EXHIBIT 99

                        HUGHES ELECTRONICS CORPORATION

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

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



                                                            Three Months Ended   Nine Months Ended
                                                               September 30,       September 30,
                                                            ------------------  ------------------
                                                              2002      2001      2002      2001
                                                            --------  --------  --------  --------
                                                                     (Dollars in Millions)
                                                                              
Revenues
   Direct broadcast, leasing and other services............ $1,972.9  $1,831.4  $5,835.4  $5,268.7
   Product sales...........................................    241.9     272.4     627.8     713.7
                                                            --------  --------  --------  --------
       Total Revenues......................................  2,214.8   2,103.8   6,463.2   5,982.4
                                                            --------  --------  --------  --------
Operating Costs and Expenses, Exclusive of Depreciation
  and Amortization Expense Shown Below
   Broadcast programming and other costs...................    995.1     852.7   3,040.7   2,409.6
   Cost of products sold...................................    209.5     246.7     567.2     590.4
   Selling, general and administrative expenses............    766.7     927.9   2,354.5   2,710.7
   Depreciation and amortization...........................    266.5     280.2     790.1     850.9
                                                            --------  --------  --------  --------
       Total Operating Costs and Expenses..................  2,237.8   2,307.5   6,752.5   6,561.6
                                                            --------  --------  --------  --------
Operating Loss.............................................    (23.0)   (203.7)   (289.3)   (579.2)
Interest income............................................      5.4       9.4      17.1      52.2
Interest expense...........................................    (76.4)    (40.6)   (275.1)   (134.0)
Other, net.................................................     78.7     (86.3)     46.0     (90.0)
                                                            --------  --------  --------  --------
Loss Before Income Taxes, Minority Interests and
  Cumulative Effect of Accounting Change...................    (15.3)   (321.2)   (501.3)   (751.0)
Income tax benefit.........................................      5.8      93.1     190.5     217.8
Minority interests in net (earnings) losses of subsidiaries     (4.1)      0.9     (14.3)     51.6
                                                            --------  --------  --------  --------
Loss before cumulative effect of accounting change.........    (13.6)   (227.2)   (325.1)   (481.6)
Cumulative effect of accounting change, net of taxes.......       --        --        --      (7.4)
                                                            --------  --------  --------  --------
Net Loss...................................................    (13.6)   (227.2)   (325.1)   (489.0)
Adjustment to exclude the effect of GM purchase
  accounting...............................................       --       0.9        --       2.5
                                                            --------  --------  --------  --------
Loss excluding the effect of GM purchase accounting........    (13.6)   (226.3)   (325.1)   (486.5)
Preferred stock dividends..................................       --     (24.1)    (46.9)    (72.3)
                                                            --------  --------  --------  --------
Loss Used for Computation of Available Separate
  Consolidated Net Income (Loss)........................... $  (13.6) $ (250.4) $ (372.0) $ (558.8)
                                                            ========  ========  ========  ========
Available Separate Consolidated Net Income (Loss)
Average number of shares of General Motors Class H
  Common Stock outstanding (in millions) (Numerator).......    958.1     876.8     906.6     876.0
Average Class H dividend base (in millions) (Denominator)..  1,381.7   1,300.5   1,330.2   1,299.7
Available Separate Consolidated Net Income (Loss).......... $   (9.4) $ (168.8) $ (253.5) $ (376.6)
                                                            ========  ========  ========  ========

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

                                     - 34 -


                        HUGHES ELECTRONICS CORPORATION

                          CONSOLIDATED BALANCE SHEETS
                                  (Unaudited)



                                                                September 30, December 31,
                                                                    2002          2001
                                                                ------------- ------------
                                                                  (Dollars in Millions)
                            ASSETS
                                                                        
Current Assets
   Cash and cash equivalents...................................   $   863.2    $   700.1
   Accounts and notes receivable (less allowances).............     1,068.8      1,090.5
   Contracts in process........................................       142.8        153.1
   Inventories.................................................       272.6        360.1
   Deferred income taxes.......................................       143.6        118.9
   Prepaid expenses and other..................................       955.7        918.4
                                                                  ---------    ---------
          Total Current Assets.................................     3,446.7      3,341.1
Satellites, net................................................     4,940.2      4,806.6
Property, net..................................................     2,138.6      2,197.8
Goodwill, net..................................................     6,715.3      6,496.6
Intangible Assets, net.........................................       445.9        660.2
Net Investment in Sales-type Leases............................       167.8        227.0
Investments and Other Assets...................................       910.2      1,480.8
                                                                  ---------    ---------
          Total Assets.........................................   $18,764.7    $19,210.1
                                                                  =========    =========

             LIABILITIES AND STOCKHOLDER'S EQUITY
Current Liabilities
   Accounts payable............................................   $ 1,143.9    $ 1,227.5
   Deferred revenues...........................................       190.4        178.5
   Short-term borrowings and current portion of long-term debt.       985.4      1,658.5
   Accrued liabilities and other...............................     1,230.9      1,342.0
                                                                  ---------    ---------
          Total Current Liabilities............................     3,550.6      4,406.5
Long-Term Debt.................................................     2,390.6        988.8
Other Liabilities and Deferred Credits.........................     1,250.2      1,465.1
Deferred Income Taxes..........................................       560.5        746.5
Commitments and Contingencies
Minority Interests.............................................       547.6        531.3
Stockholder's Equity
   Capital stock and additional paid-in capital................    10,150.5      9,561.2
   Preferred stock, Series A...................................          --      1,498.4
   Convertible preferred stock, Series B.......................       914.1           --
   Retained earnings (deficit).................................      (458.4)       (86.4)
                                                                  ---------    ---------
   Subtotal Stockholder's Equity...............................    10,606.2     10,973.2
                                                                  ---------    ---------
   Accumulated Other Comprehensive Income (Loss)
     Minimum pension liability adjustment......................       (17.3)       (17.3)
     Accumulated unrealized gains (losses) on securities and
       derivatives.............................................       (71.6)       192.6
     Accumulated foreign currency translation adjustments......       (52.1)       (76.6)
                                                                  ---------    ---------
   Accumulated other comprehensive income (loss)...............      (141.0)        98.7
                                                                  ---------    ---------
          Total Stockholder's Equity...........................    10,465.2     11,071.9
                                                                  ---------    ---------
          Total Liabilities and Stockholder's Equity...........   $18,764.7    $19,210.1
                                                                  =========    =========

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

                                     - 35 -


                        HUGHES ELECTRONICS CORPORATION

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)



                                                                    Nine Months
                                                                Ended September 30,
                                                                -------------------
                                                                  2002        2001
                                                                --------   ---------
                                                                (Dollars in Millions)
                                                                     
