat used this equity
contribution to repay approximately $265.0 million of the borrowings under its Term Loan A Facility and on April 1, 2005, it redeemed $353.5 million, or 35%, of its 9% senior
notes and paid a redemption premium of $31.8 million to holders of those notes. In connection with our initial public offering, we paid approximately $40.9 million of costs which were
capitalized on our balance sheet. In connection with and contingent upon our initial public offering, PanAmSat's senior secured credit facilities were amended (See Note 6 "Long-term
Debt").

4.     Dividend Policy

Our board of directors adopted a dividend policy that became effective upon the closing of our initial public offering. Our dividend policy reflects an intention
to distribute a substantial portion of the cash generated by our business in excess of operating expenses and working capital requirements, interest and principal payments on our indebtedness and
capital expenditures as regular quarterly dividends to our stockholders. On December 14, 2005, our board of directors declared a quarterly dividend for the period from October 1, 2005 to
December 31, 2005 in the amount of $0.3875 per share, or an aggregate of approximately $47.5 million, which was paid on January 17, 2006, to stockholders of record as of
December 30, 2005. On March 16, 2006, our board of directors declared a quarterly dividend for the period from January 1, 2006 to March 31, 2006 in the amount of $0.42625
per share, or an aggregate of approximately $52.3 million, which was paid on April 13, 2006, to

10

---



stockholders
of record as of March 31, 2006. On March 21, 2005, our board of directors declared a partial quarterly dividend for the period from March 22, 2005 to March 31,
2005 in the amount of $0.043056 per share, or an aggregate of approximately $5.28 million, which was paid on April 15, 2005, to stockholders of record as of March 31, 2005.

5.     Reverse Stock Split and Amended and Restated Certificate of Incorporation

On March 1, 2005, we amended and restated our certificate of incorporation to (i) effect a reverse stock split of our outstanding shares of common
stock on a one for 1.518628 basis and (ii) increase the number of authorized shares from 200 million to 450 million, consisting of 400 million shares of common stock and
50 million shares of preferred stock. The amended and restated certificate of incorporation provides that our board of directors is authorized to provide for one or more series of preferred
stock and fix the number of shares, voting power, preferences and other special rights in each series. No such series of preferred stock has been designated and no shares of preferred stock have been
issued. All share and per share amounts, as well as the par value amount and additional paid in capital amount related to these shares within these condensed consolidated financial statements, have
been restated for all the periods presented to give retroactive effect to the reverse stock split.

6.     Long-term Debt

As of December 31, 2005 and March 31, 2006, long-term debt consisted of the following (in thousands):

December 31,
2005

March 31,
200663/8% Notes due 2008

$
150,000

$
150,00081/2% Notes due 2012


1,190


1,19067/8% Notes due 2028


125,000


125,000Transaction Related Financing:Revolving Credit Facility





Term Loan A due 2009


355,910


355,910Term Loan B-1 due 2011


1,643,400


1,639,2509% Senior Notes due 2014


656,500


656,500103/8% Senior Discount Notes due 2014


282,295


289,5253,214,295


3,217,375Less: current maturities


16,600


16,600Total Long-Term Debt

$
3,197,695

$
3,200,775


At
March 31, 2006, we had total debt outstanding of approximately $3.2 billion, including current maturities of $16.6 million related to our Term Loan
B-1 Facility due 2011.

On
October 19, 2004, pursuant to Rule 144A under the Securities Act of 1933, as amended, we issued $416.0 million aggregate principal amount at maturity of our
103/8% senior discount notes due 2014. All of the proceeds of that offering, less discounts, commissions and expenses, or approximately $245.8 million, were paid on
October 19, 2004 as a dividend to our stockholders. On May 31, 2005, we exchanged all the outstanding notes for an equal amount of 10 3/8% senior discount notes due 2014,
or Senior Discount Notes, which are registered under the Securities Act of 1933 and which have substantially similar terms. The Senior Discount Notes accrete at the rate of 103/8% per
annum, compounded semi-annually to, but not including, November 1, 2009. From and after November 1, 2009, cash interest on the Senior Discount Notes will accrue at the rate
of 103/8% per annum, and will be payable semiannually in arrears on May 1 and November 1 of each year, commencing on May 1, 2010, until maturity. As of
March 31, 2006, the accreted balance of approximately $289.5 million was

11

---



outstanding
in relation to these notes. Costs incurred in relation to the issuance of these notes were capitalized to debt issuance costs and are being amortized over the term of these notes.

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

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

In
connection with and contingent upon our initial public offering, PanAmSat's senior secured credit facilities were amended to, among other things:



During
the first quarter of 2005, we recorded non-cash interest expense charges totaling approximately $9.5 million for unamortized debt issuance costs written off as
a result of the $290.0 million of voluntary debt repayments made on PanAmSat's Term Loan A Facility during this period. There were no such charges recorded during the first quarter of 2006.

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

PanAmSat's
senior secured credit facilities which were entered into in connection with the Recapitalization are comprised of a $250.0 million revolving credit facility, which will
terminate in August 2009, an $800.0 million Term Loan A Facility, which matures in August 2009 (of which $355.9 million was outstanding at March 31, 2006), and a
$1,660.0 million Term Loan B-1 Facility, which matures in August 2011 (of which $1,639.3 million was outstanding at March 31, 2006). At March 31, 2006,
the interest rate on the Term Loan A Facility was 6.57% (1 month LIBOR of 4.82% plus 1.75%). At March 31, 2006, the Term Loan B-1 Facility was split into two tranches in
order to provide for the principal payment of $4.2 million which is due on May 19, 2006. The first tranche in the amount of $4.2 million, which is subject to the principal pay
down, had an interest rate of 6.81% (2 month LIBOR of 4.81% plus 2.00%). The remaining tranche, in the amount of $1,635.1 million, had an interest rate of 6.90% (3 month LIBOR of
4.90% plus 2.00%). These rates are subject to change

12

---



based
upon our total leverage ratio. In addition, we are required to pay a commitment fee for the unused commitments under the revolving credit facility, if any, which, as of March 31, 2006 on
an annual basis was 0.25%. As of March 31, 2006, we had outstanding letters of credit totaling $49.1 million and the revolving credit facility was undrawn. Outstanding letters of credit
reduce our ability to borrow against the revolving credit facility by an equivalent amount. Any amounts borrowed under the revolving credit facility would bear interest at LIBOR plus 1.75% as of
March 31, 2006, although this interest rate is subject to adjustment based on our total leverage ratio.

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

PanAmSat's
9% senior notes require interest payments to be made semi-annually, mature on August 15, 2014, are unsecured, and are, or will be, as the case may be,
unconditionally guaranteed by each of PanAmSat's existing and certain subsequently acquired or organized domestic restricted subsidiaries. Fees charged by the lenders in relation to the issuance of
the 9% senior notes were capitalized as debt issuance costs and are amortized over the term of the notes.

As
of March 31, 2006, PanAmSat also had outstanding 10 and 30-year fixed rate notes totaling $275.0 million which were issued in January 1998. The
outstanding principal balances, interest rates and maturity dates for these notes as of March 31, 2006, are $150.0 million at 6.375% due 2008 and $125.0 million at 6.875% due
2028, respectively. Principal on these notes is payable at maturity, while interest is payable semi-annually.

As
of March 31, 2006, PanAmSat also had outstanding $1.2 million of its 81/2% senior notes due 2012. These notes are unsecured, and are unconditionally
guaranteed by each of PanAmSat's existing domestic restricted subsidiaries.

We
are required to maintain certain financial covenants and are also subject to restrictive covenants under our borrowings. As of March 31, 2006, we were in compliance with all
such covenants.

7.     Interest Rate Swap Agreements

In accordance with the agreement governing PanAmSat's old senior secured credit facilities that were repaid in 2004, PanAmSat was party to an interest rate swap
agreement for a fixed rate payment of 5.64% on $100.0 million through August 30, 2005. In June of 2004, in connection with the repayment of the term loan B-1 Facility of
PanAmSat's old credit facility, PanAmSat's cash flow hedge became undesignated, and therefore, changes in the fair value of the interest rate swap have been recorded within our consolidated statement
of operations from that time. The fair value of the outstanding interest rate swap agreement as of March 31, 2005, based on quoted market prices from the counterparty, reflected a
short-term asset of approximately $43 thousand. In August 2005, this agreement expired.

On
March 14, 2005, PanAmSat entered into a five-year interest rate swap agreement to hedge interest expense on a notional amount of $1.25 billion. The notional
amount will amortize down to $625 million from March 14, 2008 until expiration on March 15, 2010. In relation to this swap agreement, PanAmSat exchanged its
floating-rate obligation on $1.25 billion of its Term Loan B-1 Facility for a fixed-rate obligation, subject to scheduled rate increases based on the LIBOR
rate used.

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

13

---



The
fair value of the interest rate swap agreement is the estimated amount that we would pay or receive to terminate the agreement at the reporting date, taking into account current
interest rates, the market expectation for future interest rates and our current creditworthiness. The fair value of the outstanding interest rate swap agreement as of March 31, 2005, based
upon quoted market prices from the counterparties, reflected a long-term asset of approximately $0.6 million. Through March 31, 2005, the interest rate swap was undesignated,
and therefore, changes in its fair value through March 31, 2005 were recorded within our consolidated statement of operations. The interest rate swap agreement remained undesignated through
May 24, 2005, and the decrease in the fair value of the interest rate swap of approximately $18.6 million was recorded within loss on undesignated interest rate
swap in our consolidated statement of operations for the six months ended June 30, 2005, in accordance with the provisions of SFAS No. 133 "Accounting for Derivative Instruments and
Hedging Activities" as amended and interpreted ("SFAS 133"). Between May 25, 2005 and June 30, 2005, the interest rate swap was designated as a cash flow hedge and deemed
effective, and therefore qualified for hedge accounting treatment under SFAS 133. In accordance with SFAS 133, changes in the hedged asset or liability representing the effectiveness of
the hedge were recorded within comprehensive income (loss) in our consolidated balance sheet.

Pursuant
to SFAS 133, we are required to perform a quarterly analysis of the effectiveness of the hedge. Under SFAS 133, in order to maintain the effectiveness of the
hedge, an effectiveness rate of between 80% and 125% must be maintained. This effectiveness rate is calculated by dividing the cumulative change in the hedge liability by the cumulative change in the
cash flows of the debt being hedged. As of September 30, 2005, we completed our effectiveness assessment in relation to this swap agreement. As a result of this test, it was determined that the
interest rate swap agreement was no longer an effective hedge, and therefore, did not qualify for hedge accounting treatment under SFAS 133. As a result, the interest rate swap was undesignated
through March 31, 2006, and therefore, the increase in the fair value of the interest rate swap from January 1, 2006 through March 31, 2006, and swap interest earned during the
quarter totaling $13.2 million were recorded within gain on undesignated interest rate swap in our consolidated statement of operations for three months ended March 31, 2006.

As
of March 31, 2005 and 2006, the asset related to this interest rate swap of $0.6 million and $16.1 million, respectively, was included in deferred charges and
other assetsnet within our condensed consolidated balance sheet.

On
the interest rate reset date of March 14, 2006, the interest rate which the counterparties will utilize on June 14, 2006 to compute interest due to PanAmSat was
determined to be 4.900%. This will result in the counterparties paying PanAmSat approximately $1.9 million on June 14, 2006 (the difference between the rate PanAmSat must pay of 4.316%
and the rate it will receive from the counterparties of 4.900%).

8.     Acquisitions

On August 31, 2005, PanAmSat acquired multiple European orbital slots, as well as a satellite with European, Middle Eastern, African and Asian coverage
from Alcatel, a French communications company, for a purchase price of approximately $60.2 million plus liabilities and costs incurred in relation to the acquisition of approximately
$13.7 million, including $9.0 million of contingent performance payments due to Alcatel in addition to the purchase price. This acquisition was accomplished in order to strengthen our
presence in these markets and expand our global reach into key growth regions. Through March 31, 2006, we paid $42.5 million of this aggregate purchase price from cash on hand. The
satellite acquired, formerly known as Europe*Star 1, was renamed PAS-12, and is capable of providing a broad range of enhanced services to European customers for program distribution,
broadcast contribution and enterprise networking. The agreement provides for purchase price installments during 2006 of $20.2 million and performance payment installments plus related

14

---



interest
contingent on the future performance of the satellite. The results of this acquisition have been included in our fixed satellite services segment from the date of acquisition.

9.     Stock Based Compensation

Effective January 1, 2006, we adopted SFAS No. 123 (Revised 2004), Share-Based Payment, ("SFAS 123R") using the prospective method.
Accordingly, prior periods have not been restated. The Company also adopted the fair value recognition provisions of SFAS 123, "Accounting for Stock Based Compensation" ("SFAS 123") on
January 1, 2003, for all employee awards granted on or after January 1, 2003, pursuant to SFAS No. 148, "Accounting for Stock-Based Compensation-Transition and Disclosure"
("SFAS 148"). As such, the Company recorded compensation expense for employee stock options granted after December 31, 2002, but not in relation to previous awards granted. Awards
granted prior to January 1, 2003 were accounted for in accordance with Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued to Employees" ("APB 25"). Prior to
our adoption of SFAS 123R, benefits of tax deductions in excess of recognized compensation costs were reported as operating cash flows. SFAS 123R now requires excess tax benefits be
reported as a financing cash inflow rather than as a reduction of taxes paid.

The
financial statements for the three months ended March 31, 2006 and March 31, 2005 reflect the compensation cost recognized under the provisions of SFAS 123R and
SFAS 123, respectively. As such, net income, basic earnings per share, and diluted earnings per share were not incrementally impacted by the adoption of SFAS 123R and therefore, pro
forma presentation is not required.

1997 Stock Incentive PlanOn May 5, 1997, PanAmSat's board of directors adopted the PanAmSat Corporation
Long-Term Stock Incentive Plan (the "1997 Stock Plan"), which provides for the granting of nonqualified stock options, incentive stock options, alternate appreciation rights, restricted
stock, performance units and performance shares to executive officers, other employees, directors and its independent contractors. Awards were granted at the discretion of the
Compensation Committee on such terms as the committee decided. Effective December 7, 2000, PanAmSat amended the 1997 Stock Plan to provide that, upon a
"Change-in-Control" (as defined) of it, all unvested stock options and other awards granted under the 1997 Stock Plan would immediately vest and become exercisable, and
restrictions on any awards, such as restricted stock, would immediately lapse.

Upon
consummation of the Recapitalization, which constituted a Change-in-Control as defined in the 1997 Stock Plan, all outstanding employee stock options vested
and became exercisable, and all outstanding restricted shares and restricted stock units immediately vested. Certain members of PanAmSat's management agreed not to have certain of their equity
interests cashed out in the Recapitalization; existing options, restricted shares and restricted stock units granted to such individuals remain outstanding as options and shares.

In
October 2004, Holdco assumed the 1997 Stock Plan, and the outstanding stock options were converted into an aggregate of 762,372 options to purchase shares of Holdco common
stock. No new awards have been made, and no new awards can be made, under the 1997 Stock Plan since March 31, 2004.

