EXHIBIT 99

HUGHES ELECTRONICS CORPORATION

FINANCIAL STATEMENTS AND MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITIONS AND RESULTS OF OPERATIONS

CONSOLIDATED STATEMENTS OF OPERATIONS AND
AVAILABLE SEPARATE CONSOLIDATED NET INCOME (LOSS)
(Unaudited)

Three Months Ended Six Months Ended
June 30, June 30,
------------------ ------------------
2002 2001 2002 2001
-------- -------- -------- --------
(Dollars in Millions)

Revenues

Direct broadcast, leasing and other services.................. $2,004.0 $1,738.6 $3,862.0 $3,436.8
Product sales................................................. 205.7 246.5 385.9 441.3
-------- -------- -------- --------
Total Revenues............................................. 2,209.7 1,985.1 4,247.9 3,878.1
-------- -------- -------- --------
Operating Costs and Expenses, Exclusive of Depreciation and
Amortization Expense Shown Below
Broadcast programming and other costs......................... 1,078.9 786.6 1,982.1 1,525.3
Cost of products sold......................................... 184.7 189.2 357.7 343.7
Selling, general and administrative expenses.................. 823.0 927.3 1,650.8 1,813.9
Depreciation and amortization................................. 261.6 305.0 523.6 570.7
-------- -------- -------- --------
Total Operating Costs and Expenses......................... 2,348.2 2,208.1 4,514.2 4,253.6
-------- -------- -------- --------
Operating Loss.................................................... (138.5) (223.0) (266.3) (375.5)
Interest income................................................... 7.4 19.0 11.7 42.8
Interest expense.................................................. (122.3) (42.8) (198.7) (93.4)
Other, net........................................................ 8.9 (10.9) (32.7) (3.7)
-------- -------- -------- --------
Loss Before Income Taxes, Minority Interests and Cumulative Effect
of Accounting Change............................................. (244.5) (257.7) (486.0) (429.8)
Income tax benefit................................................ 92.9 74.8 184.7 124.7
Minority interests in net (earnings) losses of subsidiaries....... (3.5) 26.4 (10.2) 50.7
-------- -------- -------- --------
Loss before cumulative effect of accounting change................ (155.1) (156.5) (311.5) (254.4)
Cumulative effect of accounting change, net of taxes.............. -- -- -- (7.4)
-------- -------- -------- --------
Net Loss.......................................................... (155.1) (156.5) (311.5) (261.8)
Adjustment to exclude the effect of GM purchase accounting........ -- 0.8 -- 1.6
-------- -------- -------- --------
Loss excluding the effect of GM purchase accounting............... (155.1) (155.7) (311.5) (260.2)
Preferred stock dividends......................................... (22.8) (24.1) (46.9) (48.2)
-------- -------- -------- --------
Loss Used for Computation of Available Separate Consolidated Net
Income (Loss).................................................... $ (177.9) $ (179.8) $ (358.4) $ (308.4)
======== ======== ======== ========
Available Separate Consolidated Net Income (Loss)
Average number of shares of General Motors Class H Common
Stock outstanding (in millions) (Numerator)...................... 884.0 875.9 880.8 875.7
Average Class H dividend base (in millions) (Denominator)......... 1,307.6 1,299.6 1,304.4 1,299.4
Available Separate Consolidated Net Income (Loss)................. $ (120.3) $ (121.2) $ (242.0) $ (207.8)
======== ======== ======== ========

- --------

Reference should be made to the Notes to the Consolidated Financial Statements.

HUGHES ELECTRONICS CORPORATION

CONSOLIDATED BALANCE SHEETS
(Unaudited)

June 30, December 31,
2002 2001
--------- ------------
(Dollars in Millions)

ASSETS
Current Assets

Cash and cash equivalents...................................... $ 836.1 $ 700.1
Accounts and notes receivable (less allowances)................ 1,137.7 1,090.5
Contracts in process........................................... 122.6 153.1
Inventories.................................................... 333.9 360.1
Deferred income taxes.......................................... 134.4 118.9
Prepaid expenses and other..................................... 1,042.4 918.4
--------- ---------
Total Current Assets.................................... 3,607.1 3,341.1
Satellites, net................................................... 4,852.7 4,806.6
Property, net..................................................... 2,183.6 2,197.8
Goodwill, net..................................................... 6,715.3 6,496.6
Intangible Assets, net............................................ 447.9 660.2
Net Investment in Sales-type Leases............................... 175.9 227.0
Investments and Other Assets...................................... 1,266.8 1,480.8
--------- ---------
Total Assets............................................ $19,249.3 $19,210.1
========= =========

LIABILITIES AND STOCKHOLDER'S EQUITY
Current Liabilities
Accounts payable............................................... $ 1,104.1 $ 1,227.5
Deferred revenues.............................................. 157.7 178.5
Short-term borrowings and current portion of long-term debt.... 1,081.6 1,658.5
Accrued liabilities and other.................................. 1,303.3 1,342.0
--------- ---------
Total Current Liabilities............................... 3,646.7 4,406.5
Long-Term Debt.................................................... 2,398.4 988.8
Other Liabilities and Deferred Credits............................ 1,301.8 1,465.1
Deferred Income Taxes............................................. 757.7 746.5
Commitments and Contingencies
Minority Interests................................................ 542.9 531.3
Stockholder's Equity..............................................
Capital stock and additional paid-in capital................... 10,151.5 9,561.2
Preferred stock, Series A...................................... -- 1,498.4
Preferred stock, Series B...................................... 914.1 --
Retained earnings (deficit).................................... (444.8) (86.4)
--------- ---------
Subtotal Stockholder's Equity................................. 10,620.8 10,973.2
--------- ---------
Accumulated Other Comprehensive Income (Loss)
Minimum pension liability adjustment......................... (17.3) (17.3)
Accumulated unrealized gains on securities and derivatives... 69.6 192.6
Accumulated foreign currency translation adjustments......... (71.3) (76.6)
--------- ---------
Accumulated other comprehensive income (loss).................. (19.0) 98.7
--------- ---------
Total Stockholder's Equity.............................. 10,601.8 11,071.9
--------- ---------
Total Liabilities and Stockholder's Equity.............. $19,249.3 $19,210.1
========= =========

- --------
Reference should be made to the Notes to the Consolidated Financial Statements.

HUGHES ELECTRONICS CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

Six Months
Ended June 30,
-------------------
2002 2001
-------- ---------
(Dollars in Millions)

Cash Flows from Operating Activities

Net Cash Provided by (Used in) Operating Activities..... $ 72.7 $ (97.5)
-------- ---------
Cash Flows from Investing Activities
Investment in companies, net of cash acquired............... (1.3) (209.4)
Expenditures for property................................... (310.1) (393.3)
Expenditures for satellites................................. (418.3) (468.1)
Proceeds from disposal of property.......................... -- 0.2
Proceeds from sale of investments........................... -- 67.8
Proceeds from insurance claims.............................. 215.0 132.4
-------- ---------
Net Cash Used in Investing Activities................... (514.7) (870.4)
-------- ---------
Cash Flows from Financing Activities
Net increase (decrease) in short-term borrowings............ (785.5) 437.4
Long-term debt borrowings................................... 1,801.0 1,144.4
Repayment of long-term debt................................. (182.8) (1,036.8)
Debt issuance costs......................................... (58.3) --
Stock options exercised..................................... 6.5 13.9
Preferred stock dividends paid to General Motors............ (68.7) (46.8)
Final payment on Raytheon settlement........................ (134.2) --
-------- ---------
Net Cash Provided by Financing Activities............... 578.0 512.1
-------- ---------
Net increase (decrease) in cash and cash equivalents........... 136.0 (455.8)
Cash and cash equivalents at beginning of the period........... 700.1 1,508.1
-------- ---------
Cash and cash equivalents at end of the period................. $ 836.1 $ 1,052.3
======== =========
- --------

Reference should be made to the Notes to the Consolidated Financial
Statements.

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Note 1. Basis of Presentation

Hughes Electronics Corporation ("Hughes Electronics" or "Hughes") is a
wholly-owned subsidiary of General Motors Corporation ("GM"). The GM Class H
common stock tracks the financial performance of Hughes.

The accompanying unaudited consolidated financial statements have been
prepared in accordance with accounting principles generally accepted in the
United States of America for interim financial reporting. In the opinion of
management, all adjustments (consisting only of normal recurring items) which
are necessary for a fair presentation have been included. The results for
interim periods are not necessarily indicative of results that may be expected
for any other interim period or for the full year. For further information,
refer to the consolidated financial statements and footnotes thereto included in
the Hughes Annual Report on Form 10-K for the year ended December 31, 2001 and
the Hughes Quarterly Report on Form 10-Q for the quarter ended March 31, 2002
filed with the Securities and Exchange Commission ("SEC") on March 11, 2002 and
May 6, 2002, respectively, and all other Hughes filings, including Current
Reports on Form 8-K, filed with the SEC through the date of this report.

On August 14, 2002, the Chief Executive Officer and Chief Financial Officer
of Hughes complied with the certification requirement of 18 U.S.C. (S)1350, as
adopted pursuant to (S)906 of the Sarbanes-Oxley Act of 2002, by submitting such
certifications by correspondence to the Commission. These certificates are
available to the public in a Form 8-K filed with the Commission on August 14,
2002.

The accompanying consolidated financial statements include the applicable
portion of intangible assets, including goodwill, and related amortization
resulting from purchase accounting adjustments associated with GM's purchase of
Hughes in 1985.

Merger Transaction

On October 28, 2001, Hughes and GM, together with EchoStar Communications
Corporation ("EchoStar"), announced the signing of definitive agreements that
provide for the split-off of a company holding all of the capital stock of
Hughes ("HEC Holdings") from GM and the combination of the Hughes business with
EchoStar by means of a merger (the "Merger" or "EchoStar Merger"). The surviving
entity is sometimes referred to as New EchoStar. The Merger is subject to a
number of conditions and no assurances can be given that the transactions will
be completed. See further discussion of the Merger in "Management's Discussion
and Analysis of Financial Condition and Results of Operations--Acquisitions,
Investments and Divestitures--Merger Transaction." The financial and other
information regarding Hughes contained in this Quarterly Report do not give any
effect to or make any adjustment for the anticipated completion of the Merger.

The split-off of HEC Holdings from GM would occur by means of a distribution
to the holders of GM Class H common stock of one share of Class C common stock
of HEC Holdings (which will own all of the stock of Hughes at the time of the
split-off) in exchange for each share of GM Class H common stock held
immediately prior to the split-off. Immediately following the split-off, the
businesses of Hughes and EchoStar would be combined in the EchoStar Merger to
form New EchoStar. Each share of HEC Holdings Class C common stock would remain
outstanding and become a share of Class C common stock of New EchoStar. Holders
of Class A and Class B common stock of EchoStar would receive about 1.3699
shares of stock of New EchoStar in exchange for each share of EchoStar Class A
or Class B common stock held immediately prior to the EchoStar Merger.

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

The transactions are structured in a manner that will not result in the
recapitalization of GM Class H common stock into GM $1 2/3 par value common
stock at a 120% exchange ratio, as currently provided for under certain
circumstances in the GM Restated Certificate of Incorporation, as amended. The
GM $1 2/3 par value common stock would remain outstanding and would be GM's only
class of common stock after the transactions.

As part of the transactions, GM would receive a dividend from Hughes of up to
$4.2 billion in cash, and its approximately 30% retained economic interest in
Hughes would be reduced by a commensurate amount. Following these transactions,
and based on a number of assumptions, including the potential issuance or
distribution of up to 100 million shares of GM Class H common stock or New
EchoStar Class C common stock in exchange for cash or certain debt of GM, GM may
retain an interest in the merged entity. The $4.2 billion dividend to GM will be
financed by Hughes through new and existing credit facilities or other
borrowings.

GM, Hughes and EchoStar have agreed that, in the event that the transactions
do not occur because certain specified regulatory-related conditions have not
been satisfied, EchoStar will be required to pay Hughes a $600 million
termination fee. In addition, if the merger agreement is terminated for failure
to obtain specified regulatory clearances or financing to complete the Merger,
EchoStar is obligated to purchase Hughes' interest in PanAmSat Corporation
("PanAmSat") for an aggregate purchase price of approximately $2.7 billion,
which is payable, depending on the circumstances, solely in cash or in a
combination of cash and either debt or equity securities of EchoStar. Cash
proceeds, net of income taxes, would be retained by Hughes and used to repay
certain outstanding borrowings and fund future operating requirements.

The sale of Hughes' PanAmSat interest is subject to a number of conditions
beyond the control of Hughes which must be satisfied before any sale could be
completed, including, among other things, the expiration or termination of the
waiting period applicable to the PanAmSat stock sale under the Hart-Scott-Rodino
Act, the absence of any effective injunction or order which prevents the
completion of the PanAmSat stock sale and the receipt of Federal Communications
Commission ("FCC") approval for the transfer of licenses in connection with the
PanAmSat stock sale. If these conditions were not fulfilled, EchoStar would not
be obligated to complete the purchase, even though the EchoStar Merger was not
completed for the specific reasons identified above. If this were to happen,
Hughes would remain a wholly owned subsidiary of GM, and Hughes would not have
the benefit of the liquidity represented by the sale of Hughes' interest in
PanAmSat.

GM, Hughes and EchoStar have also agreed that, if the EchoStar Merger is not
completed for certain limited reasons involving a competing transaction or a
withdrawal by GM's Board of Directors of their recommendation of the EchoStar
transaction, then Hughes will pay a termination fee of $600 million to EchoStar.
The financial burden that such a payment would have on Hughes could affect
Hughes' ability to raise new capital, or otherwise have an adverse effect on its
financial condition, and Hughes will have incurred substantial
transaction-related expenses and devoted substantial management resources to the
proposed merger without realizing the anticipated benefits.

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

companies also are in the process of preparing materials to be distributed to GM
stockholders seeking their affirmative vote on certain aspects of the
transactions, and to EchoStar stockholders for their information.

In connection with the pending EchoStar Merger, some customers and strategic
partners of Hughes may delay or defer decisions, which could have a material
adverse effect on Hughes' businesses, regardless of whether the EchoStar Merger
is ultimately completed. Similarly, current and prospective employees of Hughes
may experience uncertainty about their future roles with the combined company,
which may materially adversely affect Hughes' ability to attract and retain key
management, sales, marketing and technical personnel.

Note 2. Summary of Significant Accounting Policies

Principles of Consolidation

The accompanying financial statements are presented on a consolidated basis
and include the accounts of Hughes and its domestic and foreign subsidiaries
that are more than 50% owned or controlled by Hughes after elimination of
intercompany accounts and transactions. Hughes allocates losses to minority
interests only to the extent of a minority investor's investment in a
subsidiary.

Use of Estimates in the Preparation of the Consolidated Financial Statements

Revenue Recognition

Revenues are generated from sales of direct-to-home broadcast subscriptions,
the sale of digital subscriber line services ("DSL"), the sale of transponder
capacity and related services through outright sales, sales-type leases and
operating lease contracts, and sales of DIRECTV receiving equipment,
communications equipment and communications services.

Sales are generally recognized as products are shipped or services are
rendered. Direct-To-Home subscription and pay-per-view revenues are recognized
when programming is broadcast to subscribers. Equipment rental revenue is
recognized monthly as earned. Advertising revenue is recognized when the related
services are performed. Programming payments received from subscribers in
advance of the broadcast are recorded as deferred revenues until earned.

Satellite transponder lease contracts qualifying for capital lease treatment
(typically based on the term of the lease) are accounted for as sales-type
leases, with revenues recognized equal to the net present value of the future
minimum lease payments. Upon entering into a sales-type lease, the cost basis of
the transponder is charged to cost of products sold. The portion of each
periodic lease payment deemed to be attributable to interest income is
recognized in each respective period. Contracts for sales of transponders
typically include telemetry, tracking and control ("TT&C") service agreements.
Revenues related to TT&C service agreements are recognized as the services are
performed.

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

Transponder and other lease contracts that do not qualify as sales-type
leases are accounted for as operating leases. Operating lease revenues are
recognized on a straight-line basis over the respective lease term. Differences
between operating lease payments received and revenues recognized are deferred
and included in "Accounts and notes receivable" or "Investments and other
assets."

A small percentage of revenues are derived from long-term contracts for the
sale of large wireless communications systems. Sales under long-term contracts
are recognized primarily using the percentage-of-completion (cost-to-cost)
method of accounting. Under this method, sales are recorded equivalent to costs
incurred plus a portion of the profit expected to be realized, determined based
on the ratio of costs incurred to estimated total costs at completion. Profits
expected to be realized on long-term contracts are based on estimates of total
sales value and costs at completion. These estimates are reviewed and revised
periodically throughout the lives of the contracts, and adjustments to profits
resulting from such revisions are recorded in the accounting period in which the
revisions are made. Estimated losses on contracts are recorded in the period in
which they are identified.

Hughes has from time to time entered into agreements for the sale and
leaseback of certain of its satellite transponders. However, as a result of
early buy-out transactions, no obligations under sale-leaseback agreements
remain at June 30, 2002. Prior to the completion of the early buy-out
transactions, the leasebacks were classified as operating leases and, therefore,
the capitalized cost and associated depreciation related to satellite
transponders sold were not included in the accompanying consolidated financial
statements. Gains resulting from the sale-leaseback transactions were deferred
and amortized over the leaseback period. Leaseback expense was recorded using
the straight-line method over the term of the lease, net of amortization of the
deferred gains. Differences between operating leaseback payments made and
expense recognized were deferred and included in "Other liabilities and deferred
credits."

Subscriber Acquisition Costs

Subscriber acquisition costs ("SAC") are incurred to acquire new DIRECTV
subscribers and consist of print and television advertising, subsidies paid to
manufacturers of DIRECTV receiving equipment, the cost of free programming
provided to the subscriber, the cost of commissions paid to authorized retailers
and dealers for subscribers added through their respective distribution channels
and the cost of installation and hardware subsidies for subscribers added
through DIRECTV's direct sales program. The cost of print and television
advertising, subsidies paid to manufacturers and free programming is expensed as
incurred. Manufacturer subsidies earned prior to August 2000 are payable over
five years, the present value of which was accrued in the period earned with
interest expense recorded over the term of the obligation. The current portion
of these manufacturer subsidies are recorded in the consolidated balance sheets
in "Accrued liabilities and other", with the long-term portion recorded in
"Other liabilities and deferred credits".