Cash Flows from Operating Activities
       Net Cash Provided by (Used in) Operating Activities..... $  383.4   $  (145.9)
                                                                --------   ---------
Cash Flows from Investing Activities
   Investment in companies, net of cash acquired...............     (2.0)     (213.7)
   Purchase of short-term investment...........................    (95.7)         --
   Expenditures for property...................................   (436.0)     (583.7)
   Expenditures for satellites.................................   (594.7)     (643.7)
   Proceeds from disposal of property..........................      1.3         0.2
   Proceeds from sale of investments...........................    217.3       200.5
   Proceeds from insurance claims..............................    215.0       132.4
                                                                --------   ---------
       Net Cash Used in Investing Activities...................   (694.8)   (1,108.0)
                                                                --------   ---------
Cash Flows from Financing Activities
   Net increase (decrease) in short-term borrowings............   (889.3)      367.2
   Long-term debt borrowings...................................  1,801.1     1,515.8
   Repayment of long-term debt.................................   (183.1)   (1,386.3)
   Debt issuance costs.........................................    (58.5)         --
   Stock options exercised.....................................      7.2        17.9
   Preferred stock dividends paid to General Motors............    (68.7)      (70.3)
   Final payment on Raytheon settlement........................   (134.2)         --
                                                                --------   ---------
       Net Cash Provided by Financing Activities...............    474.5       444.3
                                                                --------   ---------
Net increase (decrease) in cash and cash equivalents...........    163.1      (809.6)
Cash and cash equivalents at beginning of the period...........    700.1     1,508.1
                                                                --------   ---------
Cash and cash equivalents at end of the period................. $  863.2   $   698.5
                                                                ========   =========

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

                                     - 36 -


                        HUGHES ELECTRONICS CORPORATION

                NOTES TO THE 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 Reports on Form 10-Q for the quarters ended March 31,
2002 and June 30, 2002 filed with the Securities and Exchange Commission
("SEC") on March 11, 2002, May 6, 2002 and August 14, 2002, respectively, and
all other Hughes filings, including Current Reports on Form 8-K, filed with the
SEC through the date of this report.

   The accompanying unaudited 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,
subject to stockholder approval, regulatory clearance, and certain other
conditions, provide for the split-off of Hughes from GM and the subsequent
merger of the Hughes business with EchoStar (the "Merger" or "EchoStar
Merger"). These transactions are designed to address strategic challenges
currently facing Hughes' business and to provide liquidity and value to GM,
which would help to support the credit position of GM after the transactions.
The financial and other information regarding Hughes contained in this
Quarterly Report do not give any effect to or make any adjustment for the
completion of the Merger.

   GM, Hughes and EchoStar have agreed that, in the event that the transactions
do not occur because of a failure to obtain certain specified regulatory
clearances or financing to complete the EchoStar Merger, EchoStar will be
required 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. In addition, in the event that
the transactions do not occur because certain of the specified regulatory
clearances or approvals relating to United States federal, state or local
antitrust and/or Federal Communications Commission ("FCC") matters have not
been satisfied, EchoStar will be required to pay a $600 million termination fee
to Hughes. 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 ("GM Board") of their
recommendation of the EchoStar transaction, then Hughes will pay a termination
fee of $600 million to EchoStar.

   On October 10, 2002, the FCC announced that it declined to approve the
transfer of the licenses necessary to allow the Merger to close without a
public hearing. Accordingly, the application has been

                                     - 37 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

designated for hearing by an administrative law judge. The FCC, however, has
given the parties until November 27, 2002 to file an amended application to
address the FCC's concerns and to file a petition to suspend the hearing. On
October 31, 2002, the U.S. Department of Justice ("DOJ"), twenty-three states,
the District of Columbia and Puerto Rico filed a complaint for permanent
injunctive relief in the United States District Court for the District of
Columbia against EchoStar, GM, Hughes and DIRECTV Enterprises LLC. The suit
seeks to permanently enjoin the Merger and a declaration that the proposed
Merger violates Section 7 of the Clayton Act. On November 5, 2002, the District
Court denied the defendants' petition for an expedited trial. GM and Hughes
will continue to coordinate their efforts with EchoStar to proceed in
accordance with the terms of the merger agreement. However, no assurances can
be given that the required regulatory clearances and approvals will be obtained
from the DOJ and the FCC within the timeframes required by the merger
agreement, or if so obtained, that all other conditions to the transactions
will be satisfied such that the Merger can be completed.

   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. In addition, certain of
Hughes' borrowings under its existing facilities mature on the earlier of
December 5, 2002 or the completion of the EchoStar Merger. In the event that
the EchoStar Merger is not completed by December 5, 2002, Hughes would be
required to either extend the maturity date of the debt or refinance the debt
to repay the borrowings. Hughes is in the process of amending the relevant
credit agreements and extending the maturity date of the respective facilities
to August 31, 2003. Although Hughes expects the amendments to be completed
prior to December 5, 2002, there can be no assurance that Hughes will be able
to refinance the debt. See further discussion in Note 8.

Note 2. Summary of Significant Accounting Policies

Principles of Consolidation

   The accompanying unaudited 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
earnings and 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

   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. Due to the inherent uncertainty involved in making estimates,
actual results reported in future periods may be based upon amounts which
differ from those estimates.

                                     - 38 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)


Reclassifications

   In the third quarter of 2002, Hughes changed the classification of certain
subscriber acquisition costs ("SAC"). As a result, the costs of free
programming and the costs of installation and hardware subsidies for
subscribers added through DIRECTV's direct sales program are now included as
part of "Broadcast programming and other costs" in the consolidated statements
of operations and available separate consolidated net income (loss) rather than
in "Selling, general and administrative expenses" where they had previously
been reported. Prior period amounts have been reclassified to conform to the
third quarter 2002 presentation.

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(R) 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.
Up-front fees charged to new direct-to-home customers as part of DIRECTV's
direct sales program are deferred and recognized into revenue over the expected
customer's life.

   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.

   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" and "Investments and Other
Assets."

   A small percentage of revenues is 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.

                                     - 39 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)


Subscriber Acquisition Costs

   SAC is incurred to acquire new DIRECTV subscribers and consist of print and
television advertising, subsidies paid to manufacturers of DIRECTV receiving
equipment and the cost of commissions paid to authorized retailers and dealers
for subscribers added through their respective distribution channels, which are
included in the consolidated statements of operations and available separate
consolidated net income (loss) in "Selling, general and administrative
expenses." SAC also consists of the cost of free programming and the cost of
installation and hardware subsidies for subscribers added through DIRECTV's
direct sales program, which are included in the consolidated statements of
operations and available separate consolidated net income (loss) in "Broadcast
programming and other costs." 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 is 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(R) service during the 12-month service
period. Accordingly, 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 from the subscriber over the
12-month service 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. Where an up-front fee is charged
to a new direct-to-home subscriber, the cost of installation and hardware equal
to the amount of the up-front fee is deferred and amortized over the expected
customer life. The cost of installation and hardware in excess of the estimated
gross margin and up-front fee is expensed immediately. Also, the cost of
installation and hardware in excess of the up-front fee is expensed immediately
when no customer commitment is obtained.

   The deferred portion of SAC is included in "Prepaid expenses and other" in
the consolidated balance sheets.