2004 Stock Option PlanOn August 20, 2004, PanAmSat's board of directors adopted the 2004 Stock Option Plan for Key
Employees of PanAmSat Corporation (the "2004 Stock Plan"), which provides for the granting of stock options, stock appreciation rights and dividend equivalent rights to executive officers, other
employees, and others having a relationship with it or its subsidiaries. In 2004, PanAmSat granted options to purchase 3,578,828 shares of common stock at an exercise price of $4.21.

In
October 2004, Holdco assumed the 2004 Stock Plan in connection with the Contribution and all outstanding options became options of Holdco. Subsequently, Holdco granted 702,597
options in October 2004 at an exercise price of $4.21 and 26,339 options in February 2005 at an exercise price of

15

---



$18.04.
The maximum number of shares that can be issued under the 2004 Stock Plan is 9,500,000. New shares issued would be issued to satisfy any stock option exercises.

There
have been no grants, exercises, forfeitures, expirations or cancellations in either the 1997 Stock Plan or the 2004 Stock Plan during the three months ended March 31, 2006,
as summarized below:

|                              |  | Shares    |  | Weighted
Average
Exercise Price |      | Range
|----------------------------- |  | --------- |  | ------------------------------- | ---- | -----
|1997 Stock Plan               |  |           |  |                                 |      |      
|Balance at December 31, 2005  |  | 762,372   |  | $                               | 3.46 |      
|Balance at March 31, 2006     |  | 762,372   |  | $                               | 3.46 |      
|Exercisable at March 31, 2006 |  | 762,372   |  | $                               | 3.46 |      
|2004 Stock Plan               |  |           |  |                                 |      |      
|Balance at December 31, 2005  |  | 4,307,764 |  | $                               | 4.29 |      
|Balance at March 31, 2006     |  | 4,307,764 |  | $                               | 4.29 |      
|Exercisable at March 31, 2006 |  | 861,556   |  | $                               | 4.29 |      

|Range of Exercise Prices |  | Options
Outstanding
at
March 31,
2006 |  | Weighted
Average
Remaining
Contractual
LifeOptions
Outstanding and
Exercisable |  | Weighted
Average
Exercise
Price of
options
outstanding |      | Options
Exercisable
As of
March 31,
2006 |         | Weighted
Average
Exercise
Price
of options
exercisable
|------------------------ |  | ------------------------------------- |  | ------------------------------------------------------------------------------- |  | ------------------------------------------------------ | ---- | ---------------------------------------- | ------- | ------------------------------------------------------
|1997 Stock Plan          |  |                                       |  |                                                                                 |  |                                                        |      |                                          |         |                                                       
|$3.43$4.04              |  | 762,372                               |  | 8.39                                                                            |  | $                                                      | 3.46 |                                          | 762,372 |                                                       
|                         |  |                                       |  |                                                                                 |  |                                                        |      |                                          |         |                                                       
|2004 Stock Plan          |  |                                       |  |                                                                                 |  |                                                        |      |                                          |         |                                                       
|$4.21$18.04             |  | 4,307,764                             |  | 8.42                                                                            |  | $                                                      | 4.29 |                                          | 861,556 |                                                       
|                         |  |                                       |  |                                                                                 |  |                                                        |      |                                          |         |                                                       

For
the quarters ending March 31, 2005 and 2006, there were no options exercised, no related tax benefits realized and no cash inflows from share-based compensation in financing
activities. The total intrinsic values of stock options outstanding as of March 31, 2005 and 2006 were approximately $65.1 million and $104.7 million, respectively. The total
intrinsic values of stock options exercisable as of March 31, 2005 and 2006 were approximately $10.3 million and $34.0 million, respectively. As of March 31, 2006, there
was approximately $5.0 million in unamortized compensation cost related to our
outstanding stock options, which is expected to be recognized over a weighted average period of approximately 5.4 years.

The
stock options granted in the third and fourth quarters of 2004 by both PanAmSat and Holdco vest over five to eight years. Certain of the awards granted in the third and fourth
quarters of 2004 vest over a five-year period based upon the passage of time and the remainder vest after an eight-year period, which may be reduced if certain
pre-established company operating performance targets are achieved. The 2005 operating performance targets established for the plan were met, resulting in the accelerated vesting of 20%,
or 445,814, of the 2,229,072 outstanding performance based options. Compensation expense for these nonqualified stock options is based on the fair value of the options at the respective grant dates
utilizing the Black-Scholes model for estimating fair value. We recorded stock compensation expense of $0.3 million, as well as related tax benefits of $0.1 million in both three-months
periods ended March 31, 2006 and 2005, in relation to the options granted under the 2004 Stock Plan.

16

---



During
the first quarter of 2005, we granted 26,339 stock options under the 2004 Stock Plan. The weighted average fair value per option granted during the three months ended
March 31, 2005 was $2.62. This estimate was based on the Black-Scholes option pricing model with the following weighted average assumptions:



Three months ended
March 31, 2005Risk free rate

3.82
%Dividend yield

0
%Expected life

6.8 yearsStock volatility

0
%


Deferred Stock UnitsPanAmSat has a Supplemental Savings Plan and a Deferred Compensation Plan for eligible employees. Under
both plans, executives and other highly compensated employees are entitled to defer a portion of their compensation to future years. In July 2004, PanAmSat's board of directors amended the
Deferred Compensation Plan and the Supplemental Savings Plan to permit certain senior executives to elect to have all or part of their accounts under the plans invested in deferred stock units, each
of which represented the notional right to receive a share of common stock in PanAmSat. The deferred stock units were converted into a notional right to receive a share of common stock in Holdco at
the same conversion ratio as for the other transactions in the Recapitalization. As of the date of conversion, these deferred stock units represented the notional right to receive 202,213 shares of
Holdco common stock, on an adjusted basis, with a value of $1.5 million. During 2005, we reclassified this amount from our liability for deferred compensation plans to additional
paid-in capital as these deferred stock units will be paid out in shares of Holdco common stock, rather than in cash. Additionally, these deferred stock units, all of which were
outstanding and vested as of March 31, 2006, are entitled to accrue credits in the same amount as dividends paid to holders of Holdco's common stock. For the three months ended March 31,
2005 and 2006, we recorded compensation expense of $0.6 million and $0.1 million, respectively, in relation to these deferred stock units.

On
September 16, 2004, PanAmSat's Board of Directors approved a revised compensation program for our non-employee directors. Each non-employee director was
entitled to annual cash compensation of $50,000, and was also granted options to purchase 65,848 shares of common stock. The chairman of its Board of Directors received an additional annual fee of
$100,000 and was granted options to purchase an additional 65,848 shares. Holdco has assumed this program and the options are now for Holdco stock at the modified price of $4.21.

On
June 8, 2005, the Compensation Committee of our board of directors and that of PanAmSat approved a combined compensation program for non-employee directors. Costs
of this compensation program are shared equally by us and PanAmSat. Non-employee directors
are compensated $70,000 per annual term, $35,000 paid in cash, quarterly and as earned, and $35,000 paid in shares of our common stock, calculated using the closing price of our common stock on the
day prior to the grant date.

For
the initial board term following the closing of the initial public offering of our common stock on March 22, 2005, the $35,000 in compensation paid in shares of our common
stock was calculated as

17

---



above
and granted on the date the plan was approved. Accordingly, each non-employee director was granted 1,747 shares on June 8, 2005. Common stock issued to
non-employee directors as compensation is not transferable until vested. The common stock granted on June 8, 2005, vested on March 22, 2006.

The
terms of the 2006 compensation program for non-employee directors remains the same as the 2005 compensation program except that the $35,000 per director previously paid
in shares of our common stock was paid in cash in April 2006.

In
addition to compensation for service on our board, Audit Committee members are paid $7,500 per term, Compensation Committee members $5,000 per term, the Chairman of the board $100,000
per term, the Audit Committee Chairman $20,000 per term, and the Compensation Committee Chairman $10,000 per term, each payable quarterly in cash and as earned.

During
the three months ended March 31, 2005 and 2006, we recorded expense of approximately $0.0 million and $0.3 million, respectively, related to this compensation
plan.

10.   Facilities Restructuring and Severance Costs

Facilities restructuring and severance costs were $3.3 million and $0.0 million for the three months ended March 31, 2005 and 2006,
respectively.

In
January 2003, our management approved a plan to consolidate certain of our teleports in order to improve customer service and reduce operating costs. This teleport
consolidation plan includes the closure of certain owned teleports and the reduction of services at our Fillmore and Castle Rock teleports. Under this plan, our Homestead, Florida teleport was closed
in 2003 and, in June 2004, we closed our Spring Creek, New York teleport. We sold our Spring Creek teleport on October 28, 2004, and our Homestead teleport on June 3, 2005. During
the three months ended March 31, 2005 and 2006,
we recorded charges of $2.5 million and $0.0 million, respectively, related to this teleport consolidation plan, representing costs to relocate equipment.

On
March 29, 2002, our management approved a plan to restructure several of our United States locations and close certain facilities, some of which are currently being leased
through 2011. In an effort to further streamline our operations, in the first quarter of 2004, we consolidated our Manhattan Beach, El Segundo and Long Beach, California facilities. In the first
quarter of 2005, we recorded a non-cash charge of approximately $0.4 million in relation to increased future lease costs related to one of our idle facilities. There were no such
charges recorded during the first quarter of 2006.

As
part of our continuing effort to improve operational efficiencies, in October 2004 our management approved plans to reduce our workforce by approximately 25 employees. During
the three months ended March 31, 2005 and 2006, we recorded severance charges of approximately $0.4 million and $0.0 million, respectively related to severance plans. These
severance costs were primarily related to employee compensation, benefits and outplacement services.

The
following table summarizes the recorded accruals and activity related to the teleport consolidation, facilities restructuring and severance charges during the three months ended
March 31, 2006 (in millions):

Facilities
Restructuring
Plans

Teleport
Consolidation
Plan

Severance
Plans

TotalBalance as of January 1, 2006

$
5.3

$


$
0.4

$
5.7Restructuring charges











Non-cash items











Net cash payments


(0.3
)




(0.3
)

(0.6
)Balance as of March 31, 2006

$
5.0

$


$
0.1

$
5.1


18

---



We expect to pay the $0.1 million of liabilities related to our severance plans within the next year and we expect to pay the $5.0 million of liabilities related to our
facilities restructuring plan over the next six years.

11.   Interest ExpenseNet

Interest expense for the three months ended March 31, 2005 and 2006 is recorded net of capitalized interest of $4.7 million and $5.9 million,
respectively, and interest income of $0.6 million and $1.3 million, respectively. Included in interest expense for the three months ended March 31, 2005 is approximately
$9.5 million of unamortized debt issuance costs which were written-off as a result of the $290.0 million debt repayment made on PanAmSat's senior secured credit facilities on
March 22, 2005. There were no such charges recorded during the first quarter of 2006.

12.   Commitments and Contingencies

Satellite Incentive Obligations

Satellite construction contracts typically require that we make progress payments during the period of the satellite's construction and orbital incentive payments
(plus interest) over the orbital life of the satellite. The incentive obligations may be subject to reduction if the satellite fails to meet specific technical operating standards. As of
March 31, 2006, we had $107.9 million of liabilities recorded in relation to these satellite incentive obligations. Certain of our satellite construction contracts also provide that
certain amounts paid by us during the construction phase are subject to refund (with interest) if the satellite fails to meet these technical operating standards.

Operating Leases

We have commitments for operating leases primarily relating to equipment and our executive office facilities in Wilton, Connecticut and various other locations.
These leases contain escalation provisions for increases as a result of increases in real estate taxes and operating expenses. As of March 31, 2006, minimum annual rentals of all leases,
exclusive of potential increases in real estate taxes, operating assessments and future sub-lease income aggregated approximately $26.0 million.

Satellite Construction and Launch Commitments

As of March 31, 2006, we had approximately $103.1 million of expenditures remaining under existing satellite construction contracts and
$122.9 million remaining under existing satellite launch contracts. Satellite launch and in-orbit insurance contracts related to future satellites to be launched are cancelable up
to thirty days prior to the satellite's launch. As of March 31, 2006, we did not have any non-cancelable commitments related to existing launch insurance or in-orbit
insurance contracts for satellites to be launched.

On
April 12, 2005, we entered into an agreement for the construction of PAS-11, which will be located at 43 degrees west longitude and will serve as a replacement for
our PAS-6B Ku-band satellite and the C-band portion of our PAS-3R satellite. In July 2005, we signed an agreement for the launch of this
satellite in the first quarter of 2007. Additionally, we have an agreement with one of our major customers for the funding of a portion of the capital expenditures necessary to construct and launch
PAS-11 in this timeframe. Such funding represents an obligation for us when it is received from the customer. As of March 31, 2006, we received approximately $71.8 million of
funding from this customer. This obligation is scheduled to be repaid to the customer over a three-year period beginning in the second half of 2006. Within our consolidated balance sheet
as of March 31, 2006, $24.7 million of this obligation was recorded within short-term accounts payable and accrued liabilities, while the remainder of $47.1 million
was recorded within long-term deferred credits and other.

19

---



On
December 5, 2005, we entered into agreements with the same customer and with the manufacturer of our PAS-11 satellite, which, among other things, allows the
customer to procure directly from the manufacturer long-lead items that could be used for the construction of a replacement satellite for PAS-11 on an expedited basis, if
needed. Pursuant to the agreement with the customer, we would be required to construct and launch a replacement for PAS-11 in the event of a launch failure or other significant health
related issue
impacting PAS-11's Ku-band transponders within two years after completion of its in-orbit testing. This customer has leased all of the Ku-band capacity
on PAS-11 and would be required to lease all of the Ku-band capacity on a replacement satellite for PAS-11, if such replacement satellite is required.

Horizons Contribution Obligation

On August 1, 2005, PanAmSat formed its second 50-50 joint venture with JSAT, a leading satellite operator in the Asia-Pacific
region, that will build and launch a Ku-band satellite to replace our SBS-6 satellite at 74 degrees west longitude. The joint venture is named Horizons-2. The
satellite will support digital video, high-definition television and IP-based content distribution networks to broadband Internet and satellite news gathering services in the
United States. This Horizons-2 satellite will be constructed over the next two years and is expected to be in service by late 2007. The total investment in this joint venture is expected
to be approximately $163 million, of which each of the joint venture partners is required to fund their 50% share beginning in early 2008. PanAmSat's investment in this joint venture is being
accounted for using the equity method. As of March 31, 2006, PanAmSat has recorded a liability of $81.7 million within its consolidated financial statements in relation to the future
funding of this investment in Horizons-2.

Europe*Star Purchase Price Obligation

On August 31, 2005, PanAmSat acquired certain assets and liabilities of the Europe*Star business for a purchase price of approximately $60.2 million
plus liabilities and costs incurred in relation to the acquisition of approximately $13.7 million, including $9.0 million of contingent performance payments due to Alcatel in addition to
the purchase price. The agreement provides for purchase price installments during 2006 of $20.2 million and performance payment installments plus related interest contingent on the future
performance of the satellite. (See Note 8. "Acquisitions".)