Substantially all commissions paid to retailers and dealers, although paid in
advance, are earned by the retailers and dealers over 12 months from the date of
subscriber activation and are refundable to Hughes on a pro-rata basis should
the subscriber cancel the DIRECTV service during the service period. As a
result, prepaid commissions are deferred and amortized to expense over the
12-month service period. The amount deferred is limited to the estimated average
gross margin to be derived

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

from the subscriber over the 12-month period. The excess commission over the
estimated margin and non-refundable commissions are expensed immediately.

The cost of installation and hardware subsidies under the direct sales
program are deferred when a customer commits to 12 months of the DIRECTV
service. The amount deferred is amortized to expense over the commitment period
and limited to the margin expected to be earned over the contract term, less an
allowance for estimated unrecoverable amounts. Subsidy amounts in excess of the
estimated gross margin, and subsidies where no commitment is obtained, are
expensed immediately.

SAC is included in "Selling, general and administrative expenses" in the
consolidated statements of operations and available separate consolidated net
income (loss). The deferred portion of the costs are included in "Prepaid
expenses and other" in the consolidated balance sheets.

Hughes actively monitors the recoverability of prepaid commissions and
deferred subsidies. To the extent refunds are due for prepaid commissions,
Hughes credits the amount due against amounts payable to the retailers/dealers,
and therefore, recoverability is reasonably assured. Under the direct sales
program, the subscriber is required to secure their account with a credit card
and agrees that a pro-rated early termination fee of $150 will be assessed if
the subscriber cancels service prior to the end of the commitment period. As a
result, with the subscriber credit card as security together with existing
allowances, the recoverability of deferred subsidies is reasonably assured.

Cash Flows

Cash equivalents consist of highly liquid investments purchased with original
maturities of three months or less.

Net cash from operating activities includes cash payments made for interest
of $218.1 million and $133.2 million for the six months ended June 30, 2002 and
June 30, 2001, respectively.

Contracts in Process

Contracts in process are stated at costs incurred plus estimated profit, less
amounts billed to customers and advances and progress payments applied.
Engineering, tooling, manufacturing and applicable overhead costs, including
administrative, research and development and selling expenses, are charged to
costs and expenses when incurred. Amounts billed under retainage provisions of
contracts are not significant. Advances offset against contract related
receivables amounted to $23.9 million and $37.6 million at June 30, 2002 and
December 31, 2001, respectively.

Inventories

Inventories are stated at the lower of cost or market principally using the
average cost method.

Property, Satellites and Depreciation

Property and satellites are carried at cost. Satellite costs include
construction costs, launch costs, launch insurance and capitalized interest.
Capitalized customer leased set-top box costs include the cost of hardware and
installation. Depreciation is computed generally using the straight-line method

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

over the estimated useful lives of the assets. Leasehold improvements are
amortized over the lesser of the life of the asset or term of the lease.

Broadcast Programming Rights

The cost of television programming broadcast rights are recognized as
programming is broadcast. The cost of television programming rights to
distribute live sporting events is charged to expense using the straight-line
method as the events occur over the course of the season or tournament. These
costs are included in "Broadcast programming and other costs" in the
consolidated statements of operations and available separate consolidated net
income (loss).

Advance payments in the form of cash and equity instruments received from
programming content providers for carriage of their signal on DIRECTV are
deferred and recognized as a reduction of programming costs on a straight-line
basis over the related contract term. Equity instruments are recorded at fair
value based on quoted market prices or appraised values, based on an independent
third-party valuation. The current and long-term portions of these deferred
credits are recorded in the consolidated balance sheets in "Accrued liabilities
and other" and "Other liabilities and deferred credits" and are being amortized
on a straight-line basis over the related contract terms ranging from 4 to 10
years.

Software Development Costs

Other assets include certain software development costs capitalized in
accordance with Statement of Financial Accounting Standards ("SFAS") No. 86,
"Accounting for the Costs of Computer Software to be Sold, Leased, or Otherwise
Marketed". Capitalized software development costs at June 30, 2002 and December
31, 2001, net of accumulated amortization of $157.5 million and $147.8 million,
respectively, totaled $86.7 million and $85.1 million, respectively. The
software is amortized using the greater of the units of revenue method or the
straight-line method over its estimated useful life, not in excess of five
years. Software program reviews are conducted to ensure that capitalized
software development costs are properly treated and costs associated with
programs that are not generating revenues are expensed.

Valuation of Long-Lived Assets

Hughes evaluates the carrying value of long-lived assets to be held and used,
other than goodwill and intangible assets with indefinite lives, when events and
circumstances warrant such a review. The carrying value of a long-lived asset is
considered impaired when the anticipated undiscounted cash flow from such asset
is separately identifiable and is less than its carrying value. In that event, a
loss is recognized based on the amount by which the carrying value exceeds the
fair value of the long-lived asset. Fair value is determined primarily using the
anticipated cash flows discounted at a rate commensurate with the risk involved.
Losses on long-lived assets to be disposed of are determined in a similar
manner, except that fair values are reduced for the cost of disposal. The cash
flows used in such analyses are typically derived from the expected cash flows
associated with the asset under review, which is determined from management
estimates and judgements of expected future results. Should the actual cash
flows vary from the estimated amount, a write down of the asset may be warranted
in a future period.

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

Foreign Currency

Some of Hughes' foreign operations have determined the local currency to be
their functional currency. Accordingly, these foreign entities translate assets
and liabilities from their local currencies to U.S. dollars using year-end
exchange rates while income and expense accounts are translated at the average
rates in effect during the year. The resulting translation adjustment is
recorded as part of accumulated other comprehensive income (loss) ("OCI"), a
separate component of stockholder's equity. Hughes also holds foreign currency
denominated equity investments for which translation adjustments are also
recorded as part of OCI.

Hughes also has foreign operations where the U.S. dollar has been determined
as the functional currency. Gains and losses resulting from remeasurement of the
foreign currency denominated assets, liabilities and transactions into the U.S.
dollar are recognized currently, in the consolidated statements of operations
and available separate consolidated net income (loss).

Financial Instruments and Investments

Hughes maintains investments in equity securities of unaffiliated companies.
Marketable equity securities are considered available-for-sale and carried at
current fair value based on quoted market prices with unrealized gains or losses
(excluding other-than-temporary losses), net of taxes, reported as part of OCI,
a separate component of stockholder's equity. Hughes continually reviews its
investments to determine whether a decline in fair value below the cost basis is
"other-than-temporary." Hughes considers, among other factors: the magnitude and
duration of the decline; the financial health of and business outlook of the
investee, including industry and sector performance, changes in technology and
operational and financing cash flow factors; and Hughes' intent and ability to
hold the investment. If the decline in fair value is judged to be
other-than-temporary, the cost basis of the security is written-down to fair
value and the amount is recognized in the consolidated statements of operations
and available separate consolidated net income (loss) as part of "Other, net."

Non-marketable equity securities are carried at cost. Investments in which
Hughes owns at least 20% of the voting securities or has significant influence
are accounted for under the equity method of accounting. Equity method
investments are recorded at cost and adjusted for the appropriate share of the
net earnings or losses of the investee. Investee losses are recorded up to the
amount of the investment plus advances and loans made to the investee, and
financial guarantees made on behalf of the investee. In certain instances, this
can result in Hughes recognizing investee earnings or losses in excess of its
ownership percentage.

The carrying value of cash and cash equivalents, accounts and notes
receivable, investments and other assets, accounts payable, amounts included in
accrued liabilities and other meeting the definition of a financial instrument
and debt approximated fair value at June 30, 2002 and December 31, 2001.

Hughes carries all derivative financial instruments on the balance sheet at
fair value based on quoted market prices. Hughes uses derivative contracts to
minimize the financial impact of changes in the fair value of recognized assets,
liabilities, and unrecognized firm commitments, or the variability of cash flows
associated with forecasted transactions in accordance with internal risk
management policies. Changes in fair value of designated, qualified and
effective fair value hedges are recognized in earnings as offsets to the changes
in fair value of the related hedged items. Changes in fair value of designated,
qualified and effective cash flow hedges are deferred and recorded as a
component of OCI

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

until the hedged transactions occur and are recognized in earnings. The
ineffective portion and changes related to amounts excluded from the
effectiveness assessment of a hedging derivative's change in fair value are
immediately recognized in the consolidated statements of operations and
available separate consolidated net income (loss) in "Other, net." Hughes
assesses, both at the inception of the hedge and on an on-going basis, whether
the derivatives are highly effective. Hedge accounting is prospectively
discontinued when hedge instruments are no longer highly effective.

The net deferred gain from effective cash flow hedges in OCI of $0.8 million
at June 30, 2002 is expected to be recognized in earnings during the next twelve
months.

Stock Compensation

Hughes issues GM Class H common stock options to employees with grant prices
equal to the fair value of the underlying security at the date of grant. No
compensation cost has been recognized for options in accordance with the
provisions of Accounting Principles Board ("APB") Opinion No. 25, "Accounting
for Stock Issued to Employees".

Compensation expense related to stock awards is recognized ratably over the
vesting period and, where required, periodically adjusted to reflect changes in
the stock price of the underlying security.

Product and Service Related Expenses

Advertising and research and development costs are expensed as incurred.

Market Concentrations and Credit Risk

Hughes provides services and extends credit to a number of wireless
communications equipment customers and to a large number of consumers.
Management monitors its exposure to credit losses and maintains allowances for
anticipated losses.

Accounting Changes

Hughes adopted SFAS No. 144, "Accounting for the Impairment or Disposal of
Long-Lived Assets" on January 1, 2002. SFAS No. 144 refines existing impairment
accounting guidance and extends the use of accounting for discontinued
operations to both reporting segments and distinguishable components thereof.
SFAS No. 144 also eliminates the existing exception to consolidation of a
subsidiary for which control is likely to be temporary. The adoption of SFAS No.
144 did not have any impact on Hughes' consolidated results of operations or
financial position.

Hughes also adopted SFAS No. 142, "Goodwill and Other Intangible Assets" on
January 1, 2002. SFAS No. 142 requires that existing and future goodwill and
intangible assets with indefinite lives not be amortized, but written down, as
needed, based upon an impairment analysis that must occur at least annually, or
sooner if an event occurs or circumstances change that would more likely than
not result in an impairment loss. All other intangible assets are amortized over
their estimated useful lives. SFAS No. 142 requires that Hughes perform step one
of a two-part transitional impairment test to

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

compare the fair value of each reportable unit with its respective carrying
amount, including goodwill. If the carrying value exceeds its fair value, step
two of the transitional impairment test must be performed to measure the amount
of the impairment loss, if any. SFAS No. 142 also requires that intangible
assets be reviewed as of the date of adoption to determine if they continue to
qualify as intangible assets under the criteria established under SFAS No. 141,
"Business Combinations," and to the extent previously recorded intangible assets
do not meet the criteria that they be reclassified to goodwill.

In accordance with SFAS No. 142, Hughes completed a review of its intangible
assets and determined that previously recorded intangible assets related to
dealer networks and subscriber base did not meet the contractual legal criteria
or separability criteria as described in SFAS No. 141. As a result, in the first
quarter of 2002, Hughes reclassified $209.8 million, net of $146.0 million of
accumulated amortization, of previously reported intangible assets to goodwill.
Hughes also completed in the first quarter of 2002 the required transitional
impairment test for intangible assets with indefinite lives, which consist of
FCC Licenses for direct-to-home broadcasting frequencies ("Orbital Slots"), and
determined that no impairment existed because the fair value of these assets
exceeded the carrying value as of January 1, 2002. In the second quarter of
2002, with the assistance of an independent valuation firm, Hughes completed
step one of the transitional test to determine whether a potential impairment
existed on goodwill recorded at January 1, 2002. Primarily based on the present
value of expected future cash flows, it was determined that the fair value of
DIRECTV U.S. and the Satellite Services segment exceeded their carrying values,
therefore no further impairment test was required. It was also determined that
the carrying value of DIRECTV Latin America, LLC ("DLA") and DIRECTV Broadband,
Inc. ("DIRECTV Broadband") exceeded their fair values, therefore requiring step
two of the impairment test be performed. The amount of goodwill recorded at
January 1, 2002 for DLA and DIRECTV Broadband was $622.4 million and $107.9
million, respectively. No goodwill or intangible assets existed at the Network
Systems segment, other than for equity method investments, and therefore no
impairment test was required.

Because the carrying value of DLA and DIRECTV Broadband exceeded their fair
values, Hughes must complete step two of the impairment test by December 31,
2002. Step two requires the comparison of the implied value of the reporting
unit goodwill with the carrying amount of that goodwill. If the carrying amount
of reporting unit goodwill exceeds the implied fair value of that goodwill, an
impairment loss will be recognized in an amount equal to that excess. In the
initial year of the adoption, the impairment loss, if any, is recorded as a
cumulative effect of accounting change, net of taxes, and recorded in subsequent
years as a pre-tax charge to operating income. Although the amount of any
impairment loss related to the goodwill recorded at DLA and DIRECTV Broadband
cannot be determined at this time, the amount of any such loss could be material
to Hughes' consolidated results of operations.

The following represents Hughes' reported net loss on a comparable basis
excluding the after-tax effect of amortization expense associated with goodwill
and intangible assets with indefinite lives:

Three Months Six Months Ended
Ended June 30 June 30
---------------- ----------------
2002 2001 2002 2001
------- ------- ------- -------
(Dollars in Millions)

Reported net loss.................................... $(155.1) $(156.5) $(311.5) $(261.8)
Add:
Goodwill amortization............................... -- 58.9 -- 106.5
Intangible assets with indefinite lives amortization -- 1.8 -- 3.6
------- ------- ------- -------
Adjusted net loss................................. $(155.1) $ (95.8) $(311.5) $(151.7)
======= ======= ======= =======

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

Hughes had $6,715.3 million and $6,496.6 million of goodwill at June 30, 2002
and December 31, 2001, respectively, net of accumulated amortization of $838.1
million and $700.0 million at June 30, 2002 and December 31, 2001, respectively.
The changes in the carrying amounts of goodwill for the six months ended June
30, 2002 were as follows:

Direct-To-Home Satellite Network
Broadcast Services Systems Total
-------------- --------- ------- -------
(Dollars in Millions)

Balance as of December 31, 2001........ $3,734.0 $2,743.7 $ 18.9 $6,496.6
Reclassification from intangible assets 209.8 -- -- 209.8
Other.................................. 25.4 -- (16.5) 8.9
-------- -------- ------ --------
Balance as of June 30, 2002............ $3,969.2 $2,743.7 $ 2.4 $6,715.3
======== ======== ====== ========

Hughes had $447.9 million and $660.2 million of intangible assets, net at
June 30, 2002 and December 31, 2001, respectively. Accumulated amortization for
intangible assets was $38.7 million and $182.2 million at June 30, 2002 and
December 31, 2001, respectively. Intangible assets at June 30, 2002 consist of
$432.3 million, net of $30.6 million of accumulated amortization, of Orbital
Slots which have indefinite useful lives and other intangible assets of $15.6
million, net of $8.1 million of accumulated amortization. Intangible assets,
excluding intangible assets with indefinite useful lives, are amortized over 3
years. Amortization expense for intangible assets was $2.5 million and $70.8
million for June 30, 2002 and December 31, 2001, respectively. Estimated
amortization expense in each of the next five years is as follows: $4.5 million
in the remainder of 2002; $6.1 million in 2003; $1.2 million in 2004; and none
thereafter.

Hughes adopted SFAS No. 141 on July 1, 2001. SFAS No. 141 requires that all
business combinations initiated after June 30, 2001 be accounted for under the
purchase method and prohibits the amortization of goodwill and intangible assets
with indefinite lives acquired thereafter. The adoption of SFAS No. 141 did not
have a significant impact on Hughes' consolidated results of operations or
financial position.

Hughes adopted SFAS No. 133, "Accounting for Derivative Instruments and
Hedging Activities," on January 1, 2001. SFAS No. 133 requires Hughes to carry
all derivative financial instruments on the balance sheet at fair value. In
accordance with the transition provisions of SFAS No. 133, Hughes recorded a
one-time after-tax charge of $7.4 million on January 1, 2001 as a cumulative
effect of accounting change in the consolidated statements of operations and
available separate consolidated net income (loss) and an after-tax unrealized
gain of $0.4 million in "Accumulated other comprehensive income (loss)".

New Accounting Standards

In June 2002, the FASB issued SFAS No. 146, "Accounting for Exit or Disposal
Activities." SFAS No. 146 requires the recognition of costs associated with exit
or disposal activities when incurred rather than at the date of a commitment to
an exit or disposal plan. SFAS No. 146 replaces previous accounting guidance
provided by Emerging Issues Task Force Issue No. 94-3, "Liability Recognition
for Certain Employee Termination Benefits and Other Costs to Exit an Activity
(including Certain Costs Incurred in a Restructuring)". Hughes is required to
implement SFAS No. 146 on January 1, 2003. Management has not determined the
impact, if any, that this statement will have on Hughes' consolidated results of
operations or financial position.

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statements
No. 4, 44 and 64, Amendment of FASB Statement No. 13 and Technical Corrections".
SFAS No. 145 eliminates the requirement to present gains and losses on the early
extinguishment of debt as an extraordinary item, and resolves accounting
inconsistencies for certain lease modifications. Hughes' adoption of this
standard on January 1, 2003 is not expected to have an impact on Hughes
consolidated results of operations or financial position.