   Hughes actively monitors the recoverability of prepaid commissions and
deferred installation and hardware costs. 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, new subscribers are required to secure their
accounts with a credit card and agree 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 installation
and hardware costs is reasonably assured.

                                     - 40 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)


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 $331.5 million and $203.7 million for the nine months ended September 30,
2002 and September 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 $28.5 million and $37.6 million at September 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
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 is recognized as
programming is distributed. 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. Also recorded as a reduction of programming
costs is the amortization of a provision for above-market programming contracts
that was recorded in connection with the United States Satellite Broadcasting
Company, Inc. transaction in May 1999. The provision was based upon an
independent third-party appraisal and recorded at its net present value, with
interest expense

                                     - 41 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

recognized over the remaining term of the contract. 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." Advance payments are amortized on a straight-line basis over the
related contract terms ranging from 4 to 10 years. The provision for
above-market programming contracts is being amortized using the interest method
over the related contract terms ranging from 17 to 92 months.

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 September 30, 2002 and
December 31, 2001, net of accumulated amortization of $164.6 million and $147.8
million, respectively, totaled $87.2 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.

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 period-end
exchange rates while income and expense accounts are translated at the average
rates in effect during the period. 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,

                                     - 42 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

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. 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 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" and recorded as a reclassification
adjustment from OCI.

   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, and amounts
included in "Accrued liabilities and other" meeting the definition of a
financial instrument and debt approximated fair value at September 30, 2002 and
December 31, 2001.

   Hughes carries all derivative financial instruments on the consolidated
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 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 loss from effective cash flow hedges net of taxes in OCI of
$1.8 million at September 30, 2002 is expected to be recognized in earnings
during the next twelve months.

                                     - 43 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)


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, both in
the United States and Latin America. In addition, DIRECTV Latin America, LLC
("DLA") provides services and extends credit to unconsolidated local operating
companies providing the DIRECTV service, particularly in Venezuela and Puerto
Rico. 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 refined existing impairment
accounting guidance and extended the use of accounting for discontinued
operations to both reporting segments and distinguishable components thereof.
SFAS No. 144 also eliminated 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 required 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 required 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 required 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.

   As part of Hughes' acquisition of PRIMESTAR in 1999, Hughes identified and
valued the dealer network and subscriber base intangible assets in accordance
with APB Opinion No. 16, "Business

                                     - 44 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

Combinations." The dealer network intangible asset originally valued as part of
Hughes' acquisition of PRIMESTAR was based on established distribution,
customer service and marketing capability that had been put in place by
PRIMESTAR. The subscriber base intangible asset originally valued as part of
Hughes' acquisition of PRIMESTAR was primarily based on the expected
non-contractual future cash flows to be earned over the life of the PRIMESTAR
subscribers converted to the DIRECTV service. In accordance with SFAS No. 142,
Hughes completed a review of its intangible assets and determined that the
previously recorded dealer network and subscriber base intangible assets
established under APB Opinion No. 16, discussed above, did not meet the
contractual or other legal rights and separability criteria as described in
SFAS No. 141. The dealer network and subscriber base intangible assets were not
contract-based and as a result did not meet the contractual or other legal
rights criteria. The dealer network and subscriber base intangible assets also
did not meet the separability criteria of SFAS No. 141 because the intangible
assets could not be sold, transferred, licensed, rented or exchanged
individually or in combination with other assets or liabilities, apart from
selling the entire DIRECTV business. 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, 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. Although
the amount of any impairment loss related to the goodwill recorded at DLA and
DIRECTV Broadband has not yet been determined, the amount of any such loss
could be material to Hughes' consolidated results of operations. In the initial
year of the adoption, the impairment loss, if any, is recorded as a cumulative
effect of accounting change, net of taxes. In accordance with SFAS No. 142,
Hughes will perform its annual impairment test for all reporting units during
the fourth quarter of each year, commencing in the fourth quarter of 2002. If
an impairment loss results from the annual impairment test, the loss will be
recorded as a pre-tax charge to operating income.

                                      - 45 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)


   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 Ended Nine Months Ended
                                                        September 30       September 30
                                                      -----------------  ----------------
                                                       2002      2001      2002     2001
                                                      ------   -------   -------  -------
                                                            (Dollars in Millions)
                                                                      
Reported net loss.................................... $(13.6)  $(227.2)  $(325.1) $(489.0)
Add:
 Goodwill amortization...............................     --      59.2        --    165.7
 Intangible assets with indefinite lives amortization     --       1.8        --      5.4
                                                      ------   -------   -------  -------
   Adjusted net loss................................. $(13.6)  $(166.2)  $(325.1) $(317.9)
                                                      ======   =======   =======  =======


   Hughes had $6,715.3 million and $6,496.6 million of goodwill at September
30, 2002 and December 31, 2001, respectively, net of accumulated amortization
of $838.1 million and $700.0 million at September 30, 2002 and December 31,
2001, respectively. The changes in the carrying amounts of goodwill for the
nine months ended September 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 September 30, 2002.......  $3,969.2  $2,743.7  $  2.4  $6,715.3
                                          ========  ========  ======  ========


   Hughes had $445.9 million and $660.2 million of intangible assets, net at
September 30, 2002 and December 31, 2001, respectively. Accumulated
amortization for intangible assets was $40.7 million and $182.2 million at
September 30, 2002 and December 31, 2001, respectively. The decrease in
intangible assets was a result of the reclassification of $209.8 million, net
of $146.0 million of accumulated amortization, of previously reported
intangible assets to goodwill in the first quarter of 2002. Intangible assets
at September 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 $13.6 million, net of $10.1 million of
accumulated amortization. Intangible assets, excluding intangible assets with
indefinite useful lives, are amortized over 3 years. Amortization expense for
intangible assets was $4.5 million and $70.8 million for the nine months ended
September 30, 2002 and the year ended December 31, 2001, respectively.
Estimated amortization expense in each of the next five years is as follows:
$2.5 million in the remainder of 2002; $6.1 million in 2003; $1.3 million in
2004; and none thereafter.

   Hughes adopted SFAS No. 141 on July 1, 2001. SFAS No. 141 required that all
business combinations initiated after June 30, 2001 be accounted for under the
purchase method and prohibited 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.

                                     - 46 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)


   Hughes adopted SFAS No. 133, "Accounting for Derivative Instruments and
Hedging Activities," on January 1, 2001. SFAS No. 133 required 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 Costs Associated
with Exit or Disposal Activities." SFAS No. 146 generally 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. SFAS No. 146 will be applied prospectively upon adoption and, as a
result will not affect Hughes' historical results.