Satellite Insurance

On January 15, 2006, our Galaxy 3R satellite, operating in an inclined orbit at 74 degrees WL, experienced an anomaly of its secondary spacecraft control
processor ("SCP") and was taken out of service. This satellite had no net book value as of December 31, 2005 and this event is not expected to have a material impact on our future operations or
financial results. In January 2006, our Galaxy 12 satellite was replaced by our Galaxy 14 satellite and Galaxy 12 became an in-orbit spare. Additionally, in late
February 2006, our Galaxy 1R satellite was replaced by our Galaxy 15 satellite and on March 3, 2006, Galaxy 1R was de-orbited.

As
of March 31, 2006, we had in effect launch and in-orbit insurance policies covering six satellites in the aggregate amount of approximately $516.0 million.
As of such date, these insured satellites had an aggregate net book value and other insurable costs of $668.7 million. We had 17 uninsured satellites in orbit as of March 31, 2006 as
follows: PAS-4, which is used as a backup satellite; PAS-5 and PAS-7, for which we received insurance proceeds for constructive total losses; SBS-6,
which is approaching the end of its useful life; Galaxy 4R, Galaxy 10R, Galaxy 11 and PAS-1R, for which we received insurance proceeds for partial losses; PAS-2,
PAS-3R, PAS-6B, PAS-8, PAS-9, Galaxy 9, and Galaxy 12, for which we determined that insurance was not available on commercially reasonable terms; and
HGS-3 and Leasat, which have an aggregate book value of approximately $0.5 million. Our Galaxy 9 and Galaxy 12 satellites currently serve as in-orbit backups for the
C-band portions of Galaxy 3C, Galaxy 4R, Galaxy

20

---



10R,
Galaxy 11, Galaxy 13/Horizons 1, Galaxy 14 and Galaxy 15. The C-band portion of the satellites that were covered by C-band in-orbit backups had an aggregate
net book value of approximately $291.9 million as of March 31, 2006.

Of
the insured satellites, as of March 31, 2006, one was covered by an insurance policy with substantial exclusions or exceptions to coverage for failures of specific components
identified by the underwriters as at risk for possible failure, or Significant Exclusion Policies. The exclusions reduce the probability of an insurance recovery in the event of a loss on this
satellite. Galaxy 13/ Horizons 1, which was placed in service in January 2004 and is insured by a policy with an exclusion for Xenon-Ion Propulsion Systems ("XIPS") related
anomalies, continues to have XIPS available as its primary propulsion system. Certain enhancements have been made to the XIPS on this satellite to make the systems more robust. In addition, Galaxy
13/Horizons 1 has available backup bi-propellant of approximately 10.6 years as of March 31, 2006.

At
March 31, 2006, the uninsured satellites and the satellite insured by a Significant Exclusion Policy had a total net book value and other insurable costs of approximately
$872.5 million. Of this amount, $783.4 million related to uninsured satellites and $89.1 million related to the satellite insured by a Significant Exclusion Policy.

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

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

Customer and Vendor Obligations

We have contracts with certain of our customers which require us to provide equipment, services and other support during the term of the related contracts with us
and we have long-term contractual obligations with service providers primarily for the operation of certain of our satellites. As of March 31, 2006, we have commitments under these
customer and vendor contracts which aggregated approximately $204.3 million related to the provision of equipment, services and other support.

In
July 2005, PanAmSat entered into a series of contracts, one of which obligates PanAmSat to guarantee the performance of one of its customers serving as the general contractor
for an unrelated third party under a Contractor's Bond in the amount of approximately $8.8 million. PanAmSat believes that if the customer defaults on its obligations to the unrelated third
party, PanAmSat will take the place of the customer as the general contractor on the overall project. Accordingly, PanAmSat has recorded a non-contingent liability and a deferred charge of
approximately $0.8 million to reflect the fair value of its obligation to stand ready to perform under the terms of the guarantee in accordance with the provisions of Financial Accounting
Standards Board ("FASB") Interpretation No. 45 "Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others" ("FIN 45"). PanAmSat
has also determined that it has no contingent liability under these contracts as prescribed in Statement of Financial Accounting Standards No. 5, "Accounting for Contingencies" because the
likelihood that the Company will be required to perform under the agreements is remote.

At
the completion of the project, which is expected to occur within the next year, PanAmSat will be relieved from its non-contingent obligations under the indemnity
agreement. Accordingly and based on the provisions of FIN 45, the balance of the non-contingent liability is being amortized ratably against selling, general and administrative expenses
over the overall term of the project based on the

21

---



percentage
of the overall project completed in each period. The deferred charge is being amortized against revenues over the term of the related customer contracts based upon the percentage of total
customer revenues recognized in each period. As of March 31, 2006, the balances of the liability and the related deferred charge were both approximately $0.6 million.

Change-in-Control Obligations

Certain of our senior executives are party to change-in-control severance agreements which provide for payment of severance and other
benefits in the event of an involuntary termination of the executive's employment (as defined in such agreements) within three years after a change in control. A change in control has occurred which
would satisfy the conditions for payment under these agreements. Accordingly, the payments required under these severance agreements will become payable by the Company if an involuntary termination of
an executive occurs during the periods specified by the agreements. Based upon current compensation levels and assuming the Intelsat merger transaction is completed on June 30, 2006, the
maximum estimated cost of the termination-related benefits specified by the respective severance agreements would be approximately $11.8 million (net of tax benefits of approximately
$6.8 million).

In
connection with the pending Intelsat Merger, our board of directors approved the adoption of a 2005 Severance Pay Plan on terms similar to our existing 2003 Severance Pay Plan and
authorized a retention pool of up to $10 million for employees. As of March 31, 2006, retention bonuses totaling approximately $9.6 million have been designated for employees. The
2005 Severance Pay Plan allows for the payment of enhanced severance to employees laid off or who resign for good reason (as defined in such plan) due to, and within 18 months following, a
change in control (as defined in such plan). Based upon information currently available to the Company regarding plans for the integration of the Company with Intelsat in the pending merger, we are
currently unable to estimate the amount of future severance to be paid pursuant to the 2005 Severance Pay Plan which would result from a change in control upon the closing of the Intelsat Merger.

As
more fully described in Note 9 "Stock Based Compensation", PanAmSat and Holdco granted stock options to certain employees subsequent to the Recapitalization. The options
granted by PanAmSat were assumed by us in October 2004. In addition, certain employees also acquired common stock of Holdco. The vesting of the stock options accelerates in the event of certain
changes in control of Holdco. Pursuant to contractual obligations, we could be obligated to make payments for vested options and to repurchase shares held by certain employees in the event of the
death or qualifying disability of any such employee. In all other circumstances, we have the right, but not the obligation, to call the common stock held by employees and, therefore, no contingent
obligation would exist for us.

Upon
the consummation of our pending Intelsat Merger, based upon the $25 per share Intelsat Merger consideration, assuming the acceleration of all outstanding options and other equity
based arrangements and their conversion into a right to receive cash, each as required by the Intelsat Merger Agreement, and assuming that the holders of such equity based arrangements receive the
amounts described in the Intelsat Merger Agreement, we will be required to recognize an expense of between $100 million and $110 million.

We
estimate that the maximum tax costs related to these obligations, including reimbursement of employee excise taxes and lost income tax deductions, would be approximately
$40 million.

Consummation
of the Intelsat Merger remains subject to various conditions, including satisfaction of the HSR waiting period, receipt of Federal Communications Commission approvals,
receipt of financing and other conditions. If the conditions to the Intelsat Merger are satisfied or waived (to the extent permitted by applicable law), we expect to consummate the Intelsat Merger in
the second or third quarter of 2006. There can be no assurance that the receipt of all required regulatory approvals and satisfaction of the required conditions will be obtained on a timely basis, or
at all. As a result, no

22

---



liability
has been recorded regarding the change-in-control provisions of the Intelsat Merger Agreement indicated above.

Foreign Withholding Taxes

We have outstanding tax claims related to withholding taxes assessed on revenues derived from broadcasters inside and outside of India who broadcast from or into
India. The total amount assessed for all periods from March 31, 1996 through March 31, 2004 is approximately $64.0 million. We are contesting the imposition of such taxes. While
this contest proceeds, we have been required to advance cash and provide letters of credit totaling approximately $49.2 million. As of March 31, 2006, we had paid cash of approximately
$1.2 million related to these assessment years. If unsuccessful in our contest, we could be subject to comparable claims for subsequent years. In connection with the Recapitalization, The
DIRECTV Group, which controlled us prior to the Recapitalization, agreed to indemnify us for these and certain other taxes related to any periods or portions of such periods ending on or prior to the
day of the closing of the Recapitalization in amounts equal to 80% of the first $75.0 million of such taxes and 100% of such taxes in excess of the first $75.0 million. As a result, our
net tax liability related to these periods is capped at $15.0 million.

In
relation to the tax separation agreement we entered into with The DIRECTV Group as part of the Recapitalization, we have recorded a $40.9 million receivable at March 31,
2006 related to foreign withholding tax claims made against us by the Indian government, the related payments made to date by us on those claims, and for certain other foreign and domestic tax claims
against us and tax payments made by us.

Other

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

We
currently have outstanding letters of credit totaling $49.1 million which primarily relates to the India tax issue noted above.

We
are involved in litigation in the normal course of our operations. Management does not believe the outcome of such matters will have a material effect on the consolidated financial
statements.

13.   Certain Relationships and Related Transactions

Transactions with The Sponsors and Their Affiliates

The Sponsors provided management and advisory services to us pursuant to management services agreements executed at the closing of the Recapitalization. The
Sponsors charged us an aggregate management fee of $2.0 million annually for the provision of these services, subject to an annual increase of three percent. In connection with, and effective
upon completion of, our initial public offering on March 22, 2005, each of the Sponsors terminated their respective management services agreements for an aggregate consideration of
$10.0 million. For the period from January 1, 2005 through March 22, 2005, we recorded approximately $10.4 million of expense for these management fees (including the
termination payment). The annual advisory fee did not include, and the Sponsors may receive, additional compensation for providing investment banking or other advisory services provided in connection
with any specific acquisition or divestiture transactions or in the event the Sponsors perform services above and beyond those previously called for by the agreements. During the three months ended
March 31, 2005 and 2006, we reimbursed the Sponsors for approximately $23 thousand and $8 thousand, respectively, for expenses incurred.

23

---



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

We
provide satellite capacity, TT&C and other related services to affiliates of the Sponsors. Revenues for these services were $1.3 million and $0.7 million for the three
months ended March 31, 2005 and 2006, respectively. As of March 31, 2005 and 2006, we had customer receivables related to these affiliates of approximately $205 thousand and
$94 thousand, respectively.

Included
in our total contracted backlog of $4.60 billion as of March 31, 2006 is approximately $14.2 million of contracted backlog from these affiliates of the
Sponsors. Contracted backlog represents future cash payments expected from customers under all long-term contractual agreements.

During
the three months ended March 31, 2005, we procured $0.8 million of insurance and insurance-related services from an affiliate of one of the Sponsors. This company is
no longer an affiliate of the Sponsor in 2006.

The
following table provides summary information relative to our accounts receivable from and accounts payable to the Sponsors and their affiliates as of March 31, 2005 and 2006
(in thousands):

March 31,2005

2006Due from affiliates

$
205

$
94Due to affiliates

$


$



Other Related Party Transactions

PanAmSat has a 50% ownership interest in the Horizons-1 joint venture, which it accounts for under the equity method of accounting. PanAmSat leases
Ku-band satellite capacity on the Horizons I satellite, which is owned by this joint venture. During the three months
ended March 31, 2005 and 2006, PanAmSat recorded expenses of approximately $0.9 million and $1.0 million, respectively, in relation to the lease of such Ku-band
satellite capacity.

Other Relationships

We utilize the consulting and lobbying services of R. Thompson & Co., which is owned by Robert J. Thompson, Chairman of Jefferson Consulting Group.
Mr. Wright, our Chief Executive Officer, owns a minority interest in Jefferson Consulting Group. Mr. Wright does not have any ownership or financial interest directly or indirectly in R.
Thompson & Co. During the three months ended March 31, 2005 and 2006, we paid approximately $65 thousand and $30 thousand, respectively, in expenses for services provided
by R. Thompson & Co.

During
2004, we retained Capstone Consulting to provide us with consulting services, primarily to identify and advise on potential opportunities to reduce our costs and identify other
potential opportunities to grow our business. Although neither KKR nor any entity affiliated with KKR owns any of the equity of Capstone, KKR has provided financing to Capstone. We recorded
approximately $0.2 million and $0.0 million of expenses during the three months ended March 31, 2005 and 2006 related to Capstone Consulting, all of which was paid through
March 31, 2005.

14.   Operating Segments

Statement of Financial Accounting Standards No. 131, "Disclosures About Segments of an Enterprise and Related Information" ("SFAS 131") establishes
standards for reporting information about operating segments in annual financial statements of public business enterprises and requires that those enterprises report selected information about
operating segments in interim financial reports

24

---



issued
to shareholders. Operating segments are components of an enterprise about which separate financial information is available and regularly evaluated by the chief operating decision maker(s) of
an enterprise. We have organized our company into two operating segments based upon the types of customers served, services provided and the economic characteristics of each segment. Our operating
segments are:

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

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

The
DIRECTV Group and The News Corporation, which are customers of our FSS segment, comprised approximately 15.6% and 12.6%, respectively, of our total revenues for the three months
ended March 31, 2005 and 15.8% and 12.2%, respectively, of our total revenues for the three months ended March 31, 2006.