Note 3. Inventories

Major Classes of Inventories

June 30, December 31,
2002 2001
-------- ------------
(Dollars in Millions)

Productive material and supplies.......... $ 47.7 $ 58.3
Work in process........................... 153.6 145.7
Finished goods............................ 162.5 183.2
Provision for excess or obsolete inventory (29.9) (27.1)
------ ------
Total.................................. $333.9 $360.1
====== ======

Note 4. Comprehensive Income (Loss)

Hughes' total comprehensive income (loss) was as follows:

Three Months Ended Six Months Ended
June 30, June 30,
---------------- ----------------
2002 2001 2002 2001
------- ------- ------- -------
(Dollars in Millions)

Net loss.......................................................... $(155.1) $(156.5) $(311.5) $(261.8)
Other comprehensive income (loss):
Foreign currency translation adjustments....................... 6.7 (4.0) 5.3 (2.8)
Cumulative effect of accounting change......................... -- -- -- 0.4
Unrealized gains (losses) on securities and derivatives:.......
Unrealized holding gains (losses).......................... (106.8) 19.4 (123.0) (130.5)
Less: reclassification adjustment for gains recognized
during the period........................................ -- (1.3) -- (23.6)
------- ------- ------- -------
Other comprehensive income (loss).......................... (100.1) 14.1 (117.7) (156.5)
------- ------- ------- -------
Total comprehensive loss................................ $(255.2) $(142.4) $(429.2) $(418.3)
======= ======= ======= =======

Note 5. Available Separate Consolidated Net Income (Loss)

GM Class H common stock is a "tracking stock" of GM designed to provide
holders with financial returns based on the financial performance of Hughes.
Holders of GM Class H common stock have no direct rights in the equity or assets
of Hughes, but rather have rights in the equity and assets of GM (which includes
100% of the stock of Hughes).

Amounts available for the payment of dividends on GM Class H common stock are
based on the Available Separate Consolidated Net Income (Loss) ("ASCNI") of
Hughes. The ASCNI of Hughes is determined quarterly and is equal to the net
income (loss) of Hughes, excluding the effects of the GM

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

purchase accounting adjustment arising from GM's acquisition of Hughes and
reduced by the effects of preferred stock dividends paid and/or payable to GM
(earnings (loss) used for computation of ASCNI), multiplied by a fraction, the
numerator of which is equal to the weighted-average number of shares of GM Class
H common stock outstanding during the period and the denominator of which is a
number equal to the weighted-average number of shares of GM Class H common stock
which, if issued and outstanding, would represent 100% of the tracking stock
interest in the earnings of Hughes (Average Class H dividend base).

In addition, the denominator used in determining the ASCNI of Hughes may be
adjusted from time to time as deemed appropriate by the GM Board under the GM
restated certificate of incorporation to reflect the following: (i) subdivisions
and combinations of the GM Class H common stock and stock dividends payable in
shares of GM Class H common stock to holders of GM Class H common stock; (ii)
the fair market value of contributions of cash or property by GM to Hughes, or
of cash or property of GM to or for the benefit of employees of Hughes for
employee benefit plans or arrangements of GM, Hughes or other GM subsidiaries;
(iii) the contribution of shares of capital stock of GM to or for the benefit of
employees of Hughes or its subsidiaries for benefit plans or arrangements of GM,
Hughes or other GM subsidiaries; (iv) payments made by Hughes to GM of amounts
applied to the repurchase by GM of shares of GM Class H common stock, so long as
the GM board has approved the repurchase and GM applied he payment to the
repurchase; and (v) the repurchase by Hughes of shares of GM Class H common
stock that are no longer outstanding, so long as the GM board approved the
repurchase.

Shares of Class H common stock delivered by GM in connection with the award
of such shares to and the exercise of stock options by employees of Hughes
increases the numerator and denominator of the fraction referred to above. From
time to time, in anticipation of exercises of stock options, Hughes may purchase
Class H common stock on the open market. Upon purchase, these shares are retired
and therefore decrease the numerator and denominator of the fraction referred to
above.

The following table sets forth comparative information regarding GM Class H
Common Stock and the GM Class H Dividend Base for the six months ended June 30,
2002 and 2001:

2002 2001
------- -------
(Shares in Millions)

GM Class H Common Stock Outstanding

Shares at January 1..................................................... 877.5 875.3
Shares issued for mandatory redemption of GM Series H preference stock.. 80.1 --
Shares issued for stock options exercised............................... 0.4 1.2
------- -------
Shares at June 30....................................................... 958.0 876.5
======= =======

Weighted average number of shares of GM Class H common stock outstanding
(Numerator)........................................................... 880.8 875.7
======= =======

GM Class H Dividend Base
GM Class H dividend base at January 1................................... 1,301.1 1,298.8
Increase for mandatory redemption of GM Series H preference stock....... 80.1 --
Increase for stock options exercised.................................... 0.4 1.2
------- -------
GM Class H dividend base at June 30..................................... 1,381.6 1,300.0
======= =======

Weighted average GM Class H dividend base (Denominator)................. 1,304.4 1,299.4
======= =======

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

Note 6. Hughes Series A and B Preferred Stock

On June 24, 1999, as part of a strategic alliance with Hughes, America
Online, Inc. ("AOL") invested $1.5 billion in shares of GM Series H preference
stock. GM immediately invested the $1.5 billion received from AOL in shares of
Hughes Series A Preferred Stock designed to correspond to the financial terms of
the GM Series H preference stock.

On June 24, 2002, the GM Series H preference stock, pursuant to its terms,
was mandatorily converted to about 80.1 million shares of GM Class H common
stock. As a result, the number of shares in the Class H dividend base and the
number of shares of GM Class H common stock outstanding were each increased by
the number of shares issued. Also on June 24, 2002, in connection with the
automatic conversion of the GM Series H preference stock held by AOL, GM
contributed the $1.5 billion of Hughes Series A Preferred Stock back to Hughes,
which Hughes cancelled and recorded as a contribution to "Capital stock and
additional paid in capital". In exchange for the Series A Preferred Stock,
Hughes issued $914.1 million of Series B Preferred Stock to GM, which was
recorded as a reduction to "Capital stock and additional paid in capital". The
Hughes Series B Preferred Stock, which does not accrue dividends, will be
converted to Hughes Class B common stock just prior to the Merger, or, if the
Merger does not occur, at the option of GM anytime after June 24, 2003. All
capital stock of Hughes owned directly or indirectly by GM, including the Series
B Preferred Stock, will be contributed by GM to HEC Holdings prior to the
split-off and in connection therewith shares of HEC Holdings Class C common
stock will be issued.

Note 7. Short-Term Borrowings and Long-Term Debt

Short-Term Borrowings and Current Portion of Long-Term Debt

Interest Rates at June 30, December 31,
June 30, 2002 2002 2001
----------------- -------- ------------
(Dollars in Millions)

Credit facilities.................................. 3.75%--5.38% $ 864.8 $ 450.0
Other short-term borrowings........................ 4.48%--14.50% 16.8 16.4
Current portion of long-term debt.................. 6.00% 200.0 1,192.1
-------- --------
Total short-term borrowings and current portion of
long-term debt.................................. $1,081.6 $1,658.5
======== ========

Long-Term Debt

Interest Rates at June 30, December 31,
June 30, 2002 2002 2001
----------------- -------- ------------
(Dollars in Millions)

Notes payable........ 6.00%--8.50% $1,550.0 $ 796.5
Credit facilities.... 4.84%--5.34% 1,000.0 1,322.6
Other debt........... 4.34%--12.37% 48.4 61.8
-------- --------
Total debt.......... 2,598.4 2,180.9
Less current portion. 200.0 1,192.1
-------- --------
Total long-term debt $2,398.4 $ 988.8
======== ========

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

Debt and Credit Facilities. Notes Payable. In February 2002, PanAmSat
completed an $800 million private placement note offering. These unsecured
notes bear interest at an annual rate of 8.5%, payable semi-annually and mature
in 2012.

In January 2002, PanAmSat repaid in full the $46.5 million outstanding
balance of variable rate notes assumed in 1999 in connection with the early
buy-out of a satellite sale-leaseback.

PanAmSat issued five, seven, ten and thirty-year fixed rate notes totaling
$750.0 million in January 1998. The outstanding principal balances and interest
rates for these notes as of June 30, 2002 were $200 million at 6.0%, $275
million at 6.125%, $150 million at 6.375% and $125 million at 6.875%,
respectively. Principal on the notes is payable at maturity, while interest is
payable semi-annually. In connection with a new secured bank facility entered
into by PanAmSat in February 2002, described below, these notes were ratably
secured by certain of the operating assets of PanAmSat that were pledged in
connection with the secured bank facility.

Credit Facilities. In February 2002, Hughes amended and increased its
existing $750.0 million multi-year credit facility (the "Amended Credit
Agreement"). The Amended Credit Agreement provides availability of $1,235.2
million in revolving borrowings, which bear interest at the London Interbank
Offer Rate ("LIBOR") plus 3.0%. The Amended Credit Agreement commitment
terminates upon the earlier of December 5, 2002 or the effective date of the
EchoStar Merger. The facility is secured by substantially all of Hughes' assets
other than the assets of DLA and PanAmSat. In March 2002, Hughes borrowed an
additional $764.8 million under a term loan tranche that was added to the
Amended Credit Agreement. The term loan has the same terms as the revolving
facility and increased the total funding available under the Amended Credit
Agreement to $2,000 million. As of June 30, 2002, the revolving component of the
Amended Credit Agreement was undrawn and $764.8 million was outstanding under
the term loan.

Also, in February 2002, PanAmSat obtained a bank facility in the amount of
$1,250 million. The bank facility is comprised of a $250 million revolving
credit facility, which was undrawn as of June 30, 2002, a $300 million Tranche A
term loan and a $700 million Tranche B term loan, both of which were fully drawn
as of June 30, 2002. This bank facility replaced a previously existing $500
million unsecured multi-year revolving credit facility. The new revolving credit
facility and the Tranche A term loan bear interest at LIBOR plus 3.0%. The
Tranche B term loan bears interest at LIBOR plus 3.5%. The revolving credit
facility and Tranche A term loan interest rates may be increased or decreased
based upon changes in PanAmSat's total leverage ratio, as defined by the credit
agreement. The revolving credit facility and the Tranche A term loan terminate
in 2007 and the Tranche B term loan matures in 2008. Principal payments under
the Tranche A term loan are due in varying amounts from 2004 to 2007. Principal
payments under the Tranche B term loan are due primarily at maturity. The
facilities are secured ratably by substantially all of PanAmSat's operating
assets, including its satellites. PanAmSat repaid a $1,725 million intercompany
loan from Hughes in February 2002, using proceeds from the bank facility and
notes payable described above, as well as existing cash balances.

On October 1, 2001, Hughes entered into a $2.0 billion revolving credit
facility with General Motors Acceptance Corporation ("GMAC"). The facility was
subsequently amended in February 2002. The amended facility provides for a
commitment through the earlier of December 5, 2002 or the effective date of the
EchoStar Merger. The facility is split into two loan tranches: a $1,500 million
tranche secured by a February 2002 $1,500 million Hughes cash deposit and a $500
million tranche that shares security with the Amended Credit Agreement described
above. Borrowings under the $1,500 million tranche bear interest at GMAC's cost
of funds (approximately 2.0% at June 30, 2002)

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

plus 0.125%. Borrowings under the $500 million tranche bear interest at GMAC's
cost of funds plus 1.75%. The $1,500 million cash deposit earns interest at a
rate equivalent to GMAC's cost of funds. Hughes has the legal right of setoff
with respect to the $1,500 million GMAC cash deposit, and accordingly offsets it
against amounts borrowed from GMAC under the $1,500 million tranche for balance
sheet purposes. The excess over Hughes' $1,500 million cash deposit must be
repaid upon the effective date of the EchoStar Merger. The cash collateralized
tranche was fully drawn and $100.0 million was outstanding under the $500
million tranche as of June 30, 2002.

On January 5, 2001, DLA entered into a $450.0 million revolving credit
facility. The DLA facility was repaid and retired in February 2002. In addition,
SurFin Ltd.'s unsecured revolving credit facilities of $400.0 million and $212.5
million were repaid and retired in February 2002.

Other. $65.2 million in other short-term and long-term debt, related
primarily to DLA and Hughes Network Systems, Inc.'s ("HNS") international
subsidiaries, was outstanding at June 30, 2002, bearing fixed and floating rates
of interest of 4.34% to 14.50%. Principal on these borrowings is due in varying
amounts through 2007.

Note 8. Acquisitions, Investments and Divestitures

Acquisitions and Investments

On May 1, 2001, DLA, which operates the Latin America DIRECTV business,
acquired from Grupo Clarin S.A. ("Clarin") a 51% ownership interest in Galaxy
Entertainment Argentina S.A. ("GEA"), a local operating company in Argentina
that provides direct-to-home broadcast services, and other assets, consisting
primarily of programming and advertising rights. The purchase price, valued at
$169 million, consisted of a 3.98% ownership interest in DLA and a put option
that under certain circumstances will allow Clarin to sell in November 2003 its
3.98% interest back to DLA for $195 million. As a result of the transaction,
Hughes' interest in DLA decreased from 77.8% to 74.7% and Hughes' ownership in
GEA increased from 20% to 58.1%. Hughes' portion of the purchase price, which
amounted to about $130 million, was recorded as an increase to "Capital stock
and additional paid-in capital".

On April 3, 2001, Hughes acquired Telocity Delaware, Inc. ("Telocity"), a
company that provides land-based DSL services, through the completion of a
tender offer and merger. Telocity is now operating as DIRECTV Broadband, Inc.,
and is included as part of the Direct-To-Home Broadcast segment. The purchase
price was $197.8 million and was paid in cash. The following selected unaudited
pro forma information is being provided to present a summary of the combined
results of Hughes and Telocity for 2001 as if the acquisition had occurred as of
the beginning of the period, giving effect to purchase accounting adjustments.
The pro forma data is presented for informational purposes only and may not
necessarily reflect the results of operations of Hughes had Telocity operated as
part of Hughes for the period presented, nor are they necessarily indicative of
the results of future operations. The pro forma information excludes the effect
of non-recurring charges.

Six Months Ended
June 30, 2001
---------------------
(Dollars in Millions)

Total revenues................................................................... $3,886.2
Loss before cumulative effect of accounting change............................... (302.1)
Net loss......................................................................... (309.5)
Pro forma loss used for computation of available separate consolidated net income
(loss)......................................................................... (356.1)

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

The financial information included herein reflect the acquisitions discussed
above from their respective dates of acquisition. The acquisitions were
accounted for by the purchase method of accounting and, accordingly, the
purchase price has been allocated to the assets acquired and the liabilities
assumed based on their estimated fair values at the date of acquisition.

Divestitures

On June 27, 2002, HNS reached an agreement to exchange its approximate 29%
equity interest in, and $75 million of long term receivables from, Hughes
Tele.com (India) Limited ("HTIL") for an equity interest in, and long term
receivables from, Tata Teleservices Limited ("TTSL"). HNS expects to carry the
investment in TTSL under the cost method since HNS' interest in TTSL will
represent less than 20% of TTSL equity. The transaction is anticipated to close
in the fourth quarter of 2002. The consummation of this transaction may result
in a loss, which is currently not determinable and is dependent on the fair
value of the securities exchanged on the date of close.

On March 1, 2000, Hughes announced that the operations of DIRECTV Japan would
be discontinued. As a result, Hughes accrued exit costs and involuntary
termination benefits related to claims arising out of contracts with dealers,
manufacturers, programmers and others, satellite transponder and facility and
equipment leases, subscriber migration and termination costs, and professional
service fees and other. In the second quarter of 2002, $36.7 million of accrued
liabilities related to the exit costs were reversed upon the resolution of the
remaining claims, resulting in a credit adjustment to "Other, net".

Note 9. Segment Reporting

Hughes' segments, which are differentiated by their products and services,
include Direct-To-Home Broadcast, Satellite Services, and Network Systems.
Direct-To-Home Broadcast is engaged in acquiring, promoting, selling and/or
distributing digital entertainment programming via satellite to residential and
commercial customers and providing land-based DSL services. Satellite Services
is engaged in the selling, leasing and operating of satellite transponders and
providing services for cable television systems, news companies, direct-to-home
television operators, Internet service providers and private business networks.
The Network Systems segment is a provider of satellite-based private business
networks and broadband Internet access, and a supplier of DIRECTV(R) receiving
equipment (set-top boxes and dishes). Other includes the corporate office and
other entities.

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

Selected information for Hughes' operating segments are reported as follows:

Direct-To-
Home Satellite Network
Broadcast Services Systems Other Eliminations Total
---------- --------- ------- ------ ------------ --------
(Dollars in Millions)

For the Three Months Ended:
June 30, 2002

External Revenues.......... $1,789.6 $166.0 $ 242.1 $ 12.0 -- $2,209.7
Intersegment Revenues...... 4.1 43.3 12.3 -- $ (59.7) --
-------- ------ ------- ------ ------- --------
Total Revenues............. $1,793.7 $209.3 $ 254.4 $ 12.0 $ (59.7) $2,209.7
======== ====== ======= ====== ======= ========
Operating Profit (Loss).... $ (136.4) $ 61.0 $ (46.1) $(16.9) $ (0.1) $ (138.5)
EBITDA (1)................. 20.6 150.7 (29.5) (16.2) (2.5) 123.1

June 30, 2001
External Revenues.......... $1,524.1 $168.4 $ 284.3 $ 8.3 -- $1,985.1
Intersegment Revenues...... 3.6 39.9 17.9 -- $ (61.4) --
-------- ------ ------- ------ ------- --------
Total Revenues............. $1,527.7 $208.3 $ 302.2 $ 8.3 $ (61.4) $1,985.1
======== ====== ======= ====== ======= ========
Operating Profit (Loss).... $ (182.9) $ 32.8 $ (56.5) $(22.9) $ 6.5 $ (223.0)
EBITDA (1)................. (1.3) 134.5 (36.8) (17.6) 3.2 82.0

For the Six Months Ended:
June 30, 2002
External Revenues.......... $3,429.7 $330.3 $ 467.5 $ 20.4 -- $4,247.9
Intersegment Revenues...... 7.8 86.1 29.7 -- $(123.6) --
-------- ------ ------- ------ ------- --------
Total Revenues............. $3,437.5 $416.4 $ 497.2 $ 20.4 $(123.6) $4,247.9
======== ====== ======= ====== ======= ========
Operating Profit (Loss).... $ (351.9) $118.1 $ (97.2) $ 62.5 $ 2.2 $ (266.3)
EBITDA (1)................. (42.0) 301.8 (62.6) 64.4 (4.3) 257.3

June 30, 2001
External Revenues.......... $3,010.1 $334.9 $ 517.6 $ 15.5 -- $3,878.1
Intersegment Revenues...... 7.5 78.6 32.8 0.1 $(119.0) --
-------- ------ ------- ------ ------- --------
Total Revenues............. $3,017.6 $413.5 $ 550.4 $ 15.6 $(119.0) $3,878.1
======== ====== ======= ====== ======= ========
Operating Profit (Loss).... $ (328.4) $ 73.9 $(109.1) $(21.4) $ 9.5 $ (375.5)
EBITDA (1)................. 4.7 274.5 (75.1) (10.7) 1.8 195.2

- --------
(1) EBITDA is defined as operating profit (loss), plus depreciation and
amortization. EBITDA is not presented as an alternative measure of operating
results or cash flow from operations, as determined in accordance with
accounting principles generally accepted in the United States of America.
Hughes management uses EBITDA to evaluate the operating performance of
Hughes and its business segments, to allocate resources and capital to its
business segments and as a measure of performance for incentive compensation
purposes. Hughes management believes that EBITDA is a meaningful measurement
that is commonly used by investors, equity analysts and others to measure
and compare Hughes' operating performance to other communications,
entertainment and media service providers. EBITDA does not give effect to
cash used for debt service requirements consisting of interest payments of
$123.5 million and $54.3 million for the three months ended June 30, 2002
and 2001, respectively and $218.1 million and $133.2 million for the six
months ended June 30, 2002 and 2001, respectively. As a result, EBITDA does
not reflect funds available for investment in the business of Hughes,
dividends or other discretionary uses. EBITDA as presented herein may not be
comparable to similarly titled measures reported by other companies.