   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



                                                September 30, December 31,
                                                    2002          2001
                                                ------------- ------------
                                                  (Dollars in Millions)
                                                        
     Productive material and supplies..........    $ 45.8        $ 58.3
     Work in process...........................     123.9         145.7
     Finished goods............................     130.3         183.2
     Provision for excess or obsolete inventory     (27.4)        (27.1)
                                                   ------        ------
        Total..................................    $272.6        $360.1
                                                   ======        ======


Note 4. Investments in Marketable Securities

   Investments in marketable equity securities stated at current fair value and
classified as available-for-sale totaled $212.4 million and $725.4 million at
September 30, 2002 and December 31, 2001, respectively, and were recorded in
the consolidated balance sheets in "Investments and Other Assets." At September
30, 2002, $117.2 million in accumulated unrealized pre-tax losses were recorded
as part

                                      - 47 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

of OCI. At December 31, 2001, $323.1 million of accumulated unrealized pre-tax
gains were recorded as part of OCI. Through the nine month period ended
September 30, 2002, Hughes recorded a write-down for other-than-temporary
declines in certain marketable equity investments of $34.3 million.

   In the third quarter of 2002, PanAmSat invested $95.7 million in short-term
investments, which primarily consisted of commercial paper with original
maturities of four to nine months. PanAmSat classified these short-term
investments as available-for-sale. These securities are carried at estimated
fair market value and were recorded in the consolidated balance sheets in
"Prepaid expenses and other."

   In September of 2002, Hughes agreed to sell all of its interest in Japan
Digital Broadcasting Services, Inc. (now named Sky Perfect Communications, Inc.
or "Sky Perfect") for approximately $105 million in cash, resulting in a
pre-tax loss of about $24.5 million that was recorded in the third quarter of
2002. The transaction was completed and the cash proceeds were received in
October 2002.

   On August 21, 2002, Hughes sold about 8.8 million shares of Thomson
Multimedia S.A. ("Thomson") common stock for approximately $211 million in
cash, resulting in a pre-tax gain of about $158.6 million.

   On July 31, 2001, Hughes sold about 4.1 million shares of Thomson common
stock for approximately $132 million in cash, resulting in a pre-tax gain of
approximately $108.0 million.

Note 5. Comprehensive Income (Loss)

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



                                                                     Three Months Ended Nine Months Ended
                                                                       September 30,      September 30,
                                                                     ----------------   ----------------
                                                                       2002      2001     2002     2001
                                                                     -------   -------  -------  -------
                                                                            (Dollars in Millions)
                                                                                     
Net loss............................................................ $ (13.6)  $(227.2) $(325.1) $(489.0)
Other comprehensive loss:
   Foreign currency translation adjustments.........................    (1.7)    (19.3)     3.6    (22.1)
       Less: reclassification adjustment for net losses
         recognized during the period...............................    20.9        --     20.9       --
   Cumulative effect of accounting change...........................      --        --       --      0.4
   Unrealized losses on securities and derivatives:
       Unrealized holding losses....................................   (47.3)   (123.5)  (170.3)  (263.2)
       Less: reclassification adjustment for net (gains) losses
         recognized during the period...............................   (93.9)     62.3    (93.9)    47.9
                                                                     -------   -------  -------  -------
       Other comprehensive loss.....................................  (122.0)    (80.5)  (239.7)  (237.0)
                                                                     -------   -------  -------  -------
          Total comprehensive loss.................................. $(135.6)  $(307.7) $(564.8) $(726.0)
                                                                     =======   =======  =======  =======


                                     - 48 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)


Note 6. 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 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 the 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 GM 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 GM 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.

                                     - 49 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)


   The following table sets forth comparative information regarding GM Class H
Common Stock and the GM Class H Dividend Base for the nine months ended
September 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...............................     0.5        1.7
                                                                          -------    -------
Shares at September 30..................................................   958.1      877.0
                                                                          =======    =======
Weighted average number of shares of GM Class H common stock outstanding
  (Numerator)...........................................................   906.6      876.0
                                                                          =======    =======
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....................................     0.5        1.7
                                                                          -------    -------
GM Class H dividend base at September 30................................ 1,381.7    1,300.5
                                                                          =======    =======

Weighted average GM Class H dividend base (Denominator)................. 1,330.2    1,299.7
                                                                          =======    =======


Note 7. Hughes Series A Preferred Stock and Series B Convertible Preferred 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 America
Online, Inc. ("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 Hughes Series A Preferred Stock, Hughes issued $914.1 million of Hughes
Series B Convertible Preferred Stock to GM, which was recorded as a reduction
to "Capital stock and additional paid-in capital." The Hughes Series B
Convertible Preferred Stock, which does not accrue dividends, is expected to be
contributed to Hughes just prior to the Merger, and, if the Merger does not
occur, it may be converted to Hughes Class B common stock at the option of GM
anytime after June 24, 2003 ("Optional Conversion").

   As more fully described in the Amended and Restated Certificate of
Incorporation of Hughes, the number of shares of Hughes Class B common stock
that will be issued upon Optional Conversion will be equal to the number of
shares of Hughes Series B Convertible Preferred Stock converted, multiplied by
a fraction, the numerator of which is the stated value of the Hughes Series B
Convertible Preferred Stock ($1,000.00 per share) and the denominator of which
is the Fair Market Value of a share of Hughes Class B common stock (as
determined in accordance with the Amended and Restated Certificate of
Incorporation of Hughes).

                                     - 50 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)


Note 8. Short-Term Borrowings and Long-Term Debt

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



                                                    Interest Rates at  September 30, December 31,
                                                    September 30, 2002     2002          2001
                                                    ------------------ ------------- ------------
                                                                         (Dollars in Millions)
                                                                            
Credit facilities..................................           5.38%       $764.8       $  450.0
Other short-term borrowings........................   4.48%--14.50%         20.6           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..................................                       $985.4       $1,658.5
                                                                          ======       ========


Long-Term Debt



                            Interest Rates at  September 30, December 31,
                            September 30, 2002     2002          2001
                            ------------------ ------------- ------------
                                                 (Dollars in Millions)
                                                    
      Notes payable........    6.00%--8.50%      $1,550.0      $  796.5
      Credit facilities....    4.81%--5.31%       1,000.0       1,322.6
      Other debt...........   4.31%--12.37%          40.6          61.8
                                                 --------      --------
       Total debt..........                       2,590.6       2,180.9
      Less current portion.                         200.0       1,192.1
                                                 --------      --------
       Total long-term debt                      $2,390.6      $  988.8
                                                 ========      ========


   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 September 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 matures
on the earlier of December 5, 2002 or the completion 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

                                     - 51 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

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 September 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 September 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 September 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 completion 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 September 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 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 as of September 30, 2002. During the third quarter of 2002,
Hughes repaid the $100 million balance outstanding under the $500 million
tranche as of June 30, 2002. As a result, the $500 million tranche was undrawn
as of September 30, 2002.

   Hughes is in the process of amending and extending the maturity date of the
Amended Credit Agreement and the GMAC credit facility to August 31, 2003. The
proposed amendments would reduce the total size of the Amended Credit Agreement
from $2.0 billion to $1.8 billion, $500 million of which would be committed by
GMAC. The size of the facility may be expanded depending on market demand. In
connection therewith, the GMAC credit facility would be reduced from $2.0
billion to $1.5 billion. Other terms of the Amended Credit Agreement and GMAC
credit facility will remain substantially similar to the terms of the existing
credit agreements. Although Hughes expects the amendments to be completed prior
to December 5, 2002, there can be no assurance that Hughes will be able to
refinance the debt.