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

25

---



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

|                                            |  | Three Months Ended
March 31, |        
|------------------------------------------- |  | ---------------------------- | -------
|
|Revenues:                                   |  |                              |        
|FSS                                         |  | $                            | 193,869
|G2                                          |  |                              | 20,459 
|Eliminations                                |  |                              | (5,520 
|                                            |  |                              |        
|Total Revenues                              |  | $                            | 208,808
|                                            |  |                              |        
|Depreciation and Amortization Expense:      |  |                              |        
|FSS                                         |  | $                            | 69,454 
|G2                                          |  |                              | 311    
|                                            |  |                              |        
|Total Depreciation and Amortization Expense |  | $                            | 69,765 
|                                            |  |                              |        
|Income from Operations:                     |  |                              |        
|FSS                                         |  | $                            | 69,513 
|G2                                          |  |                              | 2,981  
|Parent                                      |  |                              | (399   
|                                            |  |                              |        
|Total Income from Operations                |  | $                            | 72,095 
|                                            |  |                              |        
|Segment EBITDA:                             |  |                              |        
|FSS                                         |  | $                            | 160,049
|                                            |  |                              |        
|G2                                          |  | $                            | 3,422  
|                                            |  |                              |        
|Capital Expenditures:                       |  |                              |        
|FSS                                         |  | $                            | 14,286 
|G2                                          |  |                              | 764    
|                                            |  |                              |        
|Total Capital Expenditures                  |  | $                            | 15,050 
|                                            |  |                              |        

|             |  | December 31,
2005 |            | March 31,
2006 |  
|------------ |  | ----------------- | ---------- | -------------- | -
|Assets:      |  |                   |            |                |  
|FSS          |  | $                 | 4,808,402  |                | $
|G2           |  |                   | 44,933     |                |  
|Parent       |  |                   | 1,383,726  |                |  
|Eliminations |  |                   | (1,402,513 | )              |  
|             |  |                   |            |                |  
|Total Assets |  | $                 | 4,834,548  |                | $
|             |  |                   |            |                |  

26

---



The following table sets forth a reconciliation of income from operations to Segment EBITDA for our FSS operating segment and our G2 operating segment for the periods indicated.

|                                                            |  | Three Months Ended
March 31, |        
|----------------------------------------------------------- |  | ---------------------------- | -------
|
|FSS Operating Segment:                                      |  |                              |        
|Reconciliation of income from operations to Segment EBITDA: |  |                              |        
|Income from operations                                      |  | $                            | 69,513 
|Depreciation and amortization                               |  |                              | 69,454 
|                                                            |  |                              |        
|EBITDA                                                      |  |                              | 138,967
|Adjustment of sales-type leases to operating leases(a)      |  |                              | 6,533  
|Loss on termination of sales-type lease(b)                  |  |                              | 2,307  
|Restructuring charges(c)                                    |  |                              | 3,219  
|Reserves for long-term receivables(d)                       |  |                              | (2,853 
|Transaction-related costs(e)                                |  |                              | 10,533 
|Gain on undesignated interest rate swap(f)                  |  |                              |       
|Other items(g)                                              |  |                              | 1,343  
|                                                            |  |                              |        
|Segment EBITDA                                              |  | $                            | 160,049
|                                                            |  |                              |        

|                                                            |  | Three Months Ended
March 31, |      
|----------------------------------------------------------- |  | ---------------------------- | -----
|
|G2 Operating Segment:                                       |  |                              |      
|Reconciliation of income from operations to Segment EBITDA: |  |                              |      
|Income from operations                                      |  | $                            | 2,981
|Depreciation and amortization                               |  |                              | 311  
|                                                            |  |                              |      
|EBITDA                                                      |  |                              | 3,292
|Restructuring charges(c)                                    |  |                              | 130  
|                                                            |  |                              |      
|Segment EBITDA                                              |  | $                            | 3,422
|                                                            |  |                              |      

---

27

---



15.   Earnings Per Share

The following table sets forth the computation of net income per share for the three months ended March 31, 2005 and 2006:

Three Months Ended
March 31,2005

2006Net income

$
1,101

$
27,784Basic weighted average shares of common stock outstanding


78,136,000


122,598,093Dilutive effect of stock options, restricted stock units and other deferred stock based compensation


2,673,000


2,779,741Diluted weighted average shares of common stock outstanding


80,809,000


125,377,834Net income per basic common share

$
0.01

$
0.23Net income per diluted common share

$
0.01

$
0.22


16.   New Accounting Pronouncements

In December 2004, the Financial Accounting Standards Board issued SFAS 123R, which requires that compensation costs relating to share-based payment
transactions be recognized in the financial
statements and includes implementation guidance on measuring the fair value of share-based payments. SFAS 123R replaces SFAS 123, and supersedes SFAS 148 and APB 25.

On
March 29, 2005, the SEC released Staff Accounting Bulletin No. 107 ("SAB 107"). SAB 107 provides an interpretation of SFAS 123R and its interaction with certain
SEC rules and regulations and provides the SEC's views regarding the valuation of share-based payment arrangements for public companies. SAB 107 provides guidance with regard to share-based payment
transactions with non-employees, the transition from nonpublic to public entity status, valuation methods (including assumptions such as expected volatility and expected term), the
accounting for certain redeemable financial instruments issued under share-based payment arrangements, the classification of compensation expense, non-GAAP financial measures,
first-time adoption of SFAS 123R, the modification of employee share options prior to adoption of SFAS 123R and disclosures in

28

---



Management's
Discussion and Analysis subsequent to the adoption of SFAS 123R. We have already adopted the fair value recognition provision of SFAS 123, effective January 1, 2003,
on a prospective basis. The adoption of SFAS 123R and SAB 107 as required on January 1, 2006 did not have a material impact on our consolidated financial statements. See Note 9.
"Stock Based Compensation".

In
May 2005, FASB issued SFAS No. 154 "Accounting Changes and Error Corrections" ("SFAS 154"). SFAS 154 replaces APB Opinion No. 20 "Accounting
Changes" ("APB 20") and FASB Statement No. 3 "Reporting Accounting Changes in Interim Financial Statements". This Statement provides guidance on the accounting for and reporting of accounting
changes and error corrections. It requires retrospective application as the required method for reporting a change in accounting principle in the absence of explicit transition requirements specific
to the newly adopted accounting principle. SFAS 154 carries forward without change the guidance contained in APB 20 for reporting the correction of an error in previously issued financial
statements and a change in accounting estimate. SFAS 154 is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005. The
adoption of SFAS 154 during the first quarter of 2006 did not have a material impact on our consolidated financial statements.

In
February 2006, FASB issued SFAS No. 155 "Accounting for Certain Hybrid Financial Instruments" ("SFAS 155"). SFAS 155 amends FASB Statements No. 133
and 140. This statement simplifies the accounting for certain hybrid financial instruments by permitting fair value re-measurement for any hybrid financial instrument that contains an
embedded derivative that otherwise would require bifurcation, provided that the whole instrument is accounted for on a fair value basis. This statement also permits a qualifying special-purpose entity
to hold a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument. SFAS 155 applies to all financial instruments acquired or
issued after the beginning of an entity's first fiscal year that begins after September 15, 2006. The adoption of SFAS 155 is not expected to have a material impact on our consolidated
financial statements.

29

---





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

The following management's discussion and analysis should be read in conjunction with our management's discussion and analysis included in our Annual Report on
Form 10-K filed with the SEC on March 10, 2006, any amendments thereto, and all of our other filings with the SEC from March 10, 2006 through the date of this report.

Management Overview

In evaluating our financial condition and operating performance, our management considers many factors. Among the most important are revenues, satellite health
and technology, satellite insurance, profitability and liquidity.

We
and our industry face certain challenges. Our experience continues to indicate that the demand for video services in many of the global markets we serve is relatively flat; we have
experienced pricing pressure in certain markets due to overcapacity and regional economic conditions; and some of our customers are trying to rationalize their cost structures, including satellite
capacity costs, to match their existing and projected revenues. All of these challenges could negatively affect our revenues. Notwithstanding these challenges, we experienced growth in first quarter
2006 video services revenues due primarily to additional operating lease revenues resulting from new customer arrangements on our Galaxy 15 satellite, which was placed in service in March 2006,
and new customer arrangements entered into with DTH customers in our North American, Pacific and Indian Ocean regions. Additionally, occasional use services increased primarily due to additional
services for coverage of the 2006 Winter Olympics. We also continue to see expansion potential with the increasing acceptance of new technologies such as digital cable and HDTV and through the further
expansion of our cable neighborhoods. We are also well positioned to provide additional capacity to U.S. DTH service providers as they expand services to their customers. We expect to see growth in
our network services revenues as developing markets increase their use of VSATs and other private network services. We continue to focus our efforts on selling bandwidth and related services to new
markets, including the U.S. government, which has consistently increased its use of commercial satellites in recent years. Finally, relative to our competitors, we believe we are in a strong position
for dealing with these challenges. In response to these challenges, we continue to provide high quality services and value to our customers to win, keep and/or expand their business.

On
March 22, 2005, we consummated an initial public offering of 50 million shares of our common stock at $18 per share and used the net proceeds to make an equity
contribution to PanAmSat of approximately $658.4 million and to pay a $200 million dividend to our then pre-existing stockholders. PanAmSat used this equity contribution to
repay approximately $265.0 million of the borrowings under its Term Loan A Facility and on April 1, 2005, it redeemed $353.5 million, or 35%, of its 9% senior notes and paid a
redemption premium of $31.8 million to holders of those notes. PanAmSat also repaid an additional $25.0 million of the Term Loan A Facility with cash on hand on March 22, 2005.

Our
board of directors adopted a dividend policy that became effective upon the closing of our initial public offering which reflects an intention to distribute a substantial portion of
the cash generated by our business in excess of operating expenses and working capital requirements, interest and principal payments on our indebtedness and capital expenditures as regular quarterly
dividends to our stockholders. On December 14, 2005, our board of directors declared a quarterly dividend for the period from October 1, 2005 to December 31, 2005 in the amount of
$0.3875 per share, or an aggregate of approximately $47.5 million, which was paid on January 17, 2006, to stockholders of record as of December 30, 2005. On March 16, 2006,
our board of directors declared a quarterly dividend for the period from January 1, 2006 to March 31, 2006 in the amount of $0.42625 per share,

30

---



or
an aggregate of approximately $52.3 million, which was paid on April 13, 2006, to stockholders of record as of March 31, 2006.

On
August 29, 2005, we and Intelsat announced that the two companies signed the Intelsat Merger Agreement under which Intelsat will acquire us for $25 per share in cash, or
$3.2 billion. Under the Intelsat Merger Agreement, which was approved unanimously by the boards of directors of both companies, Intelsat will acquire all of our outstanding common shares. Also
in connection with the pending Intelsat Merger, our board of directors approved the adoption of a severance plan, on terms similar to our existing severance plan, and authorized a retention pool of up
to $10 million for non-senior management employees.

On
October 26, 2005, our shareholders approved and adopted the Intelsat Merger Agreement. Also on October 26, 2005, we received a request from the United States Department
of Justice, or DOJ, for additional information and documentary materials in connection with the pending Intelsat Merger. The effect of this request is to extend the waiting period imposed by the
Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended ("HSR"), until 30 days after the parties have substantially complied with the request, unless that period is
terminated earlier by the DOJ or extended voluntarily. On January 20, 2006, we were informed by the Committee on Foreign Investment in the United States ("CFIUS") that CFIUS had reviewed a
joint voluntary notice delivered to it by the parties to the Intelsat Merger Agreement, and had concluded that there were no issues of national security sufficient to warrant an investigation under
Section 721 of the U.S. Defense Production Act of 1950, as amended (commonly referred to as "Exon-Florio"). Consummation of the Intelsat Merger remains subject to various
conditions, including satisfaction of the HSR waiting period, receipt of Federal Communications Commission approvals, receipt of financing and other conditions. If
the conditions to the Intelsat Merger are satisfied or waived (to the extent permitted by applicable law), we expect to consummate the Intelsat Merger in the second or third quarter of 2006.

Reverse Stock Split and Amended and Restated Certificate of Incorporation

On March 1, 2005, we amended and restated our certificate of incorporation to (i) effect a reverse stock split of our outstanding shares of common
stock on a one for 1.518628 basis and (ii) increase the number of authorized shares from 200 million to 450 million, consisting of 400 million shares of common stock and
50 million shares of preferred stock. The amended and restated certificate of incorporation provides that our board of directors is authorized to provide for one or more series of preferred
stock and fix the number of shares, voting power, preferences and other special rights in each series. No such series of preferred stock has been designated and no shares of preferred stock have been
issued. All share and per share amounts, as well as the par value amount and additional paid in capital amount related to these shares within these condensed consolidated financial statements, have
been restated for all the periods presented to give retroactive effect to the reverse stock split.

31

---



Results of OperationsThree Months Ended March 31, 2005 and 2006

|                                                                    |                | Three Months Ended
March 31,       |         |         |         |         |        
|------------------------------------------------------------------- | -------------- | ---------------------------------- | ------- | ------- | ------- | ------- | -------
|
|
|
|Revenues                                                            |                |                                    |         |         |         |         |        
|Operating leases, satellite services and other                      |                | $                                  | 205,201 |         | $       | 210,237 |        
|Outright sales and sales-type leases                                |                |                                    | 3,607   |         |         | 2,992   |        
|                                                                    |                |                                    |         |         |         |         |        
|                                                                    | Total revenues |                                    |         | 208,808 |         |         | 213,229
|                                                                    |                |                                    |         |         |         |         |        
|Costs and expenses                                                  |                |                                    |         |         |         |         |        
|Cost of outright sales and sales-type leases                        |                |                                    | (2,853  | )       |         |        |        
|Depreciation and amortization expense                               |                |                                    | 69,765  |         |         | 69,758  |        
|Direct operating costs (exclusive of depreciation and amortization) |                |                                    | 34,947  |         |         | 33,211  |        
|Selling, general and administrative expenses                        |                |                                    | 18,754  |         |         | 25,114  |        
|Sponsor management fees                                             |                |                                    | 10,444  |         |         |        |        
|Facilities restructuring and severance costs                        |                |                                    | 3,349   |         |         |        |        
|Loss on termination of sales-type lease                             |                |                                    | 2,307   |         |         |        |        
|Gain on undesignated interest rate swap                             |                |                                    |        |         |         | (13,240 | )      
|                                                                    |                |                                    |         |         |         |         |        
|                                                                    |                | Total operating costs and expenses |         |         | 136,713 |         |        
|                                                                    |                |                                    |         |         |         |         |        
|Income from operations                                              |                |                                    | 72,095  |         |         | 98,386  |        
|Interest expenseNet                                                |                |                                    | 75,526  |         |         | 60,557  |        
|                                                                    |                |                                    |         |         |         |         |        
|Income (loss) before income taxes                                   |                |                                    | (3,431  | )       |         | 37,829  |        
|Income tax expense (benefit)                                        |                |                                    | (4,532  | )       |         | 10,045  |        
|                                                                    |                |                                    |         |         |         |         |        
|Net income                                                          |                | $                                  | 1,101   |         | $       | 27,784  |        
|                                                                    |                |                                    |         |         |         |         |        
|Net income per sharebasic                                          |                | $                                  | 0.01    |         | $       | 0.23    |        
|                                                                    |                |                                    |         |         |         |         |        
|Net income per sharediluted                                        |                | $                                  | 0.01    |         | $       | 0.22    |        
|                                                                    |                |                                    |         |         |         |         |        

Total RevenuesThe increase in total revenues was primarily attributable to higher video services revenues of
$4.5 million and higher consulting/technical services revenues of $1.0 million, partially offset by a $0.5 million reduction in network services revenues and $0.6 million
decrease in government services revenues, as compared to the three months ended March 31, 2005.

Cost of Outright Sales and Sales-type LeasesThe increase to cost of sales-type leases was due to the
reversal of approximately $2.9 million of in-orbit insurance liabilities related to sales-type leases on our Galaxy 10R satellite during the three months ended
March 31, 2005. In January 2005, the insurance policy covering our Galaxy 10R satellite expired, was not replaced and as a result, this satellite and its related assets were no longer
insured. No such costs were recorded during the three months ended March 31, 2006.

Depreciation and Amortization ExpenseDepreciation expense remained relatively flat during the three months ended
March 31, 2006 as compared to the same period in 2005.

Depreciation
expense increased $5.2 million due to new satellites placed in service subsequent to March 31, 2005 and increased depreciation of $0.6 million resulting
from reduced end of life estimates

32

---



for
our Galaxy 4R and Galaxy 9 satellites in the second half of 2005. These increases were offset by the following:



Direct Operating Costs (exclusive of depreciation and amortization)The decrease in total direct operating costs, as compared
to the three months ended March 31, 2005, is due primarily to a decrease in our Government Services segment ("G2") direct operating costs of approximately $2.2 million, partially offset
by higher in-orbit insurance of $0.3 million as a result of the launch of our Galaxy 14 and Galaxy 15 satellites in the second half of 2005.