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

The following represents a reconciliation of EBITDA to reported net loss on
the consolidated statements of operations and available separate consolidated
net income (loss):

Three Months Six Months Ended
Ended June 30, June 30,
---------------- ----------------
2002 2001 2002 2001
------- ------- ------- -------
(Dollars in Millions)
(Unaudited)

EBITDA.................................................... $ 123.1 $ 82.0 $ 257.3 $ 195.2
Depreciation and amortization............................. (261.6) (305.0) (523.6) (570.7)
------- ------- ------- -------
Operating loss............................................ (138.5) (223.0) (266.3) (375.5)
Interest income........................................... 7.4 19.0 11.7 42.8
Interest expense.......................................... (122.3) (42.8) (198.7) (93.4)
Other, net................................................ 8.9 (10.9) (32.7) (3.7)
------- ------- ------- -------
Loss before income taxes, minority interest and cumulative
effect of accounting change............................. (244.5) (257.7) (486.0) (429.8)
Income tax benefit........................................ 92.9 74.8 184.7 124.7
Minority interest in net (earnings) losses of subsidiaries (3.5) 26.4 (10.2) 50.7
Cumulative effect of accounting change.................... -- -- -- (7.4)
------- ------- ------- -------
Net Loss.................................................. $(155.1) $(156.5) $(311.5) $(261.8)
======= ======= ======= =======

Note 10. Commitments and Contingencies

Litigation

In connection with the 2000 sale by Hughes of its satellite systems
manufacturing businesses to The Boeing Company ("Boeing"), the stock purchase
agreement provides for potential adjustment to the purchase price based upon the
final closing date financial statements of the satellite systems manufacturing
businesses. The stock purchase agreement also provides for an arbitration
process to resolve any disputes that arise in determining the purchase price
adjustment. Based upon the final closing date financial statements of the
satellite systems manufacturing businesses that were prepared by Hughes, Boeing
is owed a purchase price adjustment of $164 million plus interest from the date
of sale, the total amount of which has been provided for in Hughes' financial
statements. However, Boeing has submitted additional proposed adjustments, of
which about $750 million remain unresolved. Hughes believes that these
additional proposed adjustments are without merit and intends to vigorously
contest the matter in the arbitration process, which will result in a binding
decision unless the matter is otherwise settled. Although Hughes believes it has
adequately provided for the disposition of this matter, the impact of its
disposition cannot be determined at this time. It is possible that the final
resolution of this matter could result in Hughes making a cash payment to Boeing
that would be material to Hughes' consolidated financial statements.

Additionally, as part of the sale of the satellite systems manufacturing
businesses, Hughes retained liability for certain possible fines and penalties
and certain financial consequences of debarment associated with potential
non-criminal violations of U.S. Export control laws related to the business now
owned by Boeing should the State Department impose such sanctions against the
satellite systems manufacturing businesses. Hughes does not expect sanctions
imposed by the State Department, if any, to have a material adverse effect on
its consolidated financial statements.

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

General Electric Capital Corporation ("GECC") and DIRECTV entered into a
contract on July 31, 1995, in which GECC agreed to establish and manage a
private label consumer credit program for consumer purchases of hardware and
related DIRECTV(R) programming. Under the contract, GECC also agreed to provide
certain related services to DIRECTV, including credit risk scoring, billing and
collections services. DIRECTV agreed to act as a surety for loans complying with
the terms of the contract. Hughes guaranteed DIRECTV's performance under the
contract. A complaint and counterclaim were filed by the parties in the U.S.
District Court for the District of Connecticut concerning GECC's performance and
DIRECTV's obligation to act as a surety. A trial commenced on June 12, 2000 with
GECC presenting evidence to the jury for damages of $157 million. DIRECTV sought
damages from GECC of $45 million. On July 21, 2000, the jury returned a verdict
in favor of GECC and awarded contract damages in the amount of $133.0 million.
The trial judge issued an order granting GECC $48.5 million in interest under
Connecticut's offer-of-judgment statute. With this order, the total judgment
entered in GECC's favor was $181.5 million. Hughes and DIRECTV filed a notice of
appeal on December 29, 2000. Oral argument on the appeal was heard on October
15, 2001 by the Second Circuit Court of Appeals. While the appeal was pending,
post-judgment interest on the total judgment was accruing at a rate of 6.241%
per year, compounded annually, from the date judgment was entered in October
2000. In the first quarter of 2002, DIRECTV increased its provision for loss
related to this matter by $83 million, of which $56 million was recorded as a
charge to "Selling, general and administrative expenses" and $27 million was
recorded as a charge to "Interest expense," based on the status of settlement
negotiations between the parties. On June 4, 2002, Hughes and GECC executed an
agreement to settle the matter for $180 million. As a result, in the second
quarter of 2002 DIRECTV increased its provision for loss by $47 million, which
was recorded as a charge to "Interest expense." The $180 million settlement was
paid to GECC in June 2002.

DIRECTV filed suit in California State Court, Los Angeles County, on June 22,
2001 against Pegasus Satellite Television Inc. and Golden Sky Systems, Inc.
(referred to together as "Defendants") to recover monies (about $63 million
recorded) that Defendants owe DIRECTV under the parties' Seamless Marketing
Agreement, which provides for reimbursement to DIRECTV of certain subscriber
acquisition costs incurred by DIRECTV on account of new subscriber activations
in Defendants' territory. Defendants had ceased making payments altogether, and
indicated that they did not intend to make any further payments due under the
Agreement. On July 13, 2001, Defendants sent notice of termination of the
Agreement and on July 16, 2001, Defendants answered DIRECTV's complaint and
filed a cross complaint alleging counts of fraud in the inducement, breach of
contract, breach of the covenant of good faith and fair dealing, intentional
interference with contractual relations, intentional interference with
prospective economic advantage and violation of California Bus. and Prof. Code
17200. Defendants seek an unstated amount of damages and punitive damages.
DIRECTV denies any liability to Defendants, and intends to vigorously pursue its
damages claim against Defendants and defend against Defendants' cross claims.
Defendants removed the action to federal district court, Central District of Los
Angeles.

Hughes Communications Galaxy, Inc. ("HCGI") filed a lawsuit on March 22, 1991
against the U.S. Government based upon the National Aeronautics and Space
Administration's breach of contract to launch ten satellites on the Space
Shuttle. On June 30, 2000, a final judgment was entered in favor of HCGI in the
amount of $103 million. On November 13, 2001, the U.S. Court of Appeals for the
Federal Circuit affirmed the lower court decision. On December 26, 2001, Hughes
filed a Combined Petition for Panel Rehearing and Rehearing en Banc, seeking to
increase the award, which was denied in January 2002. In March 2002, Hughes was
advised that no further judicial review would be sought by the U.S. Government
and the payment was in process. In April 2002, Hughes received payment for

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

the full amount of the judgment. As a result, Hughes recorded a $95 million
gain, net of legal costs, as an offset to "Selling, general and administrative
expenses" in the first quarter of 2002.

In October 2001, Hughes reached a settlement with Raytheon Company
("Raytheon") on a purchase price adjustment related to the 1997 spin-off of
Hughes' defense electronics business and the subsequent merger of that business
with Raytheon. Under the terms of the settlement, Hughes agreed to reimburse
Raytheon for a portion of the original $9.5 billion purchase price. Hughes paid
$500 million of the settlement amount in October 2001 and the remainder, $134.2
million, was paid during February 2002.

Litigation is subject to uncertainties and the outcome of individual
litigated matters is not predictable with assurance. In addition to the above
items, various legal actions, claims, and proceedings are pending against Hughes
arising in the ordinary course of business. Hughes has established loss
provisions for matters in which losses are probable and can be reasonably
estimated. Some of the matters may involve compensatory, punitive, or treble
damage claims, or sanctions, that if granted, could require Hughes to pay
damages or make other expenditures in amounts that could not be estimated at
June 30, 2002. After discussion with counsel, it is the opinion of management
that such liability is not expected to have a material adverse effect on Hughes'
consolidated financial statements.

Other

Hughes uses in-orbit and launch insurance to mitigate the potential financial
impact of satellite fleet in-orbit and launch failures unless the premium costs
are considered uneconomic relative to the risk of satellite failure. The
insurance generally covers the unamortized book value of covered satellites and
does not compensate for business interruption or loss of future revenues or
customers. Hughes relies on in-orbit spare satellites and excess transponder
capacity at key orbital slots to mitigate the effects of satellite failure on
its' ability to provide service. Where insurance costs related to known
satellite anomalies are prohibitive, Hughes' insurance policies contain coverage
exclusions and Hughes is not insured for certain other satellites. The book
value of satellites that were insured with coverage exclusions amounted to
$662.7 million and the book value of the satellites that were not insured was
$602.9 million at June 30, 2002.

Two satellites owned and operated by PanAmSat, and other satellites of a
similar design operated by others, have experienced a progressive degradation of
their solar arrays causing a reduction in output power. PanAmSat and the
manufacturer are monitoring the problem to determine its cause and its expected
effect. The power reduction may require PanAmSat to permanently turn off certain
transponders on the affected satellites to allow the continued operation of
other transponders. At this time, the power degradation has not required
PanAmSat to reduce the number of operating transponders on either affected
satellite. Hughes has partially insured the affected satellites with policies
that cover these problems. However, should it be necessary to turn off a
significant number of transponders, there can be no assurance that we will be
reimbursed by the insurers, as they may dispute a payment obligation, or the
anomaly may occur outside the coverage period. Also, Hughes could recognize a
loss on the portion of book value of the satellites that is not insured of up to
$133.7 million. Moreover, these problems may not be insured in the future for
any loss occurring outside the existing policy periods.

HUGHES ELECTRONICS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

next five years. Additionally, as described in Note 8, DLA may be required to
repurchase Clarin's 3.98% interest in DLA for $195 million in 2003.

In the first quarter of 2002, Hughes recorded a $29.0 million charge to
"Other, net" related to an expected requirement to perform on a guarantee
obligation of up to $55.4 million for bank debt owed by an investor in HTIL.
Hughes has accrued a current liability to the lender and an account receivable
from the investor for the guarantee amount. The $29.0 million charge represents
a provision for the portion of the receivable from the investor estimated to be
uncollectible. A payment by Hughes pursuant to the guarantee will likely be
required in the second half of 2002.

The Hughes Board of Directors has approved several benefit plans designed to
provide benefits for the retention of about 240 key employees and also provide
benefits in the event of employee lay-offs. Generally, these benefits are only
available if a qualified change-in-control of Hughes occurs. Upon a
change-in-control, the retention benefits will be accrued and expensed when
earned and the severance benefits will be accrued and expensed if an employee is
identified for termination. A total of up to about $110 million for retention
benefits will be paid, with approximately 50% paid at the time of a
change-in-control and 50% paid up to 12 months following the date of a
change-in-control. The amount of severance benefits to be paid will be based
upon decisions that will be made relating to employee layoffs, if any, following
the date of a change-in-control. In addition, approximately 33.5 million
employee stock options will vest upon a qualifying change-in-control and up to
an additional 8.5 million employee stock options could vest if employees are
laid off within one year of a change-in-control. For purposes of the above
benefits and stock options, a successful completion of the EchoStar Merger would
qualify as a change-in-control.

At June 30, 2002, minimum future commitments under noncancelable operating
leases having lease terms in excess of one year were primarily for real property
and aggregated $343.8 million, payable as follows: $58.4 million in the
remainder of 2002, $84.8 million in 2003, $54.8 million in 2004, $35.5 million
in 2005, $30.4 million in 2006 and $79.9 million thereafter. Certain of these
leases contain escalation clauses and renewal or purchase options.

At June 30, 2002, the minimum commitments under noncancelable satellite
construction and launch contracts totaled $725.7 million.

In connection with the direct-to-home broadcast businesses, Hughes has
commitments related to certain programming agreements which are variable based
upon the number of underlying subscribers and market penetration rates. Minimum
payments over the terms of applicable contracts are anticipated to be
approximately $1.6 billion, payable as follows: $319.4 million in the remainder
of 2002, $323.7 million in 2003, $251.1 million in 2004, $167.5 million in 2005,
$175.7 million in 2006 and $373.0 million thereafter.

As part of a series of agreements entered into with AOL on June 21, 1999,
Hughes committed to spend up to approximately $1.5 billion in sales, marketing,
development and promotion efforts in support of DirecPC(R)/AOL-Plus, DIRECTV(R),
DIRECTV(TM)/AOL TV and DirecDuo(TM) products and services. At June 30, 2002,
Hughes had spent approximately $500 million in support of these efforts.
Consistent with the requirements of the agreements with AOL, additional funds
will continue to be spent until the contractual spending limits have been
satisfied or until applicable timeframes expire, which in some cases can be for
periods of ten years or more.

* * *

HUGHES ELECTRONICS CORPORATION

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

SUMMARY DATA

Three Months Ended Six Months Ended
June 30, June 30,
------------------ ------------------
2002 2001 2002 2001
-------- -------- -------- --------
(Dollars in Millions)
(Unaudited)

Consolidated Statements of Operations Data:

Total revenues............................................. $2,209.7 $1,985.1 $4,247.9 $3,878.1
Total operating costs and expenses......................... 2,348.2 2,208.1 4,514.2 4,253.6
-------- -------- -------- --------
Operating loss............................................. (138.5) (223.0) (266.3) (375.5)
Other expenses, net........................................ (106.0) (34.7) (219.7) (54.3)
Income tax benefit......................................... 92.9 74.8 184.7 124.7
Minority interests in net (earnings) losses of subsidiaries (3.5) 26.4 (10.2) 50.7
-------- -------- -------- --------
Loss before cumulative effect of accounting change......... (155.1) (156.5) (311.5) (254.4)
Cumulative effect of accounting change, net of taxes....... -- -- -- (7.4)
-------- -------- -------- --------
Net loss................................................... (155.1) (156.5) (311.5) (261.8)
Adjustment to exclude the effect of GM purchase
accounting............................................... -- 0.8 -- 1.6
Preferred stock dividends.................................. (22.8) (24.1) (46.9) (48.2)
-------- -------- -------- --------
Loss Used for Computation of Available Separate
Consolidated Net Income (Loss)........................... $ (177.9) $ (179.8) $ (358.4) $ (308.4)
======== ======== ======== ========

June 30,
2002 December 31,
(Unaudited) 2001
----------- ------------
(Dollars in Millions)

Consolidated Balance Sheet Data:
Cash and cash equivalents....... $ 836.1 $ 700.1
Total current assets............ 3,607.1 3,341.1
Total assets.................... 19,249.3 19,210.1
Total current liabilities....... 3,646.7 4,406.5
Long-term debt.................. 2,398.4 988.8
Minority interests.............. 542.9 531.3
Preferred stock................. 914.1 1,498.4
Total stockholder's equity...... 10,601.8 11,071.9

HUGHES ELECTRONICS CORPORATION

SUMMARY DATA -- (continued)

Three Months Ended Six Months Ended
June 30, June 30,
---------------- ----------------
2002 2001 2002 2001
------- ------- ------- -------
(Dollars in Millions)
(Unaudited)

Other Data:
EBITDA(1)........................... $ 123.1 $ 82.0 $ 257.3 $ 195.2
EBITDA Margin(1).................... 5.6% 4.1% 6.1% 5.0%
Depreciation and amortization....... $ 261.6 $ 305.0 $ 523.6 $ 570.7
Capital expenditures................ 367.6 510.2 728.4 861.4
Cash flows from operating activities 0.5 47.1 72.7 (97.5)
Cash flows from investing activities (327.6) (675.4) (514.7) (870.4)
Cash flows from financing activities 49.4 153.0 578.0 512.1

- --------

(1) EBITDA is defined as operating profit (loss), plus depreciation and
amortization. EBITDA is not presented as an alternative measure of operating
results or cash flow from operations, as determined in accordance with
accounting principles generally accepted in the United States of America.
Hughes management uses EBITDA to evaluate the operating performance of
Hughes and its business segments, to allocate resources and capital to its
business segments and as a measure of performance for incentive compensation
purposes. Hughes management believes that EBITDA is a meaningful measurement
that is commonly used by investors, equity analysts and others to measure
and compare Hughes' operating performance to other communications,
entertainment and media service providers. EBITDA does not give effect to
cash used for debt service requirements consisting of interest payments of
$123.5 million and $54.3 million for the three months ended June 30, 2002
and 2001, respectively and $218.1 million and $133.2 million for the six
months ended June 30, 2002 and 2001, respectively. As a result, EBITDA does
not reflect funds available for investment in the business of Hughes,
dividends or other discretionary uses. EBITDA margin is calculated by
dividing EBITDA by total revenues. EBITDA and EBITDA margin as presented
herein may not be comparable to similarly titled measures reported by other
companies.