                                     - 52 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)


   On January 5, 2001, DLA entered into a $450.0 million revolving credit
facility. The obligations under the DLA facility were assigned to Hughes in
February 2002. In addition, the obligations under SurFin Ltd.'s unsecured
revolving credit facilities of $400.0 million and $212.5 million were assigned
to Hughes in February 2002.

   Other.  $61.2 million in other short-term and long-term debt, related
primarily to DLA and Hughes Network Systems' ("HNS") international
subsidiaries, was outstanding at September 30, 2002, bearing fixed and floating
rates of interest of 4.31% to 14.50%. Principal on these borrowings is due in
varying amounts through 2007.

Note 9. Acquisitions and Divestitures

Acquisitions

   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 its 3.98% interest
back to DLA in November 2003 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 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.



                                                                             Nine Months Ended
                                                                            September 30, 2001
                                                                           ---------------------
                                                                           (Dollars in Millions)
                                                                        
Total revenues............................................................       $5,989.5
Loss before cumulative effect of accounting change........................         (529.3)
Net loss..................................................................         (536.7)
Pro forma loss used for computation of available separate consolidated net
  income (loss)...........................................................         (606.5)


   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.

                                     - 53 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)


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 since the transaction will be
recorded based on the fair value of the assets surrendered on the date of
close, and will therefore be dependent on the market price of the HTIL shares
and the exchange rate on the date of close, and the carrying value of the HTIL
investment, which will be reduced by the amount of additional equity method
losses recognized through the date of close. In addition, the transaction will
result in the recognition of a cumulative translation adjustment loss and a
previously unrecognized income tax benefit. On September 30, 2002, Hughes'
carrying value of its investment in HTIL was $58.3 million and the market value
of the HTIL shares was about $55.0 million.

   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 third quarter of 2001, $32.0 million of accrued
exit costs were reversed as a credit adjustment to "Other, net" primarily
attributable to earlier than anticipated cessation of the DIRECTV Japan
broadcasting service, greater than anticipated commission payments for
subscriber migration and favorable settlements of various contracts and claims.
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 10. 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 receiving
equipment (set-top boxes and dishes). Other includes the corporate office and
other entities.

                                     - 54 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE 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:
September 30, 2002
External Revenues..........  $1,774.4   $157.5   $ 271.0  $ 11.9         --    $2,214.8
Intersegment Revenues......       7.2     41.6      29.2      --    $ (78.0)         --
                             --------   ------   -------  ------    -------    --------
Total Revenues.............  $1,781.6   $199.1   $ 300.2  $ 11.9    $ (78.0)   $2,214.8
                             ========   ======   =======  ======    =======    ========
Operating Profit (Loss)....  $  (29.6)  $ 66.4   $ (45.5) $(12.0)   $  (2.3)   $  (23.0)
EBITDA(1)..................     139.4    145.4     (25.5)  (11.2)      (4.6)      243.5

September 30, 2001
External Revenues..........  $1,566.5   $212.4   $ 315.6  $  9.3         --    $2,103.8
Intersegment Revenues......       6.6     40.5      24.1      --    $ (71.2)         --
                             --------   ------   -------  ------    -------    --------
Total Revenues.............  $1,573.1   $252.9   $ 339.7  $  9.3    $ (71.2)   $2,103.8
                             ========   ======   =======  ======    =======    ========
Operating Profit (Loss)....  $ (245.4)  $ 62.1   $ (35.1) $ (5.8)   $  20.5    $ (203.7)
EBITDA(1)..................     (74.2)   166.2     (22.6)     --        7.1        76.5

For the Nine Months Ended:
September 30, 2002
External Revenues..........  $5,204.6   $487.8   $ 738.5  $ 32.3         --    $6,463.2
Intersegment Revenues......      15.0    127.7      58.9      --    $(201.6)         --
                             --------   ------   -------  ------    -------    --------
Total Revenues.............  $5,219.6   $615.5   $ 797.4  $ 32.3    $(201.6)   $6,463.2
                             ========   ======   =======  ======    =======    ========
Operating Profit (Loss)....  $ (381.5)  $184.5   $(142.7) $ 50.5    $  (0.1)   $ (289.3)
EBITDA(1)..................      97.4    447.2     (88.1)   53.2       (8.9)      500.8

September 30, 2001
External Revenues..........  $4,577.1   $547.3   $ 833.2  $ 24.8         --    $5,982.4
Intersegment Revenues......      14.1    119.1      56.9     0.1    $(190.2)         --
                             --------   ------   -------  ------    -------    --------
Total Revenues.............  $4,591.2   $666.4   $ 890.1  $ 24.9    $(190.2)   $5,982.4
                             ========   ======   =======  ======    =======    ========
Operating Profit (Loss)....  $ (573.8)  $136.0   $(144.2) $(27.2)   $  30.0    $ (579.2)
EBITDA(1)..................     (69.5)   440.7     (97.7)  (10.7)       8.9       271.7

- --------
(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 believes EBITDA is a measure of
    performance used by some investors, equity analysts and others to make
    informed investment decisions. EBITDA is used as an analytical indicator of
    income generated to service debt and fund capital expenditures. In
    addition, multiples of current or projected EBITDA are used to estimate
    current or prospective enterprise value. Hughes management believes that
    EBITDA is a common measure used to compare Hughes' operating performance
    and enterprise value to other communications, entertainment and media
    service providers. EBITDA does not give effect to

                                     - 55 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

   cash used for debt service requirements consisting of interest payments of
   $113.4 million and $70.5 million for the three months ended September 30,
   2002 and 2001, respectively, and $331.5 million and $203.7 million for the
   nine months ended September 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.

   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 Ended Nine Months Ended
                                                             September 30,      September 30,
                                                           ----------------   ----------------
                                                             2002      2001     2002     2001
                                                           -------   -------  -------  -------
                                                                  (Dollars in Millions)
                                                                       (Unaudited)
                                                                           
EBITDA.................................................... $ 243.5   $  76.5  $ 500.8  $ 271.7
Depreciation and amortization.............................  (266.5)   (280.2)  (790.1)  (850.9)
                                                           -------   -------  -------  -------
Operating loss............................................   (23.0)   (203.7)  (289.3)  (579.2)
Interest income...........................................     5.4       9.4     17.1     52.2
Interest expense..........................................   (76.4)    (40.6)  (275.1)  (134.0)
Other, net................................................    78.7     (86.3)    46.0    (90.0)
                                                           -------   -------  -------  -------
Loss before income taxes, minority interest and cumulative
  effect of accounting change.............................   (15.3)   (321.2)  (501.3)  (751.0)
Income tax benefit........................................     5.8      93.1    190.5    217.8
Minority interest in net (earnings) losses of subsidiaries    (4.1)      0.9    (14.3)    51.6
Cumulative effect of accounting change, net of taxes......      --        --       --     (7.4)
                                                           -------   -------  -------  -------
Net Loss.................................................. $ (13.6)  $(227.2) $(325.1) $(489.0)
                                                           =======   =======  =======  =======


Note 11. 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 at a rate of 9.5% from the date of sale, the total amount of which has
been provided for in Hughes' consolidated 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.