Selling, General and Administrative ExpensesSelling, general and administrative expenses increased $6.4 million as
compared to the same period in 2005 primarily as a result of $8.5 million of legal, consulting and retention costs recorded in the first quarter of 2006 related to the pending Intelsat Merger,
partially offset by a reduction in bad debt expense of approximately $2.2 million.

Sponsor Management FeesThe Sponsors provided management and advisory services to us pursuant to management services
agreements executed at the closing of the Recapitalization in August 2004. The Sponsors charged us an aggregate management fee of $2.0 million annually for the provision of these
services, subject to an annual increase of three percent. In connection with, and effective upon completion of, our initial public offering on March 22, 2005, each of the Sponsors terminated
their respective management services agreements with us for an aggregate consideration of $10.0 million. During the three months ended March 31, 2005, we recorded approximately
$10.4 million of expense for these management fees, including the termination payment. No such costs were recorded during the three months ended March 31, 2006.

Facilities Restructuring and Severance CostsFacilities restructuring and severance costs were $3.3 million and
$0.0 million for the three months ended March 31, 2005 and 2006, respectively. During the three months ended March 31, 2005, we recorded charges of $2.5 million
representing certain costs incurred in relation to equipment transferred to other locations in 2005 under our teleport consolidation plan, a non-cash charge of approximately
$0.4 million in relation to increased future lease costs for one of our idle facilities under our facilities restructuring plan and charges of $0.4 million related to our severance
plans. No such costs were recorded during the three months ended March 31, 2006.

Loss on termination of sales-type leaseDuring the first quarter of 2005, we recorded a loss of
$2.3 million in relation to the amendment of a customer's sales-type lease agreement, which resulted in a new operating lease agreement for that customer. As a result of this
amendment, during the first quarter of 2005, we wrote off the remaining net investment in sales-type lease balance of $2.3 million related to this agreement. No such costs were
recorded during the three months ended March 31, 2006.

Gain on Undesignated Interest Rate SwapThe $13.2 million gain on undesignated interest rate swap during the first
quarter of 2006 related to the increase in the fair value of our $1.25 billion interest rate swap during the quarter ended March 31, 2006. During this period, the interest rate swap was
undesignated and therefore this increase was recorded as a gain on undesignated interest rate swap in our consolidated statement of operations for the three months ended March 31, 2006 pursuant
to Statement of Financial Accounting Standards ("SFAS") No. 133 "Accounting for Derivative Instruments and Hedging Activities" as amended and interpreted ("SFAS 133").

33

---



Income from OperationsIncome from operations increased by $26.3 million primarily due to the
non-recurrence of the $10.4 million of sponsor management fees, the $3.3 million of facilities restructuring and severance costs and the $2.3 million loss on
termination of sales-type lease which were recorded during the three months ended March 31, 2005, as well as the $13.2 million gain on undesignated interest rate swap
recorded during the three months ended March 31, 2006 as described above.

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

Three Months Ended
March 31Dollar
Change2005

2006Gross interest expense

$
80,800

$
67,749

$
(13,051
)Less: Interest income


564


1,284


720Less: Capitalized interest


4,710


5,908


1,198Total interest expense, net

$
75,526

$
60,557

$
(14,969
)


Interest
expenseNet decreased primarily as a result of lower outstanding indebtedness during the three months ended March 31, 2006, partially offset by higher average
interest rates during this period as compared to the same period in 2005. The reduction in debt was a result of the payment of $318.4 million of PanAmSat's Term Loan A Facility, the payment of
$4.1 million of PanAmSat's Term Loan B-1 Facility and the repayment of $353.5 million or 35% of PanAmSat's 9% senior notes during 2005. Additionally, during the three months
ended March 31, 2005, PanAmSat
wrote-off approximately $9.5 million of debt issuance costs as a result of the repayment of $290 million of indebtedness under its senior secured credit facilities during
this period.

Income Tax Expense (Benefit)The increase in 2006 income tax expense from 2005 income tax benefit is due primarily to the
increase in income before income taxes in 2006 as a result of the items described above and a reduction in the 2006 extraterritorial income exclusion benefit recorded by the company as compared to the
same period in 2005. Additionally, the tax benefit recorded during the first quarter of 2005 included an income tax benefit related to the $10.0 million sponsor management termination fee which
was treated as a discreet item for tax purposes.

The
effective income tax rate for the three months ended March 31, 2006 was 26.6% as compared to an income tax benefit of 132.1% for the three months ended March 31, 2005.

34

---



Selected segment data

|                             |  | Three Months Ended
March 31, |         |   |   |         |  
|---------------------------- |  | ---------------------------- | ------- | - | - | ------- | -
|
|
|
|Revenues:                    |  |                              |         |   |   |         |  
|FSS                          |  | $                            | 193,869 |   | $ | 200,083 |  
|G2                           |  |                              | 20,459  |   |   | 19,845  |  
|Eliminations                 |  |                              | (5,520  | ) |   | (6,699  | )
|                             |  |                              |         |   |   |         |  
|Total revenues               |  | $                            | 208,808 |   | $ | 213,229 |  
|                             |  |                              |         |   |   |         |  
|Income from operations:      |  |                              |         |   |   |         |  
|FSS                          |  | $                            | 69,513  |   | $ | 102,297 |  
|G2                           |  |                              | 2,981   |   |   | 3,262   |  
|Parent                       |  |                              | (399    | ) |   | (7,173  | )
|                             |  |                              |         |   |   |         |  
|Total income from operations |  | $                            | 72,095  |   | $ | 98,386  |  
|                             |  |                              |         |   |   |         |  
|Segment EBITDA:              |  |                              |         |   |   |         |  
|FSS                          |  | $                            | 160,049 |   | $ | 166,158 |  
|                             |  |                              |         |   |   |         |  
|G2                           |  | $                            | 3,422   |   | $ | 3,668   |  
|                             |  |                              |         |   |   |         |  

We
evaluate the performance of our operating segments based on several factors, of which the primary financial measure is segment net income (loss) plus net interest expense, income tax
expense (benefit) and depreciation and amortization, further adjusted to exclude non-recurring items and other non-cash adjustments ("Segment EBITDA"). Segment EBITDA is
presented because our chief operating decision maker evaluates and measures each business unit's performance based on its Segment EBITDA results. See Note 14 "Operating Segments" to our
condensed consolidated financial statements appearing elsewhere in this quarterly report for a reconciliation of income (loss) from operations to Segment EBITDA for our FSS operating segment and our
G2 operating segment.

Our
operations are comprised of the following two segments:

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

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

35

---



FSS Segment

FSS Revenue by Service-Type

|                              |  | Three Months Ended
March 31, |         |  |   |         | 
|----------------------------- |  | ---------------------------- | ------- |  | - | ------- | 
|
|
|
|FSS Revenues:                 |  |                              |         |  |   |         | 
|Video Services                |  | $                            | 134,673 |  | $ | 139,196 | 
|Network Services              |  |                              | 50,217  |  |   | 49,681  | 
|Government Services           |  |                              | 5,517   |  |   | 6,699   | 
|Consulting/Technical Services |  |                              | 3,462   |  |   | 4,507   | 
|                              |  |                              |         |  |   |         | 
|Total FSS revenues            |  | $                            | 193,869 |  | $ | 200,083 | 
|                              |  |                              |         |  |   |         | 

Revenues.The $6.2 million increase in FSS revenues was primarily attributable to higher video services revenues of
$4.5 million, higher government services revenues of $1.2 million and higher consulting/technical services revenues of $1.0 million, offset partially by a $0.5 million
reduction in network services revenues, in each case as described in greater detail as follows:



Income from Operations.Income from operations increased by $32.8 million primarily due to the
non-recurrence of the $10.4 million of sponsor management fees, the $3.2 million of facilities restructuring and severance costs and the $2.3 million loss on
termination of sales-type lease which were recorded during the three months ended March 31, 2005, as well as the $13.2 million gain on undesignated interest rate swap
recorded during the three months ended March 31, 2006 as described above.

36

---



Segment EBITDA.The increase of segment EBITDA of $6.1 million as compared to the three months ended March 31,
2005 is primarily due to the increased FSS revenues of $6.2 million, partially offset by higher operating costs and expenses of $0.1 million.

G2 Segment

Revenue.G2 segment revenues decreased by $0.6 million for the three months ended March 31, 2006 as compared to
the same period in 2005 primarily due to a decrease in the sales of equipment and other non-satellite products of $2.3 million and lower revenues related to the construction of an
L-band payload on Galaxy 15 of $0.8 million, partially offset by an increase in revenues related to managed network solutions of $2.0 million and an increase in revenues
related to the lease of FSS provided satellite capacity of $0.5 million. Reflected in this decrease was a significant change in the composition of revenues.

Income from operations and Segment EBITDA.Income from operations increased $0.3 million and segment EBITDA increased
by $0.2 million as compared to the same period in 2005. These increases were primarily due to the shift in the composition of revenues described above. The focus on higher margin products and
services resulted in these increases. Restructuring charges of $0.1 million were included in income from operations for the three months ended March 31, 2005. These charges were excluded
from segment EBITDA for that same period in 2006.

Contracted backlog

Contracted backlog represents the actual dollar amount (without discounting to present value) of the expected future cash payments to be received from customers
under all long-term contractual agreements, including operating leases, sales-type leases and related service agreements, which may extend to the end of the life of the
satellite or beyond to a replacement satellite. Contracted backlog is attributable both to satellites currently in orbit and those planned for future launch. Our contracted backlog for future services
as of December 31, 2005 and March 31, 2006 was $4.50 billion and $4.60 billion, respectively. The change in contracted backlog of approximately $98 million was the
result of customer contract activity during the first quarter of 2006 (net new contracted backlog of approximately $320 million as a result of the execution of customer contracts partially
offset by approximately $222 million of customer billings during the quarter). Our contracted backlog as of March 31, 2006 also included approximately $1.18 billion relating to
future services on satellites we expect to launch. Included in the amounts above are 84 contracts representing total contracted backlog of $754.7 million, of which approximately
$356.0 million of contracted backlog may be terminated by the customers pursuant to certain contractual termination rights. Of the $320 million of net new contracted backlog during the
first quarter of 2006, approximately $161.0 million may be terminated by customers pursuant to these termination rights. Approximately $14.2 million of our contracted backlog as of
March 31, 2006 represents the aggregate contracted backlog from affiliates of the Sponsors.

Satellite Deployment Plan

Our construction and launch strategy is to replace existing satellites as they approach the end of their useful lives. In addition, we selectively expand our
global coverage, capacity and service offerings by deploying satellites into new orbital locations where we perceive sufficient customer demand and market opportunities.

On
August 14, 2005, we successfully launched our Galaxy 14 satellite into orbit. This satellite subsequently replaced our Galaxy 12 satellite in January 2006 at 125 degrees
WL and Galaxy 12 became an in-orbit spare.

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

37

---



and
the C-band portion of our PAS-3R satellite. In July 2005, we signed an agreement for the launch of this satellite in the first quarter of 2007. Additionally, we have
an agreement with one of our major customers for the funding of a portion of the capital expenditures necessary to construct and launch PAS-11 in this timeframe. Such funding represents an
obligation for us when it is received from the customer. As of March 31, 2006, we received approximately $71.8 million of funding from this customer. This obligation is scheduled to be
repaid to the customer over a three year period beginning in the second half of 2006.

On
December 5, 2005, we entered into agreements with the same customer and with the manufacturer of our PAS-11 satellite, which, among other things, allows the
customer to procure directly from the manufacturer long-lead items that could be used for the construction of a replacement satellite for PAS-11 on an expedited basis, if
needed. Pursuant to the agreement with the customer, we would be required to construct and launch a replacement for PAS-11 in the event of a launch failure or other significant health
related issue impacting PAS-11's Ku-band transponders within two years after completion of its in-orbit testing. This customer has leased all of the
Ku-band capacity on PAS-11 and would be required to lease all of the Ku-band capacity on a replacement satellite for PAS-11, if such replacement
satellite is required.

On
August 1, 2005, PanAmSat formed its second 50-50 joint venture with JSAT, a leading satellite operator in the Asia-Pacific region, that will build and
launch a Ku-band satellite to replace our SBS-6 satellite at 74 degrees west longitude. The joint venture is named Horizons-2. The satellite will support digital
video, high-definition television (HDTV) and IP-based content distribution networks to broadband Internet and satellite news gathering services (SNG) in the United States. This
Horizons-2 satellite will be constructed over the next two years and is expected to be in service by late 2007.

On
October 13, 2005, we successfully launched our Galaxy 15 satellite into orbit at 133 degrees WL. In late February 2006, our Galaxy 1R satellite was replaced by Galaxy 15
and on March 3, 2006, Galaxy 1R was de-orbited.

On
January 15, 2006, our Galaxy 3R satellite, operating in an inclined orbit at 74 degrees WL, experienced an anomaly of its SCP and was taken out of service. This satellite had
no net book value as of December 31, 2005, and this event is not expected to have a material impact on our future operations or financial results.

We
expect to launch four satellites by the end of 2007. We are scheduled to launch Galaxy 16 in the second quarter of 2006. We plan to launch PAS-11 in the first quarter of
2007, Galaxy 18 in the second quarter of 2007 and the satellite which will be owned by the Horizons-2 joint venture in the third quarter of 2007.

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

38

---



Liquidity and Capital Resources

Initial Public Offering

On March 22, 2005, we consummated an initial public offering of 50 million shares of our common stock at $18 per share and used the net proceeds to
make an equity contribution to PanAmSat of approximately $658.4 million and to pay a $200 million dividend to our then pre-existing stockholders. PanAmSat used this equity
contribution to repay approximately $265.0 million of the borrowings under its Term Loan A Facility and on April 1, 2005, it redeemed $353.5 million, or 35%, of its 9% senior
notes and paid a redemption premium of $31.8 million to holders of those notes. PanAmSat also repaid an additional $25.0 million of the Term Loan A Facility with cash on hand on
March 22, 2005. In connection with our initial public offering, we paid approximately $40.9 million of costs which were capitalized on our balance sheet. In connection with and
contingent upon our initial public offering, PanAmSat's senior secured credit facilities were amended to, among other things:



Dividend Policy

Our board of directors adopted a dividend policy that became effective upon the closing of our initial public offering which reflects an intention to distribute a
substantial portion of the cash generated by our business in excess of operating expenses and working capital requirements, interest and principal payments on our indebtedness and capital expenditures
as regular quarterly dividends to our stockholders. On December 14, 2005, our board of directors declared a quarterly dividend for the period from October 1, 2005 to December 31,
2005 in the amount of $0.3875 per share, or an aggregate of approximately $47.5 million, which was paid on January 17, 2006, to stockholders of record as of December 30, 2005. On
March 16, 2006, our board of directors declared a quarterly dividend for the period from January 1, 2006 to March 31, 2006 in the amount of $0.42625 per share, or an aggregate of
approximately $52.3 million, which was paid on April 13, 2006, to stockholders of record as of March 31, 2006.