HUGHES ELECTRONICS CORPORATION

SUMMARY DATA -- Concluded

Selected Segment Data

Direct-To-Home Satellite Network Eliminations
Broadcast Services Systems and Other Total
-------------- --------- ------- ------------ --------
(Dollars in Millions)
(Unaudited)

For the Three Months Ended:
June 30, 2002

Total Revenues............... $1,793.7 $209.3 $ 254.4 $ (47.7) $2,209.7
-------- ------ ------- ------- --------
% of Total Revenues.......... 81.2% 9.5% 11.5% (2.2%) 100.0%
Operating Profit (Loss)...... $ (136.4) $ 61.0 $ (46.1) $ (17.0) $ (138.5)
Operating Profit Margin...... N/A 29.1% N/A N/A N/A
EBITDA....................... $ 20.6 $150.7 $ (29.5) $ (18.7) $ 123.1
EBITDA Margin................ 1.1% 72.0% N/A N/A 5.6%
Depreciation and Amortization $ 157.0 $ 89.7 $ 16.6 $ (1.7) $ 261.6
Capital Expenditures......... 157.2 109.5 87.8 13.1 367.6
-------- ------ ------- ------- --------

June 30, 2001
Total Revenues............... $1,527.7 $208.3 $ 302.2 $ (53.1) $1,985.1
-------- ------ ------- ------- --------
% of Total Revenues.......... 77.0% 10.5% 15.2% (2.7%) 100.0%
Operating Profit (Loss)...... $ (182.9) $ 32.8 $ (56.5) $ (16.4) $ (223.0)
Operating Profit Margin...... N/A 15.7% N/A N/A N/A
EBITDA....................... $ (1.3) $134.5 $ (36.8) $ (14.4) $ 82.0
EBITDA Margin................ N/A 64.6% N/A N/A 4.1%
Depreciation and Amortization $ 181.6 $101.7 $ 19.7 $ 2.0 $ 305.0
Capital Expenditures......... 226.3 94.2 167.1 22.6 510.2
-------- ------ ------- ------- --------

For the Six Months Ended:
June 30, 2002
Total Revenues............... $3,437.5 $416.4 $ 497.2 $(103.2) $4,247.9
-------- ------ ------- ------- --------
% of Total Revenues.......... 80.9% 9.8% 11.7% (2.4%) 100.0%
Operating Profit (Loss)...... $ (351.9) $118.1 $ (97.2) $ 64.7 $ (266.3)
Operating Profit Margin...... N/A 28.4% N/A N/A N/A
EBITDA....................... $ (42.0) $301.8 $ (62.6) $ 60.1 $ 257.3
EBITDA Margin................ N/A 72.5% N/A N/A 6.1%
Depreciation and Amortization $ 309.9 $183.7 $ 34.6 $ (4.6) $ 523.6
Capital Expenditures......... 296.7 183.5 216.1 32.1 728.4
-------- ------ ------- ------- --------

June 30, 2001
Total Revenues............... $3,017.6 $413.5 $ 550.4 $(103.4) $3,878.1
-------- ------ ------- ------- --------
% of Total Revenues.......... 77.8% 10.7% 14.2% (2.7%) 100.0%
Operating Profit (Loss)...... $ (328.4) $ 73.9 $(109.1) $ (11.9) $ (375.5)
Operating Profit Margin...... N/A 17.9% N/A N/A N/A
EBITDA....................... $ 4.7 $274.5 $ (75.1) $ (8.9) $ 195.2
EBITDA Margin................ 0.2% 66.4% N/A N/A 5.0%
Depreciation and Amortization $ 333.1 $200.6 $ 34.0 $ 3.0 $ 570.7
Capital Expenditures......... 353.9 161.4 345.3 0.8 861.4
-------- ------ ------- ------- --------

HUGHES ELECTRONICS CORPORATION

The following management's discussion and analysis should be read in
conjunction with the Hughes Electronics Corporation ("Hughes") management's
discussion and analysis included in the Hughes Annual Report on Form 10-K for
the year ended December 31, 2001 and the Hughes Quarterly Report on Form 10-Q
for the quarter ended March 31, 2002 filed with the Securities and Exchange
Commission ("SEC") on March 11, 2002 and May 6, 2002, respectively, and all
other Hughes filings, including Current Reports on Form 8-K, filed with the SEC
through the date of this report. In addition, the following discussion excludes
purchase accounting adjustments related to General Motors' acquisition of
Hughes.

This Quarterly Report may contain certain statements that Hughes believes
are, or may be considered to be, "forward-looking statements," within the
meaning of various provisions of the Securities Act of 1933 and of the
Securities Exchange Act of 1934. These forward-looking statements generally can
be identified by use of statements that include phrases such as we "believe,"
"expect," "anticipate," "intend," "plan," "foresee" or other similar words or
phrases. Similarly, statements that describe our objectives, plans or goals also
are forward-looking statements. All of these forward-looking statements are
subject to certain risks and uncertainties that could cause Hughes' actual
results to differ materially from historical results or from those expressed or
implied by the relevant forward-looking statement. Risk factors which could
cause actual performance and future actions to differ materially from
forward-looking statements made herein include, but are not limited to, economic
conditions, product demand and market acceptance, government action, local
political or economic developments in or affecting countries where Hughes has
operations, foreign currency exchange rates, ability to obtain export licenses,
competition, the outcome of legal proceedings, ability to achieve cost
reductions, ability to timely perform material contracts, technological risk,
limitations on access to distribution channels, the success and timeliness of
satellite launches, in-orbit performance of satellites, loss of uninsured
satellites, ability of customers to obtain financing, Hughes' ability to access
capital to maintain its financial flexibility and the effects of the strategic
transactions that General Motors Corporation ("GM") and Hughes have entered into
as noted below.

Additionally, the in-orbit satellites of Hughes and its approximately 81%
owned subsidiary, PanAmSat Corporation ("PanAmSat"), are subject to the risk of
failing prematurely due to, among other things, mechanical failure, collision
with objects in space or an inability to maintain proper orbit. Satellites are
subject to the risk of launch delay and failure, destruction and damage while on
the ground or during launch and failure to become fully operational once
launched. Delays in the production or launch of a satellite or the complete or
partial loss of a satellite, in-orbit or during launch, could have a material
adverse impact on the operations of Hughes' businesses. With respect to both
in-orbit and launch problems, insurance carried by Hughes and PanAmSat, if any,
generally does not compensate for business interruption or loss of future
revenues or customers. Hughes has, in the past, experienced technical anomalies
on some of its satellites. Service interruptions caused by these anomalies,
depending on their severity, could result in claims by affected customers for
termination of their transponder agreements, cancellation of other service
contracts or the loss of other customers. For further information regarding
PanAmSat's satellites, refer to PanAmSat's Annual Report on Form 10-K for the
year ended December 31, 2001 and PanAmSat's Quarterly Reports on Form 10-Q for
the quarters ended March 31, 2002 and June 30, 2002, filed with the SEC on March
11, 2002, May 6, 2002 and August 13, 2002, respectively.

Readers are urged to consider these factors carefully in evaluating the
forward-looking statements. The forward-looking statements included in this
Quarterly Report are made only as of the date of this Quarterly Report and
Hughes undertakes no obligation to publicly update these forward-looking
statements to reflect subsequent events or circumstances.

HUGHES ELECTRONICS CORPORATION

Proposed Merger Transaction

On October 28, 2001, Hughes and GM, together with EchoStar Communications
Corporation ("EchoStar"), announced the signing of definitive agreements that
provide for the split-off of a company holding all of the capital stock of
Hughes from GM and the combination of the Hughes business with EchoStar by means
of a merger (the "Merger" or "EchoStar Merger"). The surviving entity is
sometimes referred to as New EchoStar. The Merger is subject to a number of
conditions and no assurances can be given that the transactions will be
completed. See further discussion of the Merger below in "Acquisitions,
Investments and Divestitures--Merger Transaction." The financial and other
information regarding Hughes contained in this Quarterly Report do not give any
effect to or make any adjustment for the anticipated completion of the Merger.

Use of Estimates in the Preparation of the Consolidated Financial Statements

The preparation of the consolidated financial statements in conformity with
accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect amounts
reported therein, including the financial information reported in Management's
Discussion and Analysis of Financial Condition and Results of Operations.
Management bases its estimates and judgements on historical experience and on
various other factors that are believed to be reasonable under the
circumstances. Due to the inherent uncertainty involved in making estimates,
actual results reported in future periods may be affected by changes in those
estimates. The following represent what Hughes believes are the critical
accounting policies that require the most significant management estimates and
judgements:

Valuation of Long-Lived Assets. Hughes evaluates the carrying value of
long-lived assets to be held and used, other than goodwill and intangible assets
with indefinite lives, when events and circumstances warrant such a review. The
carrying value of a long-lived asset is considered impaired when the anticipated
undiscounted cash flow from such asset is separately identifiable and is less
than its carrying value. In that event, a loss is recognized based on the amount
by which the carrying value exceeds the fair value of the long-lived asset. Fair
value is determined primarily using the anticipated cash flows discounted at a
rate commensurate with the risk involved. Losses on long-lived assets to be
disposed of are determined in a similar manner, except that fair values are
reduced for the cost of disposal. The cash flows used in such analyses are
typically derived from the expected cash flows associated with the asset under
review, which is determined from management estimates and judgments of expected
future results. Should the actual cash flows vary from the estimated amount, a
write-down of the asset may be warranted in a future period.

Valuation of Goodwill and Intangible Assets with Indefinite Lives. Hughes
evaluates the carrying value of goodwill and intangible assets with indefinite
lives on an annual basis, and when events and circumstances warrant such a
review in accordance with Statement of Financial Accounting Standards ("SFAS")
No. 142, "Goodwill and Other Intangible Assets", which is described in Note 2 to
the consolidated financial statements. SFAS No. 142 requires the use of fair
value in determining the amount of impairment, if any, for recorded goodwill and
intangible assets with indefinite lives. Fair value is determined primarily
using the anticipated cash flows discounted at a rate commensurate with the risk
involved. The cash flows used in such analyses are typically derived from the
expected cash flows associated with the asset under review, which is determined
from management estimates and judgments of expected future results. Should the
actual cash flows vary from the estimated amount, a write-down of the asset may
be warranted in a future period.

HUGHES ELECTRONICS CORPORATION

Financial Instruments and Investments. Hughes maintains investments in equity
securities of unaffiliated companies. Marketable equity securities are
considered available-for-sale and carried at current fair value based on quoted
market prices with unrealized gains or losses (excluding other-than-temporary
losses), net of taxes, reported as part of accumulated other comprehensive
income (loss) ("OCI"), a separate component of stockholder's equity. Hughes
continually reviews its investments to determine whether a decline in fair value
below the cost basis is "other-than-temporary." Hughes considers, among other
factors: the magnitude and duration of the decline; the financial health of and
business outlook of the investee, including industry and sector performance,
changes in technology, and operational and financing cash flow factors; and
Hughes' intent and ability to hold the investment. If the decline in fair value
is judged to be other-than-temporary, the cost basis of the security is
written-down to fair value and the amount is recognized in the consolidated
statements of operations and available separate consolidated net income (loss)
as part of "Other, net." Future adverse changes in market conditions or poor
operating results of underlying investments could result in losses or an
inability to recover an investment's carrying value, thereby possibly requiring
a charge in a future period.

Contingent Matters. A significant amount of management estimate and judgement
is required in determining when, or if, an accrual should be recorded for a
contingent matter, particularly for those contingent matters described in
"Commitments and Contingencies" below and in Note 10 to the consolidated
financial statements, and the amount of such accrual, if any. Due to the
uncertainty of determining the likelihood of a future event occurring and the
potential financial statement impact of such an event, it is possible that upon
further development or resolution of a contingent matter, a charge could be
recorded in a future period that would be material to Hughes' continuing
operations and financial position.

General

Business Overview

The continuing operations of Hughes are comprised of the following segments:
Direct-To-Home Broadcast, Satellite Services and Network Systems.

The Direct-To-Home Broadcast segment consists primarily of the DIRECTV
digital multi-channel entertainment businesses located in the United States and
Latin America and DIRECTV Broadband, Inc. ("DIRECTV Broadband"), formerly known
as Telocity Delaware, Inc. ("Telocity"), which was acquired in April 2001.
DIRECTV Broadband is a provider of digital subscriber line ("DSL") services
purchased from wholesale providers. The results of operations for DIRECTV
Broadband have been included in Hughes' financial information since the date of
acquisition. See Note 8 to the consolidated financial statements and "Liquidity
and Capital Resources--Acquisitions, Investments and Divestitures" below, for
further discussion of this transaction.

On June 4, 2002, Hughes and General Electric Capital Corporation ("GECC")
executed an agreement to settle, for $180 million, a claim arising from a
contractual arrangement whereby GECC managed a credit program for consumers who
purchased DIRECTV(R) programming and related hardware. As a result, in 2002
DIRECTV increased its provision for loss related to this matter by $130 million,
of which $56 million was recorded as a charge to "Selling, general and
administrative expenses" and $74 million ($27 million in the first quarter of
2002 and $47 million in the second quarter of 2002) was recorded as a charge to
"Interest expense." See Note 10 to the consolidated financial statements and
Part II--Item 1. "Legal Proceedings" for additional information.

HUGHES ELECTRONICS CORPORATION

During the fourth quarter of 2001, DIRECTV successfully launched and
commenced service of the DIRECTV 4S spot beam satellite at 101 degrees west
longitude. DIRECTV 4S enabled DIRECTV to increase its capacity to about 750
channels. In the second quarter of 2002 DIRECTV 5 was successfully launched and
is currently providing services from the 119 degrees west longitude orbital
location previously provided by DIRECTV 6, which is serving as a back-up at 119
degrees west longitude. With the addition of these satellites, DIRECTV has the
capacity to transmit more than 300 local channels and comply with the federal
"must carry" provisions of the Satellite Home Viewer Improvement Act of 1999 in
the 47 U.S. markets where DIRECTV currently offers local programming. The "must
carry" provisions obligate DIRECTV and other direct-to-home operators to carry
all local channels in any market where the direct-to-home operator broadcasts
any local channels. DIRECTV plans to expand its local channel offerings to an
additional 4 markets by the end of 2002, bringing the total number of markets
capable of receiving local channels to 51, reaching approximately 62% of all
television households in the United States.

Beginning with the first quarter of 2002, DIRECTV changed its policy to no
longer include pending subscribers in its cumulative subscriber base. Pending
subscribers are customers who have purchased equipment and have had all of the
required customer information entered into DIRECTV's billing system, but have
not yet activated service. This new policy reflects a more simplified approach
to counting customers and is consistent with the rest of the multi-channel
television industry. As a result, DIRECTV reduced its cumulative subscriber base
by approximately 360,000 subscribers that had been previously identified as
pending subscribers on December 31, 2001. This change has no impact on past or
future revenues, EBITDA or cash flows. The amounts reported herein for DIRECTV's
cumulative subscriber base, subscriber additions and average monthly revenue per
subscriber ("ARPU"), have been calculated on a comparative basis excluding
pending subscribers.

The operating results for the Latin America DIRECTV businesses are comprised
of DIRECTV Latin America, LLC ("DLA"), Hughes' 74.7% owned subsidiary that
provides DIRECTV programming to local operating companies located in Latin
America and the Caribbean Basin; the exclusive distributors of DIRECTV located
in Mexico, Brazil, Argentina, Colombia, Trinidad and Tobago and Uruguay; and
SurFin Ltd. ("SurFin"), a company that provides financing of subscriber receiver
equipment to certain DLA local operating companies. The non-operating results of
the Latin America DIRECTV businesses include Hughes' share of the results of
unconsolidated local operating companies that are the exclusive distributors of
DIRECTV in Venezuela and Puerto Rico and are included in "Other, net." During
2001, Hughes began recording 100% of the losses incurred by DLA and certain
other affiliated local operating companies due to the accumulation of operating
losses in excess of the minority investor's investment and Hughes' continued
funding of those businesses.

In May 2001, due to the acquisition of a majority interest of Galaxy
Entertainment Argentina S.A. ("GEA"), DLA began to consolidate the results of
GEA. Previously, DLA's interest in GEA was accounted for under the equity
method. See Note 8 to the consolidated financial statements and "Liquidity and
Capital Resources--Acquisitions, Investments and Divestitures" below, for
further discussion of this transaction.

DLA's 2002 operating results have been significantly affected by the
devaluation of the Argentinean peso against the U.S. dollar since December 31,
2001. For the three and six month periods ended June 30, 2002, DLA's reported
loss was increased by $8 million and $40 million, respectively, as a result of
the devaluation of the Argentinean peso. Further declines in value of the
Argentinean peso and other Latin American currencies against the U.S. dollar are
possible, and could result in additional losses in the future.

HUGHES ELECTRONICS CORPORATION

Also in 2001, DLA secured a contract for the exclusive rights to broadcast
and re-sell the FIFA World Cup soccer tournaments, occurring in 2002 and 2006,
in Argentina, Chile, Colombia, Mexico, Uruguay and Venezuela. The costs of the
live sporting events are recorded in the period the events are broadcast. As a
result, the cost of the June 2002 competitions of $130 million was charged to
operations in the second quarter of 2002. Because of weak economic conditions in
several of its largest markets, DLA was unable to recover the entire cost of the
programming, resulting in a second quarter loss on the contract of about $75
million.

The Satellite Services segment represents the results of PanAmSat, Hughes'
approximately 81% owned subsidiary. PanAmSat is a leading provider of video,
broadcasting and network services via satellite. PanAmSat leases capacity on its
satellites, which it owns and operates, to its customers and delivers
entertainment and information to cable television systems, television broadcast
affiliates, direct-to-home television operators, Internet service providers,
telecommunications companies and other corporations. PanAmSat provides satellite
services to its customers primarily through long-term operating lease contracts
for the full or partial use of satellite transponder capacity. From time to
time, and in response to customer demand, PanAmSat sells transponders to
customers through sales-type lease transactions.