                                     - 56 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)


   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.

   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 also thereafter removed the action to federal district court,
Central District of Los Angeles, where it has been consolidated for purposes of
discovery and other pre-trial proceedings with other litigation pending between
Pegasus and DIRECTV, and the National Rural Telecommunications Cooperative and
DIRECTV. On September 16, 2002, the Court allowed Pegasus to file a first
amended counterclaim, which eliminates Pegasus' intentional interference and
Section 17200 claims, and adds claims for rescission and specific performance
of an audit right provided in the

                                     - 57 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

Agreement, in the event it is determined that Pegasus breached the Agreement
and owes money thereunder to DIRECTV. On September 30, 2002, DIRECTV moved to
dismiss Pegasus' claims for breach of the covenant of good faith and fair
dealing and specific performance. 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. Based on Hughes' assessment of the merits of the
case, Hughes does not believe that the litigation will have a material adverse
impact on its consolidated results of operations or financial position.

   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 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. In the third quarter of 2001, Hughes
recorded a decrease to "Capital stock and additional paid-in capital" of $574.2
million as a result of the settlement.

   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
September 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

                                     - 58 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (continued)

coverage exclusions amounted to $585.4 million and the book value of the
satellites that were not insured was $803.5 million at September 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 for the continued
operation of other transponders, which could result in a loss of future
revenue. 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 Hughes will be
reimbursed by the insurers, as they may dispute a payment obligation or the
applicable policy may not cover such a loss. In addition, there can be no
assurance that following the expiration of current policies, Hughes will be
able to procure new insurance that covers losses of this type. The portion of
the satellites' book value not insured is approximately $131 million.

   In November 2002, PanAmSat exercised its right to terminate the construction
agreement for the Galaxy VIII-iR satellite because of the manufacturer's
default. As a result of the termination of the construction agreement, PanAmSat
will be entitled to receive approximately $72.0 million from the manufacturer,
which represents amounts previously paid to the manufacturer and certain
additional amounts owed to PanAmSat under the construction agreement. PanAmSat
believes that the manufacturer will be required to satisfy its termination
obligations under the construction agreement. In addition, PanAmSat has agreed
with the Galaxy VIII-iR launch vehicle provider to defer its use of the launch
vehicle for a future satellite. PanAmSat had intended to locate the Galaxy
VIII-iR satellite at 95 degrees west longitude. With the successful launch and
commencement of service on the Galaxy IIIC satellite at this same orbital
location in September 2002, PanAmSat believes it has sufficient capacity to
meet customer demand for services at this location.

   Hughes is contingently liable under standby letters of credit and bonds in
the aggregate amount of $89.3 million which were undrawn at September 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 9, DLA may be required to
repurchase Clarin's 3.98% interest in DLA for $195 million in November 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. In
the third quarter of 2002, Hughes made a payment of $54.4 million to the lender
pursuant to the guarantee and recorded an account receivable from the investor
for the $54.4 million guarantee amount. The $29.0 million charge represents a
provision for the portion of the receivable from the investor estimated to be
uncollectible. The HTIL investor has agreed to transfer an equity interest to
be received in the TTSL transaction to Hughes in satisfaction of this
receivable. The transaction is subject to regulatory approval and is expected
to close in the fourth quarter of 2002. See Note 9 for additional information
regarding the TTSL transaction.

   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.

                                     - 59 -


                        HUGHES ELECTRONICS CORPORATION

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (concluded)

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 31.9
million employee stock options will vest upon a qualifying change-in-control
and up to an additional 8.8 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 September 30, 2002, minimum future commitments under noncancelable
operating leases having lease terms in excess of one year were primarily for
real property and aggregated $377.4 million, payable as follows: $39.5 million
in the remainder of 2002, $95.0 million in 2003, $65.4 million in 2004, $46.9
million in 2005, $36.1 million in 2006 and $94.5 million thereafter. Certain of
these leases contain escalation clauses and renewal or purchase options.

   At September 30, 2002, the minimum commitments under noncancelable satellite
construction and launch contracts totaled $559.5 million, of which $217.0
million relates to Spaceway satellites.

   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 $1.5 billion, payable as follows: $239.7 million in the remainder
of 2002, $323.9 million in 2003, $251.2 million in 2004, $167.5 million in
2005, $175.6 million in 2006 and $370.6 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
September 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.

                                     * * *

                                     - 60 -


                        HUGHES ELECTRONICS CORPORATION

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

                                 SUMMARY DATA



                                                            Three Months Ended   Nine Months Ended
                                                               September 30,       September 30,
                                                            ------------------  ------------------
                                                              2002      2001      2002      2001
                                                            --------  --------  --------  --------
                                                                     (Dollars in Millions)
                                                                          (Unaudited)
                                                                              
Consolidated Statements of Operations Data:
Total revenues............................................. $2,214.8  $2,103.8  $6,463.2  $5,982.4
Total operating costs and expenses.........................  2,237.8   2,307.5   6,752.5   6,561.6
                                                            --------  --------  --------  --------
Operating loss.............................................    (23.0)   (203.7)   (289.3)   (579.2)
Other income (expenses), net...............................      7.7    (117.5)   (212.0)   (171.8)
Income tax benefit.........................................      5.8      93.1     190.5     217.8
Minority interests in net (earnings) losses of subsidiaries     (4.1)      0.9     (14.3)     51.6
                                                            --------  --------  --------  --------
Loss before cumulative effect of accounting change.........    (13.6)   (227.2)   (325.1)   (481.6)
Cumulative effect of accounting change, net of taxes.......       --        --        --      (7.4)
                                                            --------  --------  --------  --------
Net loss...................................................    (13.6)   (227.2)   (325.1)   (489.0)
Adjustment to exclude the effect of GM purchase
  accounting...............................................       --       0.9        --       2.5
Preferred stock dividends..................................       --     (24.1)    (46.9)    (72.3)
                                                            --------  --------  --------  --------
Loss Used for Computation of Available Separate
  Consolidated Net Income (Loss)........................... $  (13.6) $ (250.4) $ (372.0) $ (558.8)
                                                            ========  ========  ========  ========




                                           September 30,
                                               2002      December 31,
                                            (Unaudited)      2001
                                           ------------- ------------
                                             (Dollars in Millions)
                                                   
          Consolidated Balance Sheet Data:
          Cash and cash equivalents.......   $   863.2    $   700.1
          Total current assets............     3,446.7      3,341.1
          Total assets....................    18,764.7     19,210.1
          Total current liabilities.......     3,550.6      4,406.5
          Long-term debt..................     2,390.6        988.8
          Minority interests..............       547.6        531.3
          Preferred stock.................       914.1      1,498.4
          Total stockholder's equity......    10,465.2     11,071.9