Cash and Cash Equivalents

At March 31, 2006, we had cash and cash equivalents of $152.2 million, compared to $126.3 million at December 31, 2005. During the
three months ended March 31, 2006, we recorded the following significant transactions impacting cash and cash equivalents:



39

---





|                                                    |  | Three Months Ended
March 31, |         |   |  
|--------------------------------------------------- |  | ---------------------------- | ------- | - | -
|
|
|
|Net cash provided by operating activities           |  | $                            | 56,327  |   | $
|Net cash used in investing activities               |  |                              | (15,050 | ) |  
|Net cash provided by (used in) financing activities |  |                              | 368,939 |   |  
|Effect of exchange rate changes on cash             |  |                              | 47      |   |  

The
increase in net cash provided by operating activities of $48.4 million was primarily due to an increase in cash provided by additional customer deposits and advance payments
received of $23.8 million, a decrease in cash used for interest on indebtedness of $13.5 million and other increases in cash flows from operations of approximately $25.4 million.
These increases in cash flows from operations were partially offset by increases in customer billings and the timing of cash collections of approximately $14.3 million.

The
increase in net cash used in investing activities was primarily due to higher capital expenditures of $34.4 million during the three months ended March 31, 2006 as
compared to the same period in 2005.

Net
cash used in financing activities during the three months ended March 31, 2006 increased by $399.0 million as compared to the same period in 2005. Net cash used in
financing activities was approximately $30.0 million during the three months ended March 31, 2006. During the three months ended March 31, 2006, we paid $47.5 million of
dividends to our stockholders, repaid $4.2 million of long-term debt under PanAmSat's senior secured credit facility and repaid incentive obligations of approximately
$2.8 million. Offsetting these uses of cash was approximately $24.4 million of funding of capital expenditures received from one of our customers during the three months ended
March 31, 2006. Net cash provided by financing increased during the first quarter of 2005 by $368.9 million primarily due to the cash impact of our initial public offering, which was
completed in March 2005. As a result of our initial public offering, during the first quarter of 2005, we received proceeds of $900.0 million, paid $200.0 million of dividends to
stockholders, paid $37.4 million of costs which were capitalized to equity, and PanAmSat repaid $265.0 million of it's long-term debt. Additionally, during the first quarter
of 2005, PanAmSat made a voluntary debt repayment from cash on hand of approximately $25.0 million and repaid approximately $3.1 million of incentive obligations.

Our
ability to make scheduled payments of principal, or to pay the interest or special interest, if any, on, or to refinance our indebtedness, to make dividend payments on our common
stock, or to fund planned capital expenditures will depend on our future performance, which, to a certain extent, is subject to general economic, financial, competitive, legislative, regulatory and
other factors that are beyond our control. Based upon the current level of operations, we believe that cash flow from operations, available cash and cash equivalents, together with borrowings
available under PanAmSat's senior secured credit facilities, will be adequate to fund our operations and capital expenditures, meet our debt obligations under our credit facility and indentures and
pay dividends on our common stock in a manner consistent with our dividend policy for at least the next 12 months.

40

---



Long-term Debt

As of March 31, 2006, long-term debt consisted of the following (in thousands):

March 31,
200663/8% Notes due 2008

$
150,00081/2% Notes due 2012


1,19067/8% Notes due 2028


125,000Transaction Related Financing:Revolving Credit Facility


Term Loan A due 2009


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


1,639,2509% Senior Notes due 2014


656,500103/8% Senior Discount Notes due 2014


289,5253,217,375Less: current maturities


16,600Total Long-Term Debt

$
3,200,775


At
March 31, 2006, we had total debt outstanding of approximately $3.2 billion, including current maturities of $16.6 million related to our Term Loan
B-1 Facility due 2011.

On
October 19, 2004, pursuant to Rule 144A under the Securities Act of 1933, as amended, we issued $416.0 million aggregate principal amount at maturity of our
103/8% senior discount notes due 2014. All of the proceeds of that offering, less discounts, commissions and expenses, or approximately $245.8 million, were paid on
October 19, 2004 as a dividend to our stockholders. On May 31, 2005, we exchanged all the outstanding notes for an equal amount of 103/8% senior discount notes due 2014,
or Senior Discount Notes, which are registered under the Securities Act of 1933 and which have substantially similar terms. The Senior Discount Notes accrete at the rate of 103/8% per
annum, compounded semi-annually to, but not including, November 1, 2009. From and after November 1, 2009, cash interest on the Senior Discount Notes will accrue at the rate
of 103/8% per annum, and will be payable semiannually in arrears on May 1 and November 1 of each year, commencing on May 1, 2010, until maturity. As of
March 31, 2006, the accreted balance of approximately $289.5 million was outstanding in relation to these notes.

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

With
a portion of the proceeds from our initial public offering, we made an equity contribution to PanAmSat of approximately $658.4 million, which PanAmSat used to repay
approximately $265.0 million of the borrowings under its Term Loan A Facility on March 22, 2005, redeem $353.5 million, or 35%, of its 9% senior notes and pay a redemption premium
of $31.8 million to holders of these notes on April 1, 2005. PanAmSat also repaid an additional $25.0 million of the Term Loan A Facility with cash on hand on March 22,
2005. As described above in "Liquidity and Capital Resources-Initial Public Offering", in connection with and contingent upon our initial public offering, PanAmSat's senior secured credit facilities
were amended.

41

---



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

PanAmSat's
senior secured credit facilities which were entered into in connection with the Recapitalization are comprised of a $250.0 million revolving credit facility, which will
terminate in August 2009, an $800.0 million Term Loan A Facility, which matures in August 2009 (of which $355.9 million was outstanding at March 31, 2006), and a
$1,660.0 million Term Loan B-1 Facility, which matures in August 2011 (of which $1,639.3 million was outstanding at March 31, 2006). At March 31, 2006,
the interest rate on the Term Loan A Facility was 6.57% (1 month LIBOR of 4.82% plus 1.75%). At March 31, 2006, the Term Loan B-1 Facility was split into two tranches in
order to provide for the principal payment of $4.2 million which is due on May 19, 2006. The first tranche in the amount of $4.2 million, which is subject to the principal pay
down, had an interest rate of 6.81% (2 month LIBOR of 4.81% plus 2.00%). The remaining tranche, in the amount of $1,635.1 million, had an interest rate of 6.90% (3 month LIBOR of
4.90% plus 2.00%). These rates are subject to change based upon our total leverage ratio. In addition, we are required to pay a commitment fee for the unused commitments under the revolving credit
facility, if any, which, as of March 31, 2006 on an annual basis was 0.25%. As of March 31, 2006, we had outstanding letters of credit totaling $49.1 million and the revolving
credit facility was undrawn. Outstanding letters of credit reduce our ability to borrow against the revolving credit facility by an equivalent amount. Any amounts borrowed under the revolving credit
facility would bear interest at LIBOR plus 1.75% as of March 31, 2006, although this interest rate is subject to adjustment based on our total leverage ratio.

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

PanAmSat's
9% senior notes require interest payments to be made semi-annually, mature on August 15, 2014, are unsecured, and are, or will be, as the case may be,
unconditionally guaranteed by each of PanAmSat's existing and certain subsequently acquired or organized domestic restricted subsidiaries. Fees charged by the lenders in relation to the issuance of
the 9% senior notes were capitalized as debt issuance costs and are amortized over the term of the notes.

As
of March 31, 2006, PanAmSat also had outstanding 10 and 30-year fixed rate notes totaling $275.0 million which were issued in January 1998. The
outstanding principal balances, interest rates and maturity dates for these notes as of December 31, 2005, are $150.0 million at 6.375% due 2008 and $125.0 million at 6.875% due
2028, respectively. Principal on these notes is payable at maturity, while interest is payable semi-annually.

As
of March 31, 2006, PanAmSat also had outstanding $1.2 million of its 81/2% senior notes due 2012. These notes are unsecured, and are unconditionally
guaranteed by each of PanAmSat's existing domestic restricted subsidiaries.

We
are required to maintain certain financial covenants and are also subject to restrictive covenants under our borrowings. As of March 31, 2006, we were in compliance with all
such covenants.

The
indenture governing our Senior Discount Notes, the indenture governing PanAmSat's 9% senior notes and PanAmSat's senior secured credit facilities contain financial covenant ratios,
specifically total leverage and interest coverage ratios that are calculated by reference to Adjusted EBITDA. Adjusted EBITDA is defined as net income (loss) plus net interest expense, income tax
expense (benefit) and depreciation and amortization, further adjusted to give effect to unusual items, non-cash items and other adjustments specifically required in calculating covenant
ratios and compliance under the indenture governing our Senior Discount Notes, the indenture governing

42

---



PanAmSat's
9% senior notes due 2014 and PanAmSat's senior secured credit facilities. These adjustments include unusual items such as severance, relocation costs and one-time compensation
charges, non-cash charges such as non-cash compensation expense and the other adjustments shown below. Adjusted EBITDA is a material component of these covenants. For instance,
non-compliance with the financial ratio maintenance covenants contained in the senior secured credit facilities could result in the requirement that PanAmSat immediately repay all amounts
outstanding under such facilities and a prohibition on PanAmSat paying dividends to us, and non compliance with the debt incurrence ratios contained in our Senior Discount Notes and PanAmSat's 9%
senior notes could prohibit us from being able to incur additional indebtedness or make restricted payments, including payments of dividends on our common stock, other than pursuant to specified
exceptions. In addition, under the restricted payments covenants contained in the indentures, the ability of Holdco and PanAmSat, as applicable, to pay dividends is restricted by a formula based on
the amount of Adjusted EBITDA. We believe the adjustments listed below are in accordance with the covenants discussed above.

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

43

---



measures
of other companies. The following table sets forth a reconciliation of Adjusted EBITDA and EBITDA to net income (loss) and to net cash provided by operating activities for the periods
indicated:

|                                                                           |  | Three Months Ended
March 31, |        
|-------------------------------------------------------------------------- |  | ---------------------------- | -------
|
|
|Reconciliation of Net Cash Provided by Operating Activities to Net Income: |  |                              |        
|Net cash provided by operating activities                                  |  | $                            | 56,327 
|Depreciation and amortization                                              |  |                              | (69,765
|Deferred income taxes                                                      |  |                              | 7,615  
|Amortization of debt issuance costs and other deferred charges             |  |                              | (5,312 
|Accretion on senior discount notes                                         |  |                              | (6,534 
|Loss on early extinguishment of debt                                       |  |                              | (9,521 
|Provision for uncollectible receivables                                    |  |                              | (90    
|Facilities restructuring and severance costs                               |  |                              | (3,349 
|Gain on undesignated interest rate swap                                    |  |                              |       
|Reversal of sales-type lease liabilities                                   |  |                              | 2,853  
|Loss on termination of sales-type lease                                    |  |                              | (2,307 
|Other non-cash items                                                       |  |                              | 242    
|Changes in assets and liabilities, net of acquired assets and liabilities  |  |                              | 30,942 
|                                                                           |  |                              |        
|Net income                                                                 |  | $                            | 1,101  
|                                                                           |  |                              |        
|Reconciliation of Net Income to EBITDA:                                    |  |                              |        
|Net income                                                                 |  | $                            | 1,101  
|Interest expense, net                                                      |  |                              | 75,526 
|Income tax expense (benefit)                                               |  |                              | (4,532 
|Depreciation and amortization                                              |  |                              | 69,765 
|                                                                           |  |                              |        
|EBITDA                                                                     |  | $                            | 141,860
|                                                                           |  |                              |        
|Reconciliation of EBITDA to Adjusted EBITDA:                               |  |                              |        
|EBITDA                                                                     |  | $                            | 141,860
|Adjustment of sales-type leases to operating leases(a)                     |  |                              | 6,533  
|Loss on termination of sales-type lease(b)                                 |  |                              | 2,307  
|Restructuring charges(c)                                                   |  |                              | 3,349  
|Reserves for long-term receivables(d)                                      |  |                              | (2,853 
|Transaction-related costs(e)                                               |  |                              | 10,648 
|Gain on undesignated interest rate swap(f)                                 |  |                              |       
|Other items(g)                                                             |  |                              | 1,594  
|                                                                           |  |                              |        
|Adjusted EBITDA                                                            |  | $                            | 163,438
|                                                                           |  |                              |        

---

44

---



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

Interest Rate Swap Agreements

In accordance with the agreement governing PanAmSat's old senior secured credit facilities that were repaid in 2004, PanAmSat was party to an interest rate swap
agreement for a fixed rate payment of 5.64% on $100.0 million through August 30, 2005. In June of 2004, in connection with the repayment of the Term Loan B-1 Facility of
PanAmSat's old credit facility, PanAmSat's cash flow hedge became undesignated and therefore changes in the fair value of the interest rate swap have been recorded within our consolidated statement of
operations from that time. The fair value of the outstanding interest rate swap agreement as of March 31, 2005, based on quoted market prices from the counterparty, reflected a
short-term asset of approximately $43 thousand. In August 2005, this agreement expired.

On
March 14, 2005, PanAmSat entered into a five-year interest rate swap agreement to hedge interest expense on a notional amount of $1.25 billion. The notional
amount will amortize down to $625 million from March 14, 2008 until expiration on March 15, 2010. In relation to this swap agreement, PanAmSat exchanged its
floating-rate obligation on $1.25 billion of its Term Loan B-1 Facility for a fixed-rate obligation, subject to scheduled rate increases based on the LIBOR
rate used.

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

45

---



The
fair value of the interest rate swap agreement is the estimated amount that we would pay or receive to terminate the agreement at the reporting date, taking into account current
interest rates, the market expectation for future interest rates and our current creditworthiness. The fair value of the outstanding interest rate swap agreement as of March 31, 2005, based
upon quoted market prices from the counterparties, reflected a long-term asset of approximately $0.6 million. Through March 31, 2005, the interest rate swap was undesignated,
and therefore, changes in its fair value through March 31, 2005 were recorded within our consolidated statement of operations. The interest rate swap agreement remained undesignated through
May 24, 2005, and the decrease in the fair value of the interest rate swap of approximately $18.6 million was recorded within loss on undesignated interest rate swap in our consolidated
statement of operations for the six months ended June 30, 2005, in accordance with the provisions of SFAS No. 133 "Accounting for Derivative Instruments and Hedging Activities" as
amended and interpreted ("SFAS 133"). Between May 25, 2005 and June 30, 2005, the interest rate swap was designated as a cash flow hedge and deemed effective, and therefore
qualified for hedge accounting treatment under SFAS 133. In accordance with SFAS 133, changes in the hedged asset or liability representing the effectiveness of the hedge were recorded
within comprehensive income (loss) in our consolidated balance sheet.

Pursuant
to SFAS 133, we are required to perform a quarterly analysis of the effectiveness of the hedge. Under SFAS 133, in order to maintain the effectiveness of the
hedge, an effectiveness rate of between 80% and 125% must be maintained. This effectiveness rate is calculated by dividing the cumulative change in the hedge liability by the cumulative change in the
cash flows of the debt being hedged. As of September 30, 2005, we completed our effectiveness assessment in relation to this swap agreement. As a result of this test, it was determined that the
interest rate swap agreement was no longer an effective hedge, and therefore, did not qualify for hedge accounting treatment under SFAS 133. As a result, the interest rate swap was undesignated
through March 31, 2006, and therefore the increase in the fair value of the interest rate swap from January 1, 2006 through March 31, 2006, and swap interest earned during the
quarter totaling $13.2 million were recorded within gain on undesignated interest rate swap in our consolidated statement of operations for three months ended March 31, 2006.