The Network Systems segment represents the results of Hughes Network Systems,
Inc. ("HNS"), which is a leading supplier of broadband satellite services and
products. HNS designs, manufactures and installs advanced networking solutions
for businesses and governments worldwide using very small aperture terminals.
HNS is a premier broadband products and services company with particular
emphasis on providing broadband access. HNS is also a leading supplier of
DIRECTV(R) receiving equipment (set-top boxes and antennas).

During the first quarter of 2002, HNS recorded a $29.0 million charge in
"Other, net" for a loan guarantee obligation related to a Hughes affiliate in
India. On June 27, 2002, HNS reached an agreement to exchange its approximate
29% equity interest in, and $75 million of long term receivables from, Hughes
Tele.com (India) Limited ("HTIL") for an equity interest in, and long term
receivables from, Tata Teleservices Limited ("TTSL"). HNS expects to carry the
investment in TTSL under the cost method since HNS' interest in TTSL will
represent less than 20% of TTSL equity. The transaction is anticipated to close
in the fourth quarter of 2002. The consummation of this transaction may result
in a loss, which is currently not determinable and is dependent on the fair
value of the securities exchanged on the date of close. See Note 10 to the
consolidated financial statements and "Commitments and Contingencies--Other" for
additional information.

During the first quarter of 2002, Hughes recorded a $95 million gain, net of
legal costs, as an offset to "Selling, general and administrative expenses" as a
result of the favorable resolution of a lawsuit filed against the U.S.
Government on March 22, 1991. The lawsuit was based upon the National
Aeronautics and Space Administration's ("NASA") breach of contract to launch ten
satellites on the Space Shuttle. See Note 10 to the consolidated financial
statements and "Commitments and Contingencies--Litigation".

Hughes adopted SFAS No. 142, "Goodwill and Other Intangible Assets" on
January 1, 2002. The adoption of this standard resulted in the discontinuation
of amortization on goodwill and intangible assets with indefinite lives and is
discussed in more detail below under "Accounting Changes" and in Note 2 to the
consolidated financial statements. Hughes recognized amortization expense of $72
million and $134 million for goodwill and intangible assets with indefinite
lives for the three and six month periods ended June 30, 2001, respectively, for
which there is no comparable amount in 2002.

During the second and third quarters of 2001, Hughes announced a nearly 10%
reduction of its approximately 7,900 employees, excluding DIRECTV customer
service representatives, located in the

HUGHES ELECTRONICS CORPORATION

United States. As a result 750 employees, across all business disciplines, were
given notification of termination that resulted in an expense of $22.2 million
in the second quarter of 2001 and $65.3 million in the third quarter of 2001 for
a total charge to operations of $87.5 million. Of that charge, $80.0 million was
related to employee severance benefits and $7.5 million was for other costs
primarily related to a remaining lease obligation associated with excess office
space and employee equipment. As of June 30, 2002, substantially all employees
had been terminated. The remaining accrual for employee severance benefits and
other costs amounted to $16.8 million and $4.2 million, respectively, at June
30, 2002.

At June 30, 2002, Hughes had a cash balance of $836.1 million and unused debt
capacity of $1,885 million. As a result, Hughes believes it has adequate
liquidity to fund cash requirements for the remainder of the year estimated to
be $550 million to $750 million. A significant portion of Hughes' debt matures
no later than December 2002. Absent a merger with EchoStar by such time, Hughes
will be required to either extend or refinance the debt or obtain cash from
asset sales and/or equity transactions, as necessary, to repay the borrowings.
See further discussion under "Liquidity and Capital Resources."

Satellite Fleet

Hughes has a fleet of 29 satellites, seven owned by DIRECTV and 22 owned and
operated by PanAmSat.

PanAmSat expects to launch and place into service new satellites as part of
its construction and launch strategy. The new satellites are intended to meet
the expected demand for additional satellite capacity, replace capacity affected
by satellite anomalies or replace satellites reaching their expected end of
life, and provide added backup to existing capacity. In connection with this
strategy, seven satellites have been successfully launched since December 1999,
including the GALAXY IIIC satellite launched in June 2002. PanAmSat is currently
constructing and expects to launch up to five satellites by 2006. PanAmSat
currently expects to launch one satellite in the second half of 2002, two
satellites in the first half of 2003, one satellite in 2005 and one satellite in
2006.

HUGHES ELECTRONICS CORPORATION

DIRECTV U.S. currently has one satellite under construction, the DIRECTV 7S
satellite, a high-powered spot-beam satellite, which is expected to be launched
in the second half of 2003. DIRECTV 7S will be positioned at 119 degrees west
longitude and will provide additional capacity enabling DIRECTV to further
expand its services, including local channel coverage. As previously mentioned,
the high-power DIRECTV 5 satellite was successfully launched in May 2002 to
replace DIRECTV 6 at 119 degrees west longitude. DIRECTV 6 is serving as a
back-up at 119 degrees west longitude.

Results of Operations

Three Months Ended June 30, 2002 Compared to Three Months Ended June 30, 2001

Revenues. Revenues for the second quarter of 2002 increased 11.3% to $2,209.7
million, compared with $1,985.1 million for the second quarter of 2001. The
increased revenues resulted primarily from the Direct-To-Home Broadcast segment,
which reported a $266.0 million increase in revenues over the second quarter of
2001 that resulted primarily from the addition of about 1.3 million net new
subscribers in the United States and Latin America since June 30, 2001. Also
contributing to the increase were $55.0 million of subscriber and non-subscriber
revenues associated with the 2002 World Cup at DIRECTV Latin America, partially
offset by $47.8 million of lower product sales, primarily at the Network Systems
segment as a result of the substantial completion in late 2001 of two
significant customer contracts for the sale of phones and systems for mobile
satellite programs.

Operating Costs and Expenses. Operating costs and expenses increased $140.1
million to $2,348.2 million for the second quarter of 2002 from $2,208.1 million
for the second quarter of 2001. Broadcast programming and other costs increased
by $292.3 million for the second quarter of 2002 from the same period in 2001
due to higher costs at the Direct-To-Home Broadcast segment resulting from the
increase in subscribers and the $130.0 million of costs associated with the 2002
World Cup. Costs of products sold remained relatively unchanged for the second
quarter of 2002 compared with the second quarter of 2001. Selling, general and
administrative expenses decreased by $104.3 million during the second quarter of
2002 compared to the same period in 2001 due primarily to lower expenses
resulting from cost saving initiatives and lower subscriber acquisition costs at
the Direct-to-Home Broadcast segment. Depreciation and amortization decreased by
$43.4 million during the second quarter of 2002 compared to the second quarter
of 2001 due primarily to the discontinuation of amortization expense related to
goodwill and intangible assets with indefinite lives in accordance with SFAS No.
142, which amounted to $72.0 million for the second quarter of 2001. This
decrease was partially offset by added depreciation expense related to capital
expenditures for property and satellites since the second quarter of 2001.

EBITDA. EBITDA is defined as operating profit (loss), plus depreciation and
amortization. EBITDA is not presented as an alternative measure of operating
results or cash flow from operations, as determined in accordance with
accounting principles generally accepted in the United States of America. Hughes
management uses EBITDA to evaluate the operating performance of Hughes and its

HUGHES ELECTRONICS CORPORATION

business segments, to allocate resources and capital to its business segments
and as a measure of performance for incentive compensation purposes. Hughes
management believes that EBITDA is a meaningful measurement that is commonly
used by investors, equity analysts and others to measure and compare Hughes'
operating performance to other communications, entertainment and media service
providers. EBITDA does not give effect to cash used for debt service
requirements, and thus does not reflect funds available for investment in the
business of Hughes, dividends or other discretionary uses. EBITDA margin is
calculated by dividing EBITDA by total revenues. EBITDA and EBITDA margin as
presented herein may not be comparable to similarly titled measures reported by
other companies.

EBITDA for the second quarter of 2002 was $123.1 million and EBITDA margin
was 5.6%, compared to EBITDA of $82.0 million and EBITDA margin of 4.1% for the
second quarter of 2001. The increase in EBITDA resulted primarily from increased
EBITDA of $21.9 million at the Direct-To-Home Broadcast segment from the higher
revenues, reduced expenses resulting from cost saving initiatives and the lower
subscriber acquisition costs at DIRECTV U.S., offset by the $75.0 million loss
from the 2002 World Cup at DIRECTV Latin America. Also contributing to the
increase was $16.2 million of higher EBITDA at the Satellite Services segment
resulting from cost saving initiatives.

Operating Loss. The operating loss for the second quarter of 2002 was $138.5
million compared to an operating loss of $223.0 million for the second quarter
of 2001. The decreased operating loss resulted from the factors causing the
increase in EBITDA discussed above and the decreased depreciation and
amortization expense.

Over the past several years, Hughes has incurred operating losses,
principally due to the costs of acquiring new subscribers in its Direct-To-Home
Broadcast businesses. Hughes expects operating losses to decline and, barring
significant changes in circumstances, to generate operating profit in the future
as DIRECTV's large subscriber base begins generating additional operating profit
due to continued revenue growth without a corresponding increase in subscriber
acquisition costs. In addition, in the event the merger with EchoStar is not
consummated, Hughes expects to reevaluate whether it will continue to invest in
its DIRECTV Broadband and DIRECWAY consumer Internet businesses.

Interest Income and Expense. Interest income decreased to $7.4 million for
the second quarter of 2002 compared to $19.0 million for the same period of 2001
due to a decrease in average cash balances. Interest expense increased to $122.3
million for the second quarter of 2002 from $42.8 million for the second quarter
of 2001. The higher interest expense resulted primarily from $47 million of
interest expense associated with the settlement of the GECC dispute and interest
expense from higher outstanding borrowings that resulted from the February 2002
debt refinancing. Changes in cash and cash equivalents and debt are discussed in
more detail below under "Liquidity and Capital Resources."

Other, Net. Hughes reported other, net income of $8.9 million for the second
quarter of 2002 compared to other, net loss of $10.9 million for the same period
of 2001. Other, net income for the second quarter of 2002 primarily relates to
$36.7 million of accrued liabilities related to costs to exit the DIRECTV Japan
business that were reversed upon the resolution of the remaining claims,
partially offset by equity method losses. Other, net loss for the second quarter
2001 resulted primarily from equity method losses.

Income Taxes. Hughes recognized an income tax benefit of $92.9 million for
the second quarter of 2002 compared to $74.8 million for the second quarter of
2001. The higher tax benefit for the second quarter of 2002 was primarily due to
the favorable resolution of certain tax contingencies in 2002.

HUGHES ELECTRONICS CORPORATION

Net Loss. Hughes reported a net loss of $155.1 million for the second
quarter of 2002, compared to $156.5 million for the same period of 2001.

Direct-To-Home Broadcast Segment

Direct-To-Home Broadcast segment revenues for the second quarter of 2002
increased 17.4% to $1,793.7 million from $1,527.7 million for the second quarter
of 2001. The Direct-To-Home Broadcast segment had positive EBITDA of $20.6
million for the second quarter of 2002 compared with negative EBITDA of $1.3
million for the second quarter of 2001. The operating loss for the segment
decreased to $136.4 million for the second quarter of 2002 from $182.9 million
for the second quarter of 2001.

United States. DIRECTV U.S. was the biggest contributor to the segment's
revenue growth with revenues of $1,549 million for the second quarter of 2002, a
15.2% increase over second quarter 2001 revenues of $1,345 million. The increase
in revenues resulted primarily from the larger subscriber base in 2002. As of
June 30, 2002, DIRECTV had approximately 10.7 million subscribers compared to
about 9.6 million subscribers at June 30, 2001. Excluding subscribers in NRTC
territories, DIRECTV owned and operated subscribers totaled 9.0 million and 7.8
million at June 30, 2002 and June 30, 2001, respectively. DIRECTV added 202,000
net new owned and operated subscribers for the second quarter of 2002, compared
to 132,000 for the second quarter of 2001. ARPU for DIRECTV U.S. was $58.10 and
$58.00 for the quarter ended June 30, 2002 and June 30, 2001, respectively.

EBITDA was $148 million for the second quarter of 2002 compared to EBITDA of
$75 million for the second quarter of 2001. Operating income for the second
quarter of 2002 was $52 million compared to an operating loss of $39 million for
the second quarter of 2001. The increase in EBITDA was due to higher gross
profits resulting from the increased revenues discussed above, lower expenses
resulting from cost saving initiatives and lower subscriber acquisition costs
partially offset by an increase in retention marketing costs associated with
higher levels of set-top box sales to existing subscribers. The change in
operating loss was due to the increase in EBITDA and a decrease in amortization
expense of $36 million resulting from the discontinuation of amortization
expense related to goodwill and intangible assets with indefinite lives in
accordance with SFAS No. 142, which was partially offset by an $18 million
increase in depreciation associated with capital expenditures since June 30,
2001.

Latin America. Revenues for the Latin America DIRECTV businesses increased
29.7% to $227 million for the second quarter of 2002 from $175 million for the
second quarter of 2001. The increased revenues resulting from the $55 million of
revenues generated from the 2002 World Cup and the larger subscriber base were
partially offset by the negative effect resulting from the devaluation of the
Argentinean peso. Subscribers grew to about 1.7 million at June 30, 2002
compared to 1.4 million at June 30, 2001. Latin America DIRECTV added 27,000 net
new subscribers during the second quarter of 2002 compared to 25,000 net new
subscribers during the second quarter of 2001. Programming ARPU (which excludes
non-subscriber revenue and revenue from set-top box rentals) was $29 and $36 for
the three months ended June 30, 2002 and June 30, 2001, respectively. The
decrease in programming ARPU was largely due to the effects of the devaluation
of the Argentinean peso.

EBITDA was a negative $99 million for the second quarter of 2002 compared to
negative EBITDA of $35 million for the second quarter of 2001. The change in
EBITDA was primarily due to the $75.0 million loss from the 2002 World Cup and
losses related to currency devaluations, partially offset by lower selling and
general and administrative expenses resulting from cost saving initiatives. The
Latin America DIRECTV businesses incurred an operating loss of $148 million for
the second quarter

HUGHES ELECTRONICS CORPORATION

of 2002 compared to an operating loss of $87 million for the second quarter of
2001. The increased operating loss resulted from the decline in EBITDA and
higher depreciation expense related primarily to the increased number of
subscribers leasing DIRECTV receiver equipment and the consolidation of GEA that
was partially offset by the decrease in amortization expense resulting from the
discontinuation of goodwill amortization.

DIRECTV Broadband. Revenues for DIRECTV Broadband increased to $18 million
for the second quarter of 2002 from $7 million for the second quarter of 2001.
The higher revenues are attributable to an increase in subscribers. DIRECTV
Broadband added approximately 20,000 net new subscribers during the second
quarter of 2002 compared to 4,000 net new subscribers during the second quarter
of 2001. At June 30, 2002, DIRECTV Broadband had more than 133,000 residential
broadband subscribers in the United States compared with about 68,000 customers
as of June 30, 2001.

EBITDA was a negative $29 million for the second quarter of 2002 compared to
a negative $41 million for the second quarter of 2001. The operating loss for
the second quarter of 2002 was $40 million compared to an operating loss of $58
million for the second quarter of 2001. The improvement in EBITDA and operating
loss resulted from the increased revenues and the benefits from cost saving
initiatives.

Satellite Services Segment

Revenues for the Satellite Services segment were $209.3 million for the
second quarter of 2002 compared to $208.3 million for the same period in the
prior year. The slight increase was primarily due to occasional service revenue
related to the global broadcast distribution of the 2002 World Cup, partially
offset by reduced program distribution and direct-to-home video revenues.

EBITDA was $150.7 million for the second quarter of 2002, a 12.0% increase
over the second quarter 2001 EBITDA of $134.5 million. EBITDA margin for the
second quarter of 2002 was 72.0% compared to 64.6% for the second quarter of
2001. The increase in EBITDA and EBITDA margin was principally due to increased
operating efficiencies that resulted from cost saving initiatives. Operating
profit was $61.0 million for the second quarter of 2002 compared to $32.8
million for the second quarter of 2001. The increase in operating profit
resulted primarily from the increase in EBITDA and lower amortization expense
for the second quarter of 2002 resulting from the discontinuation of goodwill
amortization.

Network Systems Segment

The Network Systems segment's second quarter 2002 revenues were $254.4
million, compared to $302.2 million for the second quarter of 2001. The lower
revenues resulted from the substantial completion in late 2001 of two
significant customer contracts for the sale of phones and systems for mobile
satellite programs.

The Network Systems segment reported negative EBITDA of $29.5 million for the
second quarter of 2002 compared to negative EBITDA of $36.8 million for the
second quarter of 2001. The Network Systems segment had an operating loss of
$46.1 million for the second quarter of 2002 compared to an operating loss of
$56.5 million for the second quarter of 2001. The increased EBITDA and the
decreased operating loss resulted from improved operating margins on increased
shipments of DIRECTV receiving equipment.

HUGHES ELECTRONICS CORPORATION

Eliminations and Other

The elimination of revenues decreased to $47.7 million for the second quarter
of 2002 from $53.1 million for the second quarter of 2001 due primarily to
decreased shipments of DIRECTV receiving equipment from the Network Systems
segment to the Direct-To-Home Broadcast segment.

Operating profit from "eliminations and other" remained relatively unchanged
at $17.0 million for the second quarter of 2002 compared with $16.4 million for
the second quarter of 2001.

Six Months Ended June 30, 2002 Compared to Six Months Ended June 30, 2001

Revenues. Revenues for the six months ended June 30, 2002 increased 9.5% to
$4,247.9 million compared with $3,878.1 million for the six months ended June
30, 2001. The increase in revenues was primarily attributable to $419.9 million
of higher revenues at the Direct-To-Home Broadcast segment in the first six
months of 2002 that resulted from the addition of about 1.3 million net new
DIRECTV subscribers in the United States and Latin America since June 30, 2001
and $55.0 million of revenues associated with the 2002 World Cup at DIRECTV
Latin America. The increased revenues from the Direct-To-Home Broadcast segment
were partially offset by a decrease in revenues of $53.2 million at the Network
Systems segment that resulted from the substantial completion in late 2001 of
two significant customer contracts for the sale of phones and systems for mobile
satellite programs.