                                     - 61 -


                        HUGHES ELECTRONICS CORPORATION


                          SUMMARY DATA -- (continued)



                                       Three Months Ended  Nine Months Ended
                                         September 30,       September 30,
                                       ----------------   -------------------
                                         2002      2001     2002       2001
                                       -------   -------  --------  ---------
                                               (Dollars in Millions)
                                                    (Unaudited)
                                                        
  Other Data:
  EBITDA(1)........................... $ 243.5   $  76.5  $  500.8  $   271.7
  EBITDA Margin(1)....................    11.0%      3.6%      7.7%       4.5%
  Depreciation and amortization....... $ 266.5   $ 280.2  $  790.1  $   850.9
  Capital expenditures................   302.3     366.0   1,030.7    1,227.4
  Cash flows from operating activities   310.7     (48.4)    383.4     (145.9)
  Cash flows from investing activities  (180.1)   (237.6)   (694.8)  (1,108.0)
  Cash flows from financing activities  (103.5)    (67.8)    474.5      444.3

- --------

(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 believes EBITDA is a measure of
    performance used by some investors, equity analysts and others to make
    informed investment decisions. EBITDA is used as an analytical indicator of
    income generated to service debt and fund capital expenditures. In
    addition, multiples of current or projected EBITDA are used to estimate
    current or prospective enterprise value. Hughes management believes that
    EBITDA is a common measure used to compare Hughes' operating performance
    and enterprise value 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 $113.4 million and
    $70.5 million for the three months ended September 30, 2002 and 2001,
    respectively, and $331.5 million and $203.7 million for the nine months
    ended September 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.

                                     - 62 -


                        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:
September 30, 2002
Total Revenues...............    $1,781.6     $199.1   $ 300.2    $ (66.1)   $2,214.8
                                 --------     ------   -------    -------    --------
% of Total Revenues..........        80.4%       9.0%     13.6%      (3.0%)     100.0%
Operating Profit (Loss)......    $  (29.6)    $ 66.4   $ (45.5)   $ (14.3)   $  (23.0)
Operating Profit Margin......         N/A       33.4%      N/A        N/A         N/A
EBITDA.......................    $  139.4     $145.4   $ (25.5)   $ (15.8)   $  243.5
EBITDA Margin................         7.8%      73.0%      N/A        N/A        11.0%
Depreciation and Amortization    $  169.0     $ 79.0   $  20.0    $  (1.5)   $  266.5
Capital Expenditures.........       103.9       76.5      99.3       22.6       302.3
                                 --------     ------   -------    -------    --------

September 30, 2001
Total Revenues...............    $1,573.1     $252.9   $ 339.7    $ (61.9)   $2,103.8
                                 --------     ------   -------    -------    --------
% of Total Revenues..........        74.8%      12.0%     16.1%      (2.9%)     100.0%
Operating Profit (Loss)......    $ (245.4)    $ 62.1   $ (35.1)   $  14.7    $ (203.7)
Operating Profit Margin......         N/A       24.6%      N/A        N/A         N/A
EBITDA.......................    $  (74.2)    $166.2   $ (22.6)   $   7.1    $   76.5
EBITDA Margin................         N/A       65.7%      N/A        N/A         3.6%
Depreciation and Amortization    $  171.2     $104.1   $  12.5    $  (7.6)   $  280.2
Capital Expenditures.........       168.6       80.3     121.9       (4.8)      366.0
                                 --------     ------   -------    -------    --------

For the Nine Months Ended:
September 30, 2002
Total Revenues...............    $5,219.6     $615.5   $ 797.4    $(169.3)   $6,463.2
                                 --------     ------   -------    -------    --------
% of Total Revenues..........        80.8%       9.5%     12.3%      (2.6%)     100.0%
Operating Profit (Loss)......    $ (381.5)    $184.5   $(142.7)   $  50.4    $ (289.3)
Operating Profit Margin......         N/A       30.0%      N/A        N/A         N/A
EBITDA.......................    $   97.4     $447.2   $ (88.1)   $  44.3    $  500.8
EBITDA Margin................         1.9%      72.7%      N/A        N/A         7.7%
Depreciation and Amortization    $  478.9     $262.7   $  54.6    $  (6.1)   $  790.1
Capital Expenditures.........       400.6      260.0     315.4       54.7     1,030.7
                                 --------     ------   -------    -------    --------

September 30, 2001
Total Revenues...............    $4,591.2     $666.4   $ 890.1    $(165.3)   $5,982.4
                                 --------     ------   -------    -------    --------
% of Total Revenues..........        76.7%      11.1%     14.9%      (2.7%)     100.0%
Operating Profit (Loss)......    $ (573.8)    $136.0   $(144.2)   $   2.8    $ (579.2)
Operating Profit Margin......         N/A       20.4%      N/A        N/A         N/A
EBITDA.......................    $  (69.5)    $440.7   $ (97.7)   $  (1.8)   $  271.7
EBITDA Margin................         N/A       66.1%      N/A        N/A         4.5%
Depreciation and Amortization    $  504.3     $304.7   $  46.5    $  (4.6)   $  850.9
Capital Expenditures.........       522.5      241.7     467.2       (4.0)    1,227.4
                                 --------     ------   -------    -------    --------


                                     - 63 -


                        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 Reports on Form 10-Q
for the quarters ended March 31, 2002 and June 30, 2002 filed with the
Securities and Exchange Commission ("SEC") on March 11, 2002, May 6, 2002 and
August 14, 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, including political, economic and social uncertainties in many
Latin American countries in which DIRECTV Latin America, LLC ("DLA") operates,
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, ability to renew
programming contracts under favorable terms, 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, the effects of the strategic transactions
that General Motors Corporation ("GM") and Hughes have entered into as noted
below and the failure to timely receive the termination fee and the proceeds
from the PanAmSat Corporation ("PanAmSat") stock sale in the event the merger
agreement with EchoStar Communications Corporation ("EchoStar") is terminated
and EchoStar is required to pay the termination fee and complete the PanAmSat
stock sale.

   Additionally, the in-orbit satellites of Hughes and its approximately 81%
owned subsidiary, 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, June 30, 2002 and September 30, 2002, filed with the SEC on March 11,
2002, May 6, 2002, August 13, 2002 and November 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

                                     - 64 -


                        HUGHES ELECTRONICS CORPORATION

Quarterly Report and Hughes undertakes no obligation to publicly update these
forward-looking statements to reflect subsequent events or circumstances.

Proposed Merger Transaction

   On October 28, 2001, Hughes and GM, together with EchoStar, announced the
signing of definitive agreements that provide for the split-off of Hughes from
GM and the subsequent merger of the Hughes business with EchoStar (the "Merger"
or "EchoStar Merger"). The Merger is subject to a number of conditions and no
assurances can be given that the transactions will be completed. Recently the
Federal Communications Commission ("FCC") and the U.S. Department of Justice
("DOJ") announced their opposition to the transactions. See further discussion
of the Merger below in "Acquisitions, Divestitures and Investments in
Marketable Securities--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 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

                                     - 65 -


                        HUGHES ELECTRONICS CORPORATION

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.