As
of March 31, 2005 and 2006, the asset related to this interest rate swap of $0.6 million and $16.1 million, respectively, was included in deferred charges and
other assetsnet within our condensed consolidated balance sheet.

On
the interest rate reset date of March 14, 2006, the interest rate which the counterparties will utilize on June 14, 2006 to compute interest due to PanAmSat was
determined to be 4.900%. This will result in
the counterparties paying PanAmSat approximately $1.9 million on June 14, 2006 (the difference between the rate PanAmSat must pay of 4.316% and the rate it will receive from the
counterparties of 4.900%).

Facilities Restructuring and Severance Costs

Facilities restructuring and severance costs were $3.3 million and $0.0 million for the three months ended March 31, 2005 and 2006,
respectively.

In
January 2003, our management approved a plan to consolidate certain of our teleports in order to improve customer service and reduce operating costs. This teleport
consolidation plan includes the closure of certain owned teleports and the reduction of services at our Fillmore and Castle Rock teleports. Under this plan, our Homestead, Florida teleport was closed
in 2003 and in June 2004 we closed our Spring Creek, New York teleport. We sold our Spring Creek teleport on October 28, 2004 and our Homestead teleport on June 3, 2005. During
the three months ended March 31, 2005 and 2006, we recorded charges of $2.5 million and $0.0 million, respectively, related to this teleport consolidation plan, representing costs
to relocate equipment.

46

---



On March 29, 2002, our management approved a plan to restructure several of our United States locations and close certain facilities, some of which are currently being leased
through 2011. In an effort to further streamline our operations, in the first quarter of 2004, we consolidated our Manhattan Beach, El Segundo and Long Beach, California facilities. In the first
quarter of 2005, we recorded a non-cash charge of approximately $0.4 million in relation to increased future lease costs related to one of our idle facilities. There were no such
charges recorded during the first quarter of 2006.

As
part of our continuing effort to improve operational efficiencies, in October 2004 our management approved plans to reduce our workforce by approximately 25 employees. During
the three months ended March 31, 2005 and 2006, we recorded severance charges of approximately $0.4 million and $0.0 million, respectively related to severance plans. These
severance costs were primarily related to employee compensation, benefits and outplacement services.

The
following table summarizes the recorded accruals and activity related to the teleport consolidation, facilities restructuring and severance charges during the three months ended
March 31, 2006 (in millions):

Facilities
Restructuring
Plans

Teleport
Consolidation
Plan

Severance
Plans

TotalBalance as of January 1, 2006

$
5.3

$


$
0.4

$
5.7Restructuring charges











Non-cash items











Net cash payments


(0.3
)




(0.3
)

(0.6
)Balance as of March 31, 2006

$
5.0

$


$
0.1

$
5.1


We
expect to pay the $0.1 million of liabilities related to our severance plans within the next year and we expect to pay the $5.0 million of liabilities related to our
facilities restructuring plan over the next six years.

47

---



Commitments and Contingencies

The following schedule summarizes our contractual obligations and commercial commitments as of March 31, 2006:

|                                               |                                       | Payments Due by Period
|---------------------------------------------- | ------------------------------------- | ----------------------
|
|
|Total Debt:                                    |                                       |                       
|                                               | 103/8% Senior Discount Notes Due 2014 |                       
|                                               | Senior Secured Credit Facility        |                       
|                                               | 9% Senior Notes Due 2014              |                       
|                                               | Other Notes(1)                        |                       
|                                               |                                       |                       
|                                               |                                       | Total                 
|Interest Payments(2)                           |                                       |                       
|Satellite Construction and Launch Contracts(3) |                                       |                       
|Satellite Incentive Obligations                |                                       |                       
|Horizons Contributions Obligation              |                                       |                       
|Europe*Star Purchase Price Obligation          |                                       |                       
|Operating Leases                               |                                       |                       
|Customer and Vendor Contracts(3)               |                                       |                       
|                                               |                                       |                       
|Total Contractual Obligations                  |                                       | $                     
|                                               |                                       |                       

---

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

Satellite
launch and in-orbit insurance contracts related to future satellites to be launched are cancelable up to 30 days prior to the satellite's launch. As of
March 31, 2006, we did not have any non-cancelable commitments related to existing launch insurance or in-orbit insurance contracts for satellites to be launched.

Satellite Construction and Launch Commitments

As of March 31, 2006, we had approximately $103.1 million of expenditures remaining under existing satellite construction contracts and
$122.9 million remaining under existing satellite launch contracts. Satellite launch and in-orbit insurance contracts related to future satellites to be launched are cancelable up
to thirty days prior to the satellite's launch. As of March 31, 2006, we did not have any non-cancelable commitments related to existing launch insurance or in-orbit
insurance contracts for satellites to be launched.

48

---



On
April 12, 2005, we entered into an agreement for the construction of PAS-11, which will be located at 43 degrees west longitude and will serve as a replacement for
our PAS-6B Ku-band satellite and the C-band portion of our PAS-3R satellite. In July 2005, we signed an agreement for the launch of this
satellite in the first quarter of 2007. Additionally, we have an agreement with one of our major customers for the
funding of a portion of the capital expenditures necessary to construct and launch PAS-11 in this timeframe. Such funding represents an obligation for us when it is received from the
customer. As of March 31, 2006, we received approximately $71.8 million of funding from this customer. This obligation is scheduled to be repaid to the customer over a
three-year period beginning in the second half of 2006. Within our consolidated balance sheet as of March 31, 2006, $24.7 million of this obligation was recorded within
short-term accounts payable and accrued liabilities, while the remainder of $47.1 million was recorded within long-term deferred credits and other.

On
December 5, 2005, we entered into agreements with the same customer and with the manufacturer of our PAS-11 satellite, which, among other things, allows the
customer to procure directly from the manufacturer long-lead items that could be used for the construction of a replacement satellite for PAS-11 on an expedited basis, if
needed. Pursuant to the agreement with the customer, we would be required to construct and launch a replacement for PAS-11 in the event of a launch failure or other significant health
related issue impacting PAS-11's Ku-band transponders within two years after completion of its in-orbit testing. This customer has leased all of the
Ku-band capacity on PAS-11 and would be required to lease all of the Ku-band capacity on a replacement satellite for PAS-11, if such replacement
satellite is required.

Satellite Incentive Obligations

Satellite construction contracts typically require that we make progress payments during the period of the satellite's construction and orbital incentive payments
(plus interest) over the orbital life of the satellite. The incentive obligations may be subject to reduction if the satellite fails to meet specific technical operating standards. As of
March 31, 2006 we had $107.9 million of liabilities recorded in relation to these satellite incentive obligations. Certain of our satellite construction contracts also provide that
certain amounts paid by us during the construction phase are subject to refund (with interest) if the satellite fails to meet these technical operating standards.

Horizons Contributions Obligation

On August 1, 2005, PanAmSat formed its second 50-50 joint venture with JSAT, a leading satellite operator in the Asia-Pacific
region, that will build and launch a Ku-band satellite to replace our SBS-6 satellite at 74 degrees west longitude. The joint venture is named Horizons-2. The
satellite will support digital video, high-definition television and IP-based content distribution networks to broadband Internet and satellite news gathering services in the
United States. This Horizons-2 satellite will be constructed over the next two years and is expected to be in service by late 2007. The total investment in this joint venture is expected
to be approximately $163 million, of which each of the joint venture partners is required to fund their 50% share beginning
in early 2008. PanAmSat's investment in this joint venture is being accounted for using the equity method. As of March 31, 2006, PanAmSat has recorded a liability of $81.7 million within
its consolidated financial statements in relation to the future funding of this investment in Horizons-2.

Europe*Star Purchase Price Obligation

On August 31, 2005, PanAmSat acquired multiple European orbital slots, as well as a satellite with European, Middle Eastern, African and Asian coverage
from Alcatel, a French communications company, for a purchase price of approximately $60.2 million plus liabilities and costs incurred in relation to the acquisition of approximately
$13.7 million, including $9.0 million of contingent performance payments due to Alcatel in addition to the purchase price. This acquisition was

49

---



accomplished
in order to strengthen our presence in these markets and expand our global reach into key growth regions. Through March 31, 2006, we paid $42.9 million of this aggregate
purchase price from cash on hand. The satellite acquired, formerly known as Europe*Star 1, was renamed PAS-12, and is capable of providing a broad range of enhanced services to European
customers for program distribution, broadcast contribution and enterprise networking. The agreement provides for purchase price installments during 2006 of $20.2 million and performance payment
installments plus related interest contingent on the future performance of the satellite. The results of this acquisition have been included in our fixed satellite services segment from the date of
acquisition.

Satellite Insurance

On January 15, 2006, our Galaxy 3R satellite, operating in an inclined orbit at 74 degrees WL, experienced an anomaly of its secondary spacecraft control
processor ("SCP") and was taken out of service. This satellite had no net book value as of December 31, 2005 and this event is not expected to have a material impact on our future operations or
financial results. In January 2006, our Galaxy 12 satellite was replaced by our Galaxy 14 satellite and Galaxy 12 became an in-orbit spare. Additionally, in late
February 2006, our Galaxy 1R satellite was replaced by our Galaxy 15 satellite and on March 3, 2006, Galaxy 1R was de-orbited.

As
of March 31, 2006, we had in effect launch and in-orbit insurance policies covering six satellites in the aggregate amount of approximately $516.0 million.
As of such date, these insured satellites had an aggregate net book value and other insurable costs of $668.7 million. We had 17 uninsured satellites in orbit as of March 31, 2006 as
follows: PAS-4, which is used as a backup satellite; PAS-5 and PAS-7, for which we received insurance proceeds for constructive total losses; SBS-6,
which is approaching the end of its useful life; Galaxy 4R, Galaxy 10R, Galaxy 11 and PAS-1R, for which we received insurance
proceeds for partial losses; PAS-2, PAS-3R, PAS-6B, PAS-8, PAS-9, Galaxy 9, and Galaxy 12, for which we determined that insurance was not
available on commercially reasonable terms; and HGS-3 and Leasat, which have an aggregate book value of approximately $0.5 million. Our Galaxy 9 and Galaxy 12 satellites currently
serve as in-orbit backups for the C-band portions of Galaxy 3C, Galaxy 4R, Galaxy 10R, Galaxy 11, Galaxy 13/Horizons 1, Galaxy 14 and Galaxy 15. The C-band portion
of the satellites that were covered by C-band in-orbit backups had an aggregate net book value of approximately $291.9 million as of March 31, 2006.

Of
the insured satellites, as of March 31, 2006, one was covered by an insurance policy with substantial exclusions or exceptions to coverage for failures of specific components
identified by the underwriters as at risk for possible failure, or Significant Exclusion Policies. The exclusions reduce the probability of an insurance recovery in the event of a loss on this
satellite. Galaxy 13/ Horizons 1, which was placed in service in January 2004 and is insured by a policy with an exclusion for Xenon-Ion Propulsion Systems ("XIPS") related
anomalies, continues to have XIPS available as its primary propulsion system. Certain enhancements have been made to the XIPS on this satellite to make the systems more robust. In addition, Galaxy
13/Horizons 1 has available backup bi-propellant of approximately 10.6 years as of March 31, 2006.

At
March 31, 2006, the uninsured satellites and the satellite insured by a Significant Exclusion Policy had a total net book value and other insurable costs of approximately
$872.5 million. Of this amount, $783.4 million related to uninsured satellites and $89.1 million related to the satellite insured by a Significant Exclusion Policy.

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

An
uninsured failure of one or more of our satellites could have a material adverse effect on our financial condition and results of operations. In addition, higher premiums on insurance
policies will

50

---



increase
our costs, thereby reducing our income from operations by the amount of such increased premiums.

Operating Leases

We have commitments for operating leases primarily relating to equipment and our executive office facilities in Wilton, Connecticut and various other locations.
These leases contain escalation provisions for increases as a result of increases in real estate taxes and operating expenses. As of March 31, 2006, minimum annual rentals of all leases,
exclusive of potential increases in real estate taxes, operating assessments and future sub-lease income aggregated approximately $26.0 million.

Customer and Vendor Obligations

We have contracts with certain of our customers which require us to provide equipment, services and other support during the term of the related contracts with us
and we have long-term contractual obligations with service providers primarily for the operation of certain of our satellites. As of March 31, 2006, we have commitments under these
customer and vendor contracts which aggregated approximately $204.3 million related to the provision of equipment, services and other support.

Change-in-Control Obligations

Certain of our senior executives are party to change-in-control severance agreements which provide for payment of severance and other
benefits in the event of an involuntary termination of the executive's employment (as defined in such agreements) within three years after a change in control. A change in control has occurred which
would satisfy the conditions for payment under these agreements. Accordingly, the payments required under these severance agreements will become payable by the Company if an involuntary termination of
an executive occurs during the periods specified by the agreements. Based upon current compensation levels and assuming the Intelsat merger transaction is completed on June 30, 2006, the
maximum estimated cost of the termination-related benefits specified by the respective severance agreements would be approximately $11.8 million (net of tax benefits of approximately
$6.8 million).

In
connection with the pending Intelsat Merger, our board of directors approved the adoption of a 2005 Severance Pay Plan on terms similar to our existing 2003 Severance Pay Plan and
authorized a retention pool of up to $10 million for employees. As of March 31, 2006, retention bonuses totaling approximately $9.6 million have been designated for employees. The
2005 Severance Pay Plan allows for the payment of enhanced severance to employees laid off or who resign for good reason (as defined in such plan) due to, and within 18 months following, a
change in control (as defined in such plan). Based upon information currently available to the Company regarding plans for the integration of the Company with Intelsat in the pending merger, we are
currently unable to estimate the amount of future severance to be paid pursuant to the 2005 Severance Pay Plan which would result from a change in control upon the closing of the Intelsat Merger.

Subsequent
to the Recapitalization, we and PanAmSat granted stock options to certain employees. See Item 1. Financial StatementsNotes to Unaudited Condensed Consolidated
Financial StatementsNote 9. "Stock Based Compensation." The options granted by PanAmSat were assumed by us in October 2004. In addition, certain employees also acquired
common stock of Holdco. The vesting of the stock options accelerates in the event of certain changes in control of Holdco. Pursuant to contractual obligations, we could be obligated to make payments
for vested options and to repurchase shares held by certain employees in the event of the death or qualifying disability of any such employee. In all other circumstances, we have the right, but not
the obligation, to call the common stock held by employees and, therefore, no contingent obligation would exist for us.

51

---



Upon
the consummation of our pending Intelsat Merger, based upon the $25 per share Intelsat Merger consideration, assuming the acceleration of all outstanding options and other equity
based arrangements and their conversion into a right to receive cash, each as required by the Intelsat Merger Agreement, and assuming that the holders of such equity based arrangements receive the
amounts described in the Intelsat Merger Agreement, we will be required to recognize an expense of between $100 million and $110 million.