Operating Costs and Expenses. Operating costs and expenses increased to
$4,514.2 million for the first six months of 2002 from $4,253.6 million for the
first six months of 2001. Broadcast programming and other costs increased by
$456.8 million for the first six months of 2002 from the same period in 2001 due
to higher costs at the Direct-To-Home Broadcast segment resulting from the
increase in subscribers and the $130.0 million cost of the 2002 World Cup. Costs
of products sold increased by $14.0 million for the first six months of 2002
from the first six months of 2001. Selling, general and administrative expenses
decreased by $163.1 million during the first six months of 2002 compared to the
same period in 2001 due primarily to a $95.5 million net gain recorded from the
NASA claim, a $40.0 million gain related to the PAS 7 insurance claim and lower
expenses resulting from cost saving initiatives, partially offset by a $56.0
million loss recorded for the GECC dispute. Depreciation and amortization
decreased by $47.1 million during the first six months of 2002 compared to the
first six months of 2001 due to the discontinuation of amortization expense
related to goodwill and intangible assets with indefinite lives in accordance
with SFAS No. 142, which amounted to $134 million in the first half of 2001.
This decrease was partially offset by added depreciation expense related to
capital expenditures for property and satellites since June 30, 2001, the
consolidation of GEA in May 2001 and the acquisition of Telocity in April 2001.

EBITDA. EBITDA for the first six months of 2002 was $257.3 million and EBITDA
margin was 6.1%, compared to EBITDA of $195.2 million and EBITDA margin of 5.0%
for the same period of 2001. The higher EBITDA resulted from $27.3 million of
increased EBITDA at the Satellite Services segment and the $95 million gain for
the NASA claim recorded in Eliminations and Other. These increases were
partially offset by $46.7 million of lower EBITDA at the Direct-to-Home
Broadcast segment for the first six months of 2002 compared to the first six
months of 2001 that resulted primarily from the settlement of the GECC dispute,
the $75.0 million loss from the 2002 World Cup and the acquisition of Telocity
in April 2001 and GEA in May 2001.

Operating Loss. The operating loss for the first six months of 2002 was
$266.3 million compared to an operating loss of $375.5 million for the first
six months of 2001. The decreased operating loss

HUGHES ELECTRONICS CORPORATION

resulted from the factors causing the increase in EBITDA discussed above and the
lower amortization expense.

Interest Income and Expense. Interest income decreased to $11.7 million for
the first six months of 2002 compared to $42.8 million for the same period of
2001 due to a decrease in average cash balances. Interest expense increased to
$198.7 million for the first six months of 2002 from $93.4 million for the first
six months of 2001. The higher interest expense resulted primarily from the
$74.0 million of interest recorded in connection with the settlement of the GECC
dispute and interest expense associated with higher outstanding debt balances
that resulted from the debt refinancing in February 2002. Changes in cash and
cash equivalents and debt are discussed in more detail below under "Liquidity
and Capital Resources."

Other, Net. Other, net decreased to a net loss of $32.7 million for the first
six months of 2002 from a net loss of $3.7 million for the same period of 2001.
Other, net loss for the first six months of 2002 resulted primarily from a $29
million charge recorded for a loan guarantee obligation related to a Hughes
affiliate in India and equity method losses partially offset by $36.7 million of
accrued liabilities related to the costs to exit the DIRECTV Japan business that
were reversed upon the resolution of the remaining claims. Other, net loss for
the first six months of 2001 resulted primarily from $23.0 million of equity
method losses, partially offset by gains from the sale of investments.

Income Taxes. Hughes recognized an income tax benefit of $184.7 million for
the first six months of 2002 compared to $124.7 million for the first six months
of 2001. The higher tax benefit for the first six months of 2002 is due to
higher pre-tax losses and the favorable resolution of certain tax contingencies.

Loss from Continuing Operations. Hughes reported a loss from continuing
operations before cumulative effect of accounting change of $311.5 million for
the six months ended June 30, 2002, compared to $254.4 million for the same
period of 2001.

Cumulative Effect of Accounting Change. Hughes adopted SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities" on January 1,
2001. SFAS No.133 requires Hughes to carry all derivative financial instruments
on the balance sheet at fair value. In accordance with the transition provisions
of SFAS No. 133, Hughes recorded a one-time after-tax charge of $7.4 million on
January 1, 2001 as a cumulative effect of accounting change in the consolidated
statements of operations and available separate consolidated net income (loss)
and an after-tax unrealized gain of $0.4 million in "Accumulated other
comprehensive income (loss)".

Direct-To-Home Broadcast Segment

Direct-To-Home Broadcast segment revenues for the first six months of 2002
increased 13.9% to $3,437.5 million from $3,017.6 million for the first six
months of 2001. The Direct-To-Home Broadcast segment had negative EBITDA of
$42.0 million for the first six months of 2002 compared with positive

HUGHES ELECTRONICS CORPORATION

EBITDA of $4.7 million for the first six months of 2001. The operating loss for
the segment increased to $351.9 million for the first six months of 2002 from
$328.4 million for the first six months of 2001.

United States. The DIRECTV U.S. business was the biggest contributor to the
segment's revenue growth with revenues of $3,015 million for the first six
months of 2002, a 13.0% increase over the $2,669 million in revenues for the
first six months of 2001. The increase in revenues resulted primarily from an
increased number of DIRECTV subscribers since June 30, 2001, partially offset by
lower ARPU. As of June 30, 2002, DIRECTV had more than 10.7 million subscribers
compared to about 9.6 million subscribers at June 30, 2001. Excluding
subscribers in NRTC territories, DIRECTV owned and operated subscribers totaled
9.0 million and 7.8 million at June 30, 2002 and June 30, 2001, respectively.
DIRECTV added 552,000 net new owned and operated subscribers for the first six
months of 2002, compared to 383,000 net new owned and operated subscribers for
the first six months of 2001. ARPU for DIRECTV U.S. was $57.50 and $58.30 for
the six months ended June 30, 2002 and June 30, 2001, respectively. The reduced
ARPU in 2002 is primarily due to lower premium package revenue and fewer
pay-per-view purchases than in 2001.

EBITDA was $177 million for the first six months of 2002 compared to EBITDA
of $125 million for the first six months of 2001. The operating loss for the
first six months of 2002 for the DIRECTV U.S. businesses was $4 million compared
to $92 million for the first six months of 2001. The increased EBITDA was due to
higher gross profits resulting from the increase in revenues discussed above and
lower expenses resulting from cost saving initiatives, which were partially
offset by the expense associated with the settlement with GECC, and an increase
in retention marketing costs associated with the sale of set-top boxes to
existing subscribers. The decrease in the operating loss was due to the
increased EBITDA and a $71 million decrease in amortization expense resulting
from the discontinuation of amortization expense related to goodwill and
intangible assets with indefinite lives, which was partially offset by a $36
million increase in depreciation expense related to the addition of property and
satellites since the first six months of 2001.

Latin America. Revenues for the Latin America DIRECTV businesses increased
15.3% to $392 million for the first six months of 2002 from $340 million for the
first six months of 2001. The increased revenues resulted from $55.0 million of
revenues generated from the 2002 World Cup and a larger subscriber base, offset
by the negative effect resulting from the devaluation of the Argentinean peso.
Subscribers grew to about 1.7 million at June 30, 2002 compared to about 1.4
million at June 30, 2001. DIRECTV Latin America added about 59,000 net new
subscribers for the first six months of 2002 compared to about 126,000 net new
subscribers for the first six months of 2001. Programming ARPU was $30 and $36
for the six months ended June 30, 2002 and June 30, 2001, respectively. The
decrease in programming ARPU was largely the result of the devaluation of the
Argentinean peso.

EBITDA was a negative $160 million for the first six months of 2002 compared
to a negative EBITDA of $79 million for the first six months of 2001. The change
in EBITDA was primarily due to the $75.0 million loss from the 2002 World Cup, a
$40 million loss related to the Argentina currency devaluation and the
consolidation of GEA beginning in May of 2001, partially offset by lower
operating expenses resulting from cost saving initiatives. The Latin America
DIRECTV businesses incurred an operating loss of $268 million for the first six
months of 2002 compared to an operating loss of $179 million for the first six
months of 2001. The increased operating loss resulted from the decline in
EBITDA; higher depreciation expense that resulted from an increase in
customer-leased DIRECTV receiving equipment and the consolidation of GEA,
partially offset by the decrease in amortization expense resulting from the
discontinuation of amortization expense related to goodwill.

DIRECTV Broadband. Revenues increased $24 million to $31 million for the
first six months of 2002 compared to $7 million for the first six months of
2001. The increased revenues are primarily due

HUGHES ELECTRONICS CORPORATION

to six months of revenues in 2002 compared with 2001, which only includes
revenues from the date of DIRECTV Broadband's acquisition in April 2001. Also
contributing to the increase was a larger subscriber base in 2002. DIRECTV
Broadband added about 42,000 net new subscribers for the first six months of
2002 compared to 4,000 net new subscribers for the first six months of 2001. At
June 30, 2002, DIRECTV Broadband had more than 133,000 residential broadband
subscribers in the United States compared with 68,000 subscribers at June 30,
2001.

EBITDA was a negative $59 million for the first six months of 2002 compared
to a negative $41 million for the first six months of 2001. The operating loss
was $80 million for the six months ended June 30, 2002 and $58 million for the
six months ended June 30, 2001. The increase in negative EBITDA and operating
loss was due to 2002 having six months of activity, compared with 2001, which
only includes activity from the date of DIRECTV Broadband's acquisition in April
2001.

Satellite Services Segment

Revenues for the Satellite Services segment for the first six months of 2002
increased $2.9 million to $416.4 million from $413.5 million for the same period
in the prior year. The increase was primarily due to a termination fee of
approximately $6.4 million from one of the company's video customers and service
revenue related to the global broadcast distribution of the 2002 World Cup,
partially offset by lower program distribution and direct-to-home video
revenues. Revenues from operating leases of transponders, satellite services and
other were 97.5% of total revenues for the first six months of 2002 and
increased to $406.0 million from $402.5 million for the first six months of
2001.

EBITDA was $301.8 million for the first six months of 2002, a 9.9% increase
over the first six months of 2001 EBITDA of $274.5 million. EBITDA margin for
the first six months of 2002 was 72.5% compared to 66.4% for the first six
months of 2001. The higher EBITDA and EBITDA margin was principally due to
increased operating efficiencies that resulted from cost saving initiatives and
a $40 million gain related to the settlement of the PAS 7 insurance claim. These
gains were partially offset by a $19 million charge to operating income for the
write-off of receivables due to the conversion of several sales-type leases to
operating leases by a PanAmSat customer, an $11 million provision for idle
facilities, and $4 million of additional bad debt expense. Operating profit was
$118.1 million for the first six months of 2002 compared to $73.9 million for
the first six months of 2001. The increase in operating profit resulted from the
increased EBITDA and lower amortization expense for the first six months of 2002
due to the decrease in amortization expense resulting from the discontinuation
of goodwill amortization.

Network Systems Segment

Revenues for the Network Systems segment for the first six months of 2002
decreased by 9.7% to $497.2 million from $550.4 million for the first six months
of 2001. The lower revenues resulted from the substantial completion in late
2001 of two significant customer contracts for the sale of phones and systems
for mobile satellite programs, partially offset by increased sales of DIRECTV
receiving equipment.

The Network Systems segment reported negative EBITDA of $62.6 million for the
first six months of 2002, compared to negative EBITDA of $75.1 million for the
first six months of 2001. The Network Systems segment had an operating loss of
$97.2 million for the first six months of 2002, compared to an operating loss of
$109.1 million for the first six months of 2001. The change in EBITDA and

HUGHES ELECTRONICS CORPORATION

operating loss resulted from higher operating margins from increased sales of
DIRECTV receiving equipment and lower general and administrative costs,
partially offset by a $6 million charge related to severance benefits in the
first quarter of 2002.

Eliminations and Other

The elimination of revenues was $103.2 million for the first six months of
2002 compared to $103.4 million for the first six months of 2001.

Operating profit from "eliminations and other" increased to $64.7 million for
the first six months of 2002 from an operating loss of $11.9 million for the
first six months of 2001. The increase in operating profit resulted primarily
from the $95 million net gain recorded from the NASA claim, partially offset by
higher corporate expenditures related to costs associated with the EchoStar
Merger and employee benefit and compensation costs for the first quarter of
2002.

Liquidity and Capital Resources

In the six months of 2002, Hughes had sources of cash of $1,126.9 million,
resulting primarily from additional net borrowings of $832.7 million, insurance
proceeds of $215.0 million and cash provided by operations of $72.7 million.
Included in cash provided by operations was a $180.0 million payment related to
the GECC settlement. These sources of cash were offset by cash used during the
first six months of about $990.9 million, primarily for expenditures for
satellites and property of $728.4 million, the final settlement payment to
Raytheon of $134.2 million and debt issuance costs of $58.3 million.

As a measure of liquidity, the current ratio (ratio of current assets to
current liabilities) at June 30, 2002 and December 31, 2001 was 0.99 and 0.76,
respectively. Working capital increased by $1,025.8 million to a working capital
deficit of $39.6 million at June 30, 2002 from a working capital deficit of
$1,065.4 million at December 31, 2001. The change was principally due to the
repayment of current debt obligations and an increase in cash balances, both of
which were funded by the proceeds received from long term borrowings that
resulted from the refinancing transactions described in more detail below.

Hughes expects to have cash requirements for the remainder of 2002 of
approximately $550 million to $750 million primarily due to capital expenditures
for satellites and property and increased investments in affiliated companies.
These cash requirements are expected to be funded from a combination of existing
cash balances, cash provided from operations, amounts available under credit
facilities, and additional borrowings, as needed. See "Security Ratings" below
for a discussion of Hughes' credit rating.

In February 2002, Hughes completed a series of financing activities. PanAmSat
borrowed $1,800 million, a portion of which was used to repay $1,725 million
owed to Hughes; Hughes deposited $1,500 million of the proceeds received from
PanAmSat with General Motors Acceptance Corporation ("GMAC") as collateral, with
Hughes then borrowing $1,875 million under a GMAC revolving credit facility.
Hughes used $1,682.5 million of the proceeds to repay all amounts outstanding
under Hughes' $750 million unsecured revolving credit facility, DLA's $450.0
million revolving credit facility, and SurFin's $400.0 million and $212.5
million revolving credit facilities. The DLA and SurFin facilities were retired,
while the Hughes facility was amended and expanded (the "Amended Credit
Agreement"). In March 2002, Hughes borrowed an additional $764.8 million under a
term loan tranche that was added to the Amended Credit Agreement and repaid
$375.0 million of the GMAC facility. In the second

HUGHES ELECTRONICS CORPORATION

quarter of 2002, Hughes borrowed an additional $100.0 million on the GMAC
tranche loan. Hughes' and PanAmSat's debt is more fully described below in "Debt
and Credit Facilities."

Hughes' and PanAmSat's ability to borrow under the credit facilities is
contingent upon meeting financial and other covenants. The agreements also
include certain operational restrictions. These covenants limit Hughes' and
PanAmSat's ability to, among other things: incur or guarantee additional
indebtedness; make restricted payments, including dividends; create or permit to
exist certain liens; enter into business combinations and asset sale
transactions; make investments; enter into transactions with affiliates; and
enter into new businesses.

Certain of Hughes' borrowings are required to be repaid upon the earlier of
the effective date of the EchoStar Merger or December 2002. If the Merger is not
completed by December 2002, Hughes will be required to either extend or
refinance the debt or obtain cash from asset sales, or equity transactions, as
necessary, to repay the borrowings. There can be no assurance, however, that
Hughes will be able to refinance the debt, obtain new borrowings or complete
asset sales or equity transactions. Hughes' failure to extend or refinance its
debt could cause a material adverse effect on Hughes' financial condition. Upon
a failure of the Merger that results in the sale of Hughes' interest in PanAmSat
to EchoStar, Hughes will utilize the cash proceeds received, as well as
termination fees that may be paid to Hughes by EchoStar, to repay its debt
obligations. See "Acquisitions, Investments and Divestitures--Merger
Transaction" below regarding the funding of the proposed EchoStar Merger.

Common Stock Dividend Policy. Dividends may be paid on the GM Class H common
stock only when, as, and if declared by GM's Board of Directors ("GM Board") in
its sole discretion. The GM Board has not paid, and does not currently intend to
pay in the foreseeable future, cash dividends on its Class H common stock.
Similarly, Hughes has not paid dividends on its common stock to GM and does not
currently intend to do so in the foreseeable future. Future Hughes earnings, if
any, are expected to be retained for the development of the businesses of
Hughes.

Cash and Cash Equivalents. Cash and cash equivalents were $836.1 million at
June 30, 2002 compared to $700.1 million at December 31, 2001. The increase in
cash resulted primarily from additional net borrowings of $832.7 million and
insurance proceeds of $215.0 million, partially offset by expenditures for
satellites and property of $728.4 million and the final settlement payment to
Raytheon of $134.2 million.

Cash provided by operating activities was $72.7 million in the first six
months of 2002, compared to cash used in operating activities of $97.5 million
in the first six months of 2001. The increase in 2002 resulted primarily from
decreased working capital requirements.

Cash used in investing activities was $514.7 million in the six months ended
June 30, 2002, and $870.4 million for the same period in 2001. The reduction in
cash flows used in investing activities in 2002 primarily resulted from reduced
investments in companies, reduced expenditures for satellites and property and a
$82.6 million increase in proceeds from insurance claims, partially offset by
proceeds from the sale of investments of $67.8 million in 2001 for which there
were no comparable transactions in 2002.

Cash provided by financing activities was $578.0 million in the first six
months of 2002 and $512.1 million in the first six months of 2001. The increase
in cash flows provided by financing activities in 2002 is primarily due to
additional net borrowings of $832.7 million, partially offset by cash used for
debt issuance costs of $58.3 million and the final payment of the Raytheon
settlement of $134.2 million.