We
estimate that the maximum tax costs related to these obligations, including reimbursement of employee excise taxes and lost income tax deductions, would be approximately
$40 million.

Consummation
of the Intelsat Merger remains subject to various conditions, including satisfaction of the HSR waiting period, receipt of Federal Communications Commission approvals,
receipt of financing and other conditions. If the conditions to the Intelsat Merger are satisfied or waived (to the extent permitted by applicable law), we expect to consummate the Intelsat Merger in
the second or third quarter of 2006. There can be no assurance that the receipt of all required regulatory approvals and satisfaction of the required conditions will be obtained on a timely basis, or
at all. As a result, no liability has been recorded regarding the change-in-control provisions of the Intelsat Merger Agreement indicated above.

Other

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

Off-Balance Sheet Disclosures

Foreign Withholding Taxes

We have outstanding tax claims related to withholding taxes assessed on revenues derived from broadcasters inside and outside of India who broadcast from or into
India. The total amount assessed for all periods from March 31, 1996 through March 31, 2004 is approximately $64.0 million. We are contesting the imposition of such taxes. While
this contest proceeds, we have been required to advance cash and provide letters of credit totaling approximately $49.2 million. As of March 31, 2006, we had paid cash of approximately
$1.2 million related to these assessment years. If unsuccessful in our contest, we could be subject to comparable claims for subsequent years. In connection with the Recapitalization, The
DIRECTV Group, which controlled us prior to the Recapitalization, agreed to indemnify us for these and certain other taxes related to any periods or portions of such periods ending on or prior to the
day of the closing of the Recapitalization in amounts equal to 80% of the first $75.0 million of such taxes and 100% of such taxes in excess of the first $75.0 million. As a result, our
net tax liability related to these periods is capped at $15.0 million.

We
currently have outstanding letters of credit totaling $49.1 million which primarily relates to the India tax issue noted above.

In
July 2005, PanAmSat entered into a series of contracts, one of which obligates PanAmSat to guarantee the performance of one of its customers serving as the general contractor
for an unrelated third party under a Contractor's Bond in the amount of approximately $8.8 million. PanAmSat believes that if the customer defaults on its obligations to the unrelated third
party, PanAmSat will take the place of the customer as the general contractor on the overall project. Accordingly, PanAmSat has recorded a non-contingent liability and a deferred charge of
approximately $0.8 million to reflect the fair value of its obligation to stand ready to perform under the terms of the guarantee in accordance with the provisions of Financial Accounting
Standards Board ("FASB") Interpretation No. 45 "Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees

52

---



of
Indebtedness of Others" ("FIN 45"). PanAmSat has also determined that it has no contingent liability under these contracts as prescribed in Statement of Financial Accounting Standards No. 5,
"Accounting for Contingencies" because the likelihood that the Company will be required to perform under the agreements is remote.

At
the completion of the project, which is expected to occur within the next year, PanAmSat will be relieved from its non-contingent obligations under the indemnity
agreement. Accordingly and based on the provisions of FIN 45, the balance of the non-contingent liability is being amortized ratably against selling, general and administrative expenses
over the overall term of the project based on the percentage of the overall project completed in each period. The deferred charge is being amortized against revenues over the term of the related
customer contracts based upon the percentage of total customer revenues recognized in each period. As of March 31, 2006, the balances of the liability and the related deferred charge were both
approximately $0.6 million.

There
are no other transactions that would require off-balance sheet disclosure other than as described above.

Critical Accounting Policies

For a description of our Critical Accounting Policies refer to "Management's Discussion and Analysis of Financial Condition and Results of Operations" within our
Annual Report on Form 10-K for the year ended December 31, 2005 filed with the SEC on March 10, 2006. During the quarter ended March 31, 2006, we adopted SFAS
No. 123 (Revised), "Share Based Payment" ("SFAS 123R").

New Accounting Pronouncements

In December 2004, the FASB issued SFAS 123R, which requires that compensation costs relating to share-based payment transactions be recognized in
the financial statements and includes implementation guidance on measuring the fair value of share-based payments. SFAS 123R replaces SFAS 123, and supersedes SFAS 148 and
Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued to Employees" ("APB 25").

On
March 29, 2005, the SEC released Staff Accounting Bulletin No. 107 ("SAB 107"). SAB 107 provides an interpretation of SFAS 123R and its interaction with certain
SEC rules and regulations and provides the SEC's views regarding the valuation of share-based payment arrangements for public companies. SAB 107 provides guidance with regard to share-based payment
transactions with non-employees, the transition from nonpublic to public entity status, valuation methods (including assumptions such as expected volatility and expected term), the
accounting for certain redeemable financial instruments issued under share-based payment arrangements, the classification of compensation expense, non-GAAP financial measures,
first-time adoption of SFAS 123R, the modification of employee share options prior to adoption of SFAS 123R and disclosures in Management's Discussion and Analysis subsequent
to the adoption of SFAS 123R. We
have already adopted the fair value recognition provision of SFAS 123, effective January 1, 2003, on a prospective basis. The adoption of SFAS 123R and SAB 107 as required on
January 1, 2006 did not have a material impact on our consolidated financial statements. See Note 9. "Stock Based Compensation" to our unaudited condensed consolidated financial
statements.

In
May 2005, FASB issued SFAS No. 154 "Accounting Changes and Error Corrections" ("SFAS 154"). SFAS 154 replaces APB Opinion No. 20 "Accounting
Changes" ("APB 20") and FASB Statement No. 3 "Reporting Accounting Changes in Interim Financial Statements". This Statement provides guidance on the accounting for and reporting of accounting
changes and error corrections. It requires retrospective application as the required method for reporting a change in accounting principle in the absence of explicit transition requirements specific
to the newly adopted accounting principle. SFAS 154 carries forward without change the guidance contained in APB 20 for reporting the

53

---



correction
of an error in previously issued financial statements and a change in accounting estimate. SFAS 154 is effective for accounting changes and corrections of errors made in fiscal years
beginning after December 15, 2005. The adoption of SFAS 154 during the first quarter of 2006 did not have a material impact on our consolidated financial statements.

In
February 2006, FASB issued SFAS No. 155 "Accounting for Certain Hybrid Financial Instruments" ("SFAS 155"). SFAS 155 amends FASB Statements No. 133
and 140. This statement simplifies the accounting for certain hybrid financial instruments by permitting fair value re-measurement for any hybrid financial instrument that contains an
embedded derivative that otherwise would require bifurcation, provided that the whole instrument is accounted for on a fair value basis. This statement also permits a qualifying special-purpose entity
to hold a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument. SFAS 155 applies to all financial instruments acquired or
issued after the beginning of an entity's first fiscal year that begins after September 15, 2006. The adoption of SFAS 155 is not expected to have a material impact on our consolidated
financial statements.

Market Risks

We manage our exposure to market risks through internally established policies and procedures and, when we deem appropriate, through the use of derivative
financial instruments, including interest rate swaps. See "Liquidity and Capital ResourcesLong-term debt" above. The objective of our policies is to mitigate
potential statement of operations, cash flow and fair value exposures resulting from possible future adverse fluctuations in interest rates. We evaluate our exposure to market risks by assessing the
anticipated near-term and long-term fluctuations in interest rates on a periodic basis. This evaluation includes the review of leading market indicators, discussions with
financial analysts and investment bankers regarding current and future economic conditions and the review of market projections as to expected future interest rates. We utilize this information to
determine our own investment strategies as well as
to determine if the use of derivative financial instruments is appropriate to mitigate any potential future interest rate exposure that we may face. Our policy does not allow speculation in derivative
instruments for profit or execution of derivative instrument contracts for which there are no underlying exposures. We do not use financial instruments for trading purposes and are not a party to any
leveraged derivatives.

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



54

---





The
only potential limitations of the respective models are in the assumptions utilized in the models such as the hypothetical adverse fluctuation rate and the discount rate. We believe
that these models and the assumptions utilized are reasonable and sufficient to yield proper market risk disclosure.

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

We
have effectively mitigated our cash interest exposure in relation to $1.25 billion of our Term Loan B-1 Facility as a result of entering into the interest rate swap
agreements described above. The remaining balance of our senior secured credit facilities of approximately $745 million, which is subject to variable interest rates, will be subject to changes
in interest rates based upon economic conditions. Other than entering into the new $1.25 billion interest rate swap agreement, our strategies and procedures to manage exposure to interest rates
have not changed in comparison to prior periods.

We
are subject to fluctuating interest rates on our floating rate debt and any changes in interest rates would impact cash flows and results of operations. The potential effect of a
hypothetical 10% adverse fluctuation in interest rates for one year on our floating rate debt outstanding at March 31, 2006 would be a reduction in cash flows of approximately
$5.1 million and a decrease in net income of approximately $3.8 million.

As
of March 31, 2006, long-term debt consisted of fixed-rate borrowings of approximately $1.2 billion and floating rate debt of approximately
$2.0 billion. In addition, we had a fixed interest rate swap agreement on a notional amount of $1.25 billion, as described above. Fluctuations in interest rates may affect the fair
values of fixed-rate borrowings and fixed-rate net investments in sales-type lease receivables. Any changes in interest rates would also impact results of
operations and cash flows as described above. At March 31, 2006, outstanding fixed-rate borrowings bore interest at rates ranging from 63/8% to 103/8%
and sales-type lease receivables bore interest at rates between 8% and 12%. The potential fair value change resulting from a hypothetical 10% adverse fluctuation in interest rates related
to our outstanding fixed-rate debt, including our interest rate swap, and our fixed-rate net investment in sales-type lease receivable balances would be
approximately $62.1 million and $2.0 million, respectively, as of March 31, 2006.

Certain Relationships and Related Transactions

Transactions with The Sponsors and Their Affiliates

The Sponsors provided management and advisory services to us pursuant to management services agreements executed at the closing of the Recapitalization. The
Sponsors charged us an aggregate

55

---



management
fee of $2.0 million annually for the provision of these services, subject to an annual increase of three percent. In connection with, and effective upon completion of, our initial
public offering on March 22, 2005, each of the Sponsors terminated their respective management services agreements for an aggregate consideration of $10.0 million. For the period from
January 1, 2005 through March 22, 2005, we recorded approximately $10.4 million of expense for these management fees (including the termination payment). The annual advisory fee
did not include, and the Sponsors may receive, additional compensation for providing investment banking or other advisory services provided in connection with any specific acquisition or divestiture
transactions or in the event the Sponsors perform services above and beyond those previously called for by the agreements. During the three months ended March 31, 2005 and 2006, we reimbursed
the Sponsors for approximately $23 thousand and $8 thousand, respectively, for expenses incurred.

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

We
provide satellite capacity, TT&C and other related services to affiliates of the Sponsors. Revenues for these services were $1.3 million and $0.7 million for the three
months ended March 31, 2005 and 2006, respectively. As of March 31, 2005 and 2006, we had customer receivables related to these affiliates of approximately $205 thousand and
$94 thousand, respectively.

Included
in our total contracted backlog of $4.60 billion as of March 31, 2006 is approximately $14.2 million of contracted backlog from these affiliates of the
Sponsors. Contracted backlog represents future cash payments expected from customers under all long-term contractual agreements.

During
the three months ended March 31, 2005, we procured $0.8 million of insurance and insurance-related services from an affiliate of one of the Sponsors. This company is
no longer an affiliate of the Sponsor in 2006.

The
following table provides summary information relative to our accounts receivable from and accounts payable to the Sponsors and their affiliates as of March 31, 2005 and 2006
(in thousands):

March 31,2005

2006Due from affiliates

$
205

$
94Due to affiliates

$


$



Other Related Party Transactions

PanAmSat has a 50% ownership interest in the Horizons-1 joint venture, which it accounts for under the equity method of accounting. PanAmSat leases
Ku-band satellite capacity on the Horizons I satellite, which is owned by this joint venture. During the three months ended March 31, 2005 and 2006, PanAmSat recorded expenses of
approximately $0.9 million and $1.0 million, respectively, in relation to the lease of such Ku-band satellite capacity.

Other Relationships

We utilize the consulting and lobbying services of R. Thompson & Co., which is owned by Robert J. Thompson, Chairman of Jefferson Consulting Group.
Mr. Wright, our Chief Executive Officer, owns a minority interest in Jefferson Consulting Group. Mr. Wright does not have any ownership or financial interest directly or indirectly in R.
Thompson & Co. During the three months ended March 31, 2005 and 2006, we paid approximately $65 thousand and $30 thousand, respectively, in expenses for services provided
by R. Thompson & Co.

56

---



During
2004, we retained Capstone Consulting to provide us with consulting services, primarily to identify and advise on potential opportunities to reduce our costs and identify other
potential opportunities to grow our business. Although neither KKR nor any entity affiliated with KKR owns any of the equity of Capstone, KKR has provided financing to Capstone. We recorded
approximately $0.2 million and $0.0 million of expenses during the three months ended March 31, 2005 and 2006 related to Capstone Consulting, all of which was paid through
March 31, 2005.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

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

ITEM 4. CONTROLS AND PROCEDURES.

Based upon the required evaluation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the
Securities and Exchange Act of 1934, as amended (the "Exchange Act")), our Chief Executive Officer and our Executive Vice President and Chief Financial Officer concluded that as of March 31,
2006 our disclosure controls and procedures were adequate and effective to ensure that information was gathered, analyzed and disclosed on a timely basis.

There
has been no change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that
occurred
during our fiscal quarter ended March 31, 2006, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

57

---





PANAMSAT HOLDING CORPORATION  PART IIOTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS.

We have outstanding tax claims related to withholding taxes assessed on revenues derived from broadcasters inside and outside of India who broadcast from or into
India. The total amount assessed for all periods from March 31, 1996 through March 31, 2004 is approximately $64.0 million. We are contesting the imposition of such taxes. While
this contest proceeds, we have been required to advance cash and provide letters of credit totaling approximately $49.2 million. As of March 31, 2006, we had paid cash of approximately
$1.2 million related to these assessment years. If unsuccessful in our contest, we could be subject to comparable claims for subsequent years. In connection with the Recapitalization, The
DIRECTV Group, which controlled us prior to the Recapitalization, agreed to indemnify us for these and certain other taxes related to any periods or portions of such periods ending on or prior to the
day of the closing of the Recapitalization in amounts equal to 80% of the first $75.0 million of such taxes and 100% of such taxes in excess of the first $75.0 million. As a result, our
net tax liability related to these periods is capped at $15.0 million.

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

ITEM 1A.    RISK FACTORS

There have been no material changes to the risk factors as previously disclosed in the Company's Annual Report on Form 10-K for the year ended
December 31, 2005 filed with the SEC on March 10, 2006.

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.

58

---



ITEM 6.    EXHIBITS.

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

---

59

---





SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned
thereunto duly authorized.

|             | PANAMSAT HOLDING CORPORATION                                                                                                             
|------------ | -----------------------------------------------------------------------------------------------------------------------------------------
|May 11, 2006 |                                                                                                                                          
|             | /s/MICHAEL J. INGLESEMichael J. Inglese Executive Vice President and
Chief Financial Officer
and a Duly Authorized
Officer of the Company

60

---



QuickLinks