HUGHES ELECTRONICS CORPORATION

In January 2002, PanAmSat repaid in full the $46.5 million outstanding
balance of variable rate notes assumed in 1999 in connection with the early
buy-out of a satellite sale-leaseback.

Credit Facilities. In February 2002, Hughes amended and increased its
existing $750.0 million multi-year credit facility. The Amended Credit Agreement
provides availability of $1,235.2 million in revolving borrowings, which bear
interest at the London Interbank Offer Rate ("LIBOR") plus 3.0%. The Amended
Credit Agreement commitment terminates upon the earlier of December 5, 2002 or
the effective date of the EchoStar Merger. The facility is secured by
substantially all of Hughes' assets other than the assets of DLA and PanAmSat.
In March 2002, Hughes borrowed an additional $764.8 million under a term loan
tranche that was added to the Amended Credit Agreement. The term loan has the
same terms as the revolving facility and increased the total funding available
under the Amended Credit Agreement to $2,000 million. As of June 30, 2002, the
revolving component of the Amended Credit Agreement was undrawn and $764.8
million was outstanding under the term loan.

On October 1, 2001, Hughes entered into a $2.0 billion revolving credit
facility with GMAC. The facility was subsequently amended in February 2002. The
amended facility provides for a commitment through the earlier of December 5,
2002 or the effective date of EchoStar Merger. The facility is split into two
loan tranches: a $1,500 million tranche secured by a February 2002 $1,500
million Hughes cash deposit and a $500 million tranche that shares security with
the Amended Credit Agreement described above. Borrowings under the $1,500
million tranche bear interest at GMAC's cost of funds (approximately 2.0% at
June 30, 2002) plus 0.125%. Borrowings under the $500 million tranche bear
interest at GMAC's cost of funds plus 1.75%. The $1,500 million cash deposit
earns interest at a rate equivalent to GMAC's cost of funds. Hughes has the
legal right of setoff with respect to the $1,500 million GMAC cash deposit, and
accordingly offsets it

HUGHES ELECTRONICS CORPORATION

against amounts borrowed from GMAC under the $1,500 million tranche for balance
sheet purposes. The excess over Hughes' $1,500 million cash deposit must be
repaid upon the effective date of the EchoStar Merger. The cash collateralized
tranche was fully drawn and the $100 million was outstanding under the $500
million tranche as of June 30, 2002.

On January 5, 2001, DLA entered into a $450.0 million revolving credit
facility. The DLA facility was repaid and retired in February 2002. In addition,
SurFin's unsecured revolving credit facilities of $400.0 million and $212.5
million were repaid and retired in February 2002.

Other. $65.2 million in other short-term and long-term debt, related
primarily to DLA and HNS' international subsidiaries, was outstanding at June
30, 2002, bearing fixed and floating rates of interest of 4.34% to 14.50%.
Principal on these borrowings is due in varying amounts through 2007.

Acquisitions, Investments and Divestitures; Merger Transaction. On October
28, 2001, Hughes and GM, together with EchoStar, announced the signing of
definitive agreements that, subject to stockholder approval, regulatory
clearance, and certain other conditions, provide for the split-off of a company
holding all of the capital stock of Hughes ("HEC Holdings") from GM and the
combination of the Hughes business with EchoStar by means of a merger. The
surviving entity is sometimes referred to as New EchoStar. The Merger is subject
to a number of conditions and no assurances can be given that the transactions
will be completed.

HUGHES ELECTRONICS CORPORATION

approximately $2.7 billion, which is payable, depending on the circumstances,
solely in cash or in a combination of cash and either debt or equity securities
of EchoStar. Cash proceeds, net of income taxes, would be retained by Hughes and
used to repay certain outstanding borrowings and fund future operating
requirements.

On July 2, 2002, GM received a favorable private letter ruling from the U.S.
Internal Revenue Service to the effect that, among other things, the split-off
of HEC Holdings from GM would be tax-free to GM and its stockholders for U.S.
federal income-tax purposes. GM, Hughes and EchoStar continue to seek required
regulatory clearances and approvals from the U.S. Department of Justice and the
FCC with a goal toward completing the transactions in the second half of 2002.
The companies also are in the process of preparing materials to be distributed
to GM stockholders seeking their affirmative vote on certain aspects of the
transactions, and to EchoStar stockholders for their information.

Acquisitions and Investments. On May 1, 2001, DLA, which operates the Latin
America DIRECTV business, acquired from Grupo Clarin S.A. ("Clarin") a 51%
ownership interest in GEA, a local operating company located in Argentina that
provides direct-to-home broadcast services, and other assets, consisting
primarily of programming and advertising rights. The purchase price, valued at
$169 million, consisted of a 3.98% ownership interest in DLA and a put option
that under certain circumstances will allow Clarin to sell in November 2003 its
3.98% interest back to DLA for $195 million. As a result of the transaction,
Hughes' interest in DLA decreased from 77.8% to 74.7% and Hughes' ownership in
GEA increased from 20% to 58.1%. Hughes' portion of the purchase price, which
amounted to about $130 million, was recorded as an increase to "Capital stock
and additional paid-in capital."

HUGHES ELECTRONICS CORPORATION

On April 3, 2001, Hughes acquired Telocity, a company that provides
land-based DSL services, through the completion of a tender offer and merger.
Telocity is now operating as DIRECTV Broadband, Inc., and is included as part of
the Direct-To-Home Broadcast segment. The purchase price was $197.8 million and
was paid in cash.

The financial information included herein reflects the acquisitions discussed
above from their respective dates of acquisition. The acquisitions were
accounted for by the purchase method of accounting and, accordingly, the
purchase price has been allocated to the assets acquired and the liabilities
assumed based on their estimated fair values at the date of acquisition.

Divestitures. On June 27, 2002, HNS reached an agreement to exchange its
approximate 29% equity interest in, and $75 million of long term receivables
from, HTIL for an equity interest in, and long term receivables from, TTSL. HNS
expects to carry the investment in TTSL under the cost method since HNS'
interest in TTSL will represent less than 20% of TTSL equity. The transaction is
anticipated to close in the fourth quarter of 2002. The consummation of this
transaction may result in a loss, which is currently not determinable and is
dependent on the fair value of the securities exchanged on the date of close.

Commitments and Contingencies

Litigation

HUGHES ELECTRONICS CORPORATION

satellite systems manufacturing businesses. Hughes does not expect sanctions
imposed by the State Department, if any, to have a material adverse effect on
it's consolidated financial statements.

GECC and DIRECTV entered into a contract on July 31, 1995, in which GECC
agreed to establish and manage a private label consumer credit program for
consumer purchases of hardware and related DIRECTV(R) programming. Under the
contract, GECC also agreed to provide certain related services to DIRECTV,
including credit risk scoring, billing and collections services. DIRECTV agreed
to act as a surety for loans complying with the terms of the contract. Hughes
guaranteed DIRECTV's performance under the contract. A complaint and
counterclaim were filed by the parties in the U.S. District Court for the
District of Connecticut concerning GECC's performance and DIRECTV's obligation
to act as a surety. A trial commenced on June 12, 2000 with GECC presenting
evidence to the jury for damages of $157 million. DIRECTV sought damages from
GECC of $45 million. On July 21, 2000, the jury returned a verdict in favor of
GECC and awarded contract damages in the amount of $133.0 million. The trial
judge issued an order granting GECC $48.5 million in interest under
Connecticut's offer-of-judgment statute. With this order, the total judgment
entered in GECC's favor was $181.5 million. Hughes and DIRECTV filed a notice of
appeal on December 29, 2000. Oral argument on the appeal was heard on October
15, 2001 by the Second Circuit Court of Appeals. While the appeal was pending,
post-judgment interest on the total judgment was accruing at a rate of 6.241%
per year, compounded annually, from the date judgment was entered in October
2000. In the first quarter of 2002, DIRECTV increased its provision for loss
related to this matter by $83 million, of which $56 million was recorded as a
charge to "Selling, general and administrative expenses" and $27 million was
recorded as a charge to "Interest expense," based on the status of settlement
negotiations between the parties. On June 4, 2002, Hughes and GECC executed an
agreement to settle the matter for $180 million. As a result, in the second
quarter of 2002 DIRECTV increased its provision for loss by $47 million, which
was recorded as a charge to "Interest expense." The $180 million settlement was
paid to GECC in June 2002.

Hughes Communications Galaxy, Inc. ("HCGI") filed a lawsuit on March 22, 1991
against the U.S. Government based upon NASA's breach of contract to launch ten
satellites on the Space Shuttle. On June 30, 2000, a final judgment was entered
in favor of HCGI in the amount of $103 million. On November 13, 2001, the U.S.
Court of Appeals for the Federal Circuit affirmed the lower court decision. On
December 26, 2001, Hughes filed a Combined Petition for Panel Rehearing and
Rehearing en Banc, seeking to increase the award, which was denied in January
2002. In March 2002, Hughes was advised that no further judicial review would be
sought by the U.S. Government and the payment was

HUGHES ELECTRONICS CORPORATION

in process. In April 2002, Hughes received payment for the full amount of the
judgment. As a result, Hughes recorded a $95 million gain, net of legal costs,
as an offset to "Selling, general and administrative expenses" in the first
quarter of 2002.

Other

Hughes is contingently liable under standby letters of credit and bonds in
the aggregate amount of $61.1 million which were undrawn at June 30, 2002 and
DLA has guaranteed $3.0 million of bank debt related to non-consolidated DLA
local operating companies, which is due in variable amounts over the next five
years. Additionally, as described in Note 8 to the consolidated financial
statements included in this filing, DLA may be required to repurchase Clarin's
3.98% interest in DLA for $195 million in 2003.

HUGHES ELECTRONICS CORPORATION

portion of the receivable from the investor estimated to be uncollectible. A
payment by Hughes pursuant to the guarantee will likely be required in the
second half of 2002.

At June 30, 2002, the minimum commitments under noncancelable satellite
construction and launch contracts totaled $725.7 million.

As part of a series of agreements entered into with America Online, Inc.
("AOL") on June 21, 1999, Hughes committed to spend up to approximately $1.5
billion in sales, marketing, development and promotion efforts in support of
DirecPC(R)/AOL-Plus, DIRECTV(R), DIRECTV(TM)/AOL TV and DirecDuo(TM) products
and services. At June 30, 2002, Hughes had spent approximately $500 million in
support of these efforts. Consistent with the requirements of the agreements
with AOL, additional funds will continue to be spent until the contractual
spending limits have been satisfied or until applicable timeframes expire, which
in some cases can be for periods of ten years or more.

Accounting Changes

Hughes adopted SFAS No. 144, "Accounting for the Impairment or Disposal of
Long-Lived Assets'" on January 1, 2002. SFAS No. 144 refines existing impairment
accounting guidance and extends the use of accounting for discontinued
operations to both reporting segments and distinguishable components thereof.
SFAS No. 144 also eliminates the existing exception to consolidation of a
subsidiary for which control is likely to be temporary. The adoption of SFAS No.
144 did not have any impact on Hughes' consolidated results of operations or
financial position.

HUGHES ELECTRONICS CORPORATION

Hughes also adopted SFAS No. 142 on January 1, 2002. SFAS No. 142 requires
that existing and future goodwill and intangible assets with indefinite lives
not be amortized, but written down, as needed, based upon an impairment analysis
that must occur at least annually, or sooner if an event occurs or circumstances
change that would more likely than not result in an impairment loss. All other
intangible assets are amortized over their estimated useful lives. SFAS No. 142
requires that Hughes perform step one of a two-part transitional impairment test
to compare the fair value of each reportable unit with its respective carrying
amount, including goodwill. If the carrying value exceeds its fair value, step
two of the transitional impairment test must be performed to measure the amount
of the impairment loss, if any. SFAS No. 142 also requires that intangible
assets be reviewed as of the date of adoption to determine if they continue to
qualify as intangible assets under the criteria established under SFAS No. 141,
"Business Combinations," and to the extent previously recorded intangible assets
do not meet the criteria that they be reclassified to goodwill.

In accordance with SFAS No. 142, Hughes completed a review of its intangible
assets and determined that previously recorded intangible assets related to
dealer networks and subscriber base did not meet the contractual legal criteria
or separability criteria as described in SFAS No. 141. As a result, in the first
quarter of 2002, Hughes reclassified $209.8 million, net of $146.0 million of
accumulated amortization, of previously reported intangible assets to goodwill.
Hughes also completed in the first quarter of 2002 the required transitional
impairment test for intangible assets with indefinite lives, which consist of
FCC Licenses for direct-to-home broadcasting frequencies ("Orbital Slots"), and
determined that no impairment existed because the fair value of these assets
exceeded the carrying value as of January 1, 2002. In the second quarter of
2002, with the assistance of an independent valuation firm, Hughes completed
step one of the transitional test to determine whether a potential impairment
existed on goodwill recorded at January 1, 2002. Primarily based on the present
value of expected future cash flows, it was determined that the fair value of
DIRECTV U.S. and the Satellite Services segment exceeded their carrying values,
therefore no further impairment test was required. It was also determined that
the carrying value of DLA and DIRECTV Broadband exceeded their fair values,
therefore requiring step two of the impairment test be performed. The amount of
goodwill recorded at January 1, 2002 for DLA and DIRECTV Broadband was $622.4
million and $107.9 million, respectively. No goodwill or intangible assets
existed at the Network Systems segment, other than for equity method
investments, and therefore no impairment test was required.

Because the carrying value of DLA and DIRECTV Broadband exceeded their fair
values, Hughes must complete step two of the impairment test by December 31,
2002. Step two requires the comparison of the implied value of the reporting
unit goodwill with the carrying amount of that goodwill. If the carrying amount
of reporting unit goodwill exceeds the implied fair value of that goodwill, an
impairment loss will be recognized in an amount equal to that excess. In the
initial year of the adoption, the impairment loss, if any, is recorded as a
cumulative effect of accounting change, net of taxes, and recorded in subsequent
years as a pre-tax chare to operating income. Although the amount of any
impairment loss related to the goodwill recorded at DLA and DIRECTV Broadband
cannot be determined at this time, the amount of any such loss could be material
to Hughes' consolidated results of operations.

HUGHES ELECTRONICS CORPORATION

New Accounting Standards

Security Ratings

On March 14, 2002, Moody's Investor Services ("Moody's") assigned a Ba3 debt
rating to Hughes' Amended Credit Agreement. The rating remains on review for
possible downgrade pending the outcome of the EchoStar Merger. On January 16,
2002, Moody's reduced Hughes' senior unsecured bank debt rating from Ba1 to Ba3
(on review for possible downgrade). The ratings action noted rising leverage at
Hughes and stated that while there may be margin expansion resulting from
continued growth in DIRECTV subscribers, this would be offset by losses at DLA,
HNS, and DIRECTV Broadband. Moody's added that if the announced merger with
EchoStar did not receive regulatory approval, Hughes' longer term funding issues
would be remedied by the contractually-obligated sale of its approximately 81%
stake in PanAmSat and the merger transaction termination fee. On October 30,
2001, Moody's downgraded Hughes' long-term debt rating from Baa2 to Ba1,
subsequent to the EchoStar Merger announcement. The ratings action cited weak
operating performance, rising leverage, and the likelihood that Hughes could not
maintain an investment grade rating under any merger scenario.

On March 8, 2002, Standard and Poor's Rating Services ("S&P") lowered Hughes'
unsecured long-term corporate credit rating from BB+ to BB-, remaining on Credit
Watch negative pending the outcome of the EchoStar Merger. S&P also assigned a
BB rating to Hughes' senior secured credit facility (also Credit Watch
negative). S&P noted that the action was based on Hughes' credit quality on a
stand-alone basis if the EchoStar Merger is not approved, with the ratings on
Credit Watch negative because the corporate credit rating of a combined
EchoStar/Hughes/PanAmSat might be one rating grade lower. On December 7, 2001,
S&P lowered Hughes' long-term corporate credit rating from BBB-

HUGHES ELECTRONICS CORPORATION

to BB+. This ratings action noted that Hughes needs to deliver planned operating
performance improvements to receive an investment grade rating, despite a strong
balance sheet in the event that the EchoStar-Hughes merger does not receive
regulatory approval.

Debt ratings by the various rating agencies reflect each agency's opinion of
the ability of issuers to repay debt obligations as they come due. Ratings below
Baa3 and BBB- denote sub-investment grade status for Moody's and S&P,
respectively. Ratings in the Ba/BB range generally indicate moderate protection
of interest and principal payments, potentially outweighed by exposure to
uncertainties or adverse conditions. In general, lower ratings result in higher
borrowing costs. A security rating is not a recommendation to buy, sell, or hold
securities and may be subject to revision or withdrawal at any time by the
assigning rating organization.

Market Risk Disclosure

The following discussion and the estimated amounts generated from the
sensitivity analysis referred to below include forward-looking statements of
market risk which assume for analytical purposes that certain adverse market
conditions may occur. Actual future market conditions may differ materially from
such assumptions because the amounts noted below are the result of analysis used
for the purpose of assessing possible risks and the mitigation thereof.
Accordingly, the forward-looking statements should not be considered projections
by Hughes of future events or losses.

Interest Rate Risk

Hughes is subject to interest rate risk related to its outstanding debt. As
of June 30, 2002, Hughes' $3,480.0 million of total debt consisted of PanAmSat's
fixed rate borrowings of $1,550.0 million and variable rate borrowings of
$1,000.0 million, Hughes' variable rate borrowings of $864.8 million, and
various other variable and fixed rate borrowings. Outstanding borrowings bore
interest rates ranging from 3.75% to 14.50% at June 30, 2002. Hughes is subject
to fluctuating interest rates, which may adversely impact its results of
operations and cash flows for its variable rate bank borrowings. Also, to the
extent interest rates increase, Hughes' cost of financing could increase at such
time that debt matures and is refinanced. As of June 30, 2002, the hypothetical
impact of a one percentage point increase in interest rates related to Hughes'
outstanding variable rate debt would be to increase annual interest expense by
approximately $19 million.

* * *