   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
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.

   Reserves for Doubtful Accounts.  A significant amount of management estimate
and judgment is required in determining the amount of reserves required for the
potential non-collectibility of accounts receivable. Management estimates the
amount of required reserves based upon past experience of collection and
consideration of other relevant factors; however, past experience may not be
indicative of future collections and therefore additional charges could be
incurred in the future to reflect differences between estimated and actual
collections.

   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 11 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' consolidated
results of operations and financial position.

General

Business Overview

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

Direct-To-Home Broadcast Segment

   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.

                                     - 66 -


                        HUGHES ELECTRONICS CORPORATION


   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 11 to the consolidated financial
statements and "Commitments and Contingencies--Litigation" for additional
information.

   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 51 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. Upon the successful launch of DIRECTV 7S in the second half
of 2003, DIRECTV expects to expand its local channel offerings by an additional
19 markets by as early as the first quarter of 2004, increasing the total
number of markets capable of receiving local channels to 70, reaching
approximately 75% 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 Direct-To-Home Broadcast segment also includes the operating results of
the Latin America DIRECTV businesses, which include 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 9 to the consolidated financial statements and

                                     - 67 -


                        HUGHES ELECTRONICS CORPORATION

"Liquidity and Capital Resources--Acquisitions, Divestitures and Investments in
Marketable Securities" below, for further discussion of this transaction.

   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 $75 million loss on the contract in the second
quarter of 2002.

   In September 2002, PanAmSat commenced service on its Galaxy IIIC satellite.
Galaxy IIIC provides direct-to-home services for DLA as well as video and
broadcast services for other customers. Operating at 95 degrees west longitude,
Galaxy IIIC replaces Galaxy IIIR. Galaxy IIIR will serve as a fleet backup.

   DLA's 2002 operating results have been adversely affected by the economic
and political deterioration throughout Latin America, as well as the ongoing
devaluation of several local currencies. The unfavorable and volatile
conditions in certain Latin American countries has made it difficult for DLA to
continue to develop its business, generate additional revenues, add new
subscribers or achieve profitability. Although DLA has (i) renegotiated major
supplier contracts, including programming contracts, (ii) reduced general and
administrative expenses, (iii) attempted to eliminate all non-critical business
activities, (iv) reduced investment in subscriber acquisition costs ("SAC"), as
appropriate, in each market, (v) slowed subscriber growth, (vi) implemented
local currency price adjustments to increase ARPU to offset devaluation and
(vii) minimized capital expenditures, DLA's business could deteriorate if
conditions worsen, continue for a sustained period or spread to other Latin
American countries. Further, changes in the leadership or in the ruling party
in the countries in which DLA operates may affect the economic programs
developed under the prior administration, which in turn may adversely affect
DLA's business, operations and prospects in these countries. Hughes is closely
monitoring the DLA business and is exploring alternatives, including
restructuring the business, with a goal of reducing future funding requirements
of DLA, while still preserving strategic opportunities.

   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
its acquisition. See Note 9 to the consolidated financial statements and
"Liquidity and Capital Resources--Acquisitions, Divestitures and Investments in
Marketable Securities" below, for further discussion of this transaction.

   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 business.

Satellite Services Segment

   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,

                                     - 68 -


                        HUGHES ELECTRONICS CORPORATION

and in response to customer demand, PanAmSat sells transponders to customers
through sales-type lease transactions.

   In October 2001, PanAmSat filed a proof of loss under an insurance policy on
PAS-7 related to circuit failures, which occurred in September 2001 and
resulted in a reduction of 28.9% of the satellite's total power available for
communications. During the first quarter of 2002, PanAmSat's insurers confirmed
their agreement to settle the claim by payment to PanAmSat of $215 million in
relation to the PAS-7 insurance claim. PanAmSat recorded a net gain of
approximately $40 million related to this insurance claim for the first quarter
of 2002. PanAmSat received $174 million of these insurance proceeds during the
first quarter of 2002, with the remaining $41 million received during the
second quarter of 2002.

Network Systems Segment

   The Network Systems segment represents the results of Hughes Network
Systems, Inc. ("HNS"), which is a leading supplier of broadband satellite
services and products to both enterprises and consumers through its DIRECWAY
services. 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).

Other

   In September of 2002, Hughes agreed to sell all of its interest in Japan
Digital Broadcasting Services, Inc. (now named Sky Perfect Communications, Inc.
or "Sky Perfect") for approximately $105 million in cash, resulting in a
pre-tax loss of about $24.5 million that was recorded in the third quarter of
2002. The transaction was completed and the cash proceeds were received in
October 2002.

   On August 21, 2002, Hughes sold about 8.8 million shares of Thomson
Multimedia S.A ("Thomson") common stock for approximately $211 million in cash,
resulting in a pre-tax gain of about $158.6 million.

   On July 31, 2001, Hughes sold about 4.1 million shares of Thomson common
stock for approximately $132 million in cash, resulting in a pre-tax gain of
approximately $108.0 million.

   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 11 to the consolidated financial
statements and "Commitments and Contingencies--Litigation," below, for further
discussion.

   During the first quarter of 2002, HNS recorded a $29.0 million charge to
"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

                                     - 69 -


                        HUGHES ELECTRONICS CORPORATION

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 11 to the consolidated financial statements and
"Liquidity and Capital Resources--Acquisitions, Divestitures and Investments in
Marketable Securities," below, for additional information.

   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. Hughes
recognized amortization expense of $70 million and $204 million for goodwill
and intangible assets with indefinite lives for the three and nine month
periods ended September 30, 2001, respectively, for which there is no
comparable amount in 2002. See Note 2 to the consolidated financial statements
and "Accounting Changes," below, for additional information.

   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 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. The remaining accrual for long-term employee severance
benefits and other costs amounted to $15.1 million and $1.2 million,
respectively, at September 30, 2002.

   In the second quarter of 2002, $36.7 million of accrued liabilities related
to the exit costs, recorded in March 2000 as part of the discontinuation of
DIRECTV Japan, were reversed as a credit adjustment to "Other, net" upon the
resolution of all remaining claims.

   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. In the third quarter of 2001, Hughes
recorded a decrease to "Capital stock and additional paid-in capital" of $574.2
million as a result of the settlement.

   At September 30, 2002, Hughes had a cash balance of $863.2 million and
unused debt capacity of $1,985 million. Included as part of Hughes' cash
balance of $863.2 at September 30, 2002 was $679.6 million of cash at PanAmSat,
which is generally not available for use by Hughes. Hughes believes it has
adequate liquidity to fund cash requirements estimated to be under $300 million
through the maturity of its existing facilities in December 2002. Absent a
merger with EchoStar by such time, Hughes will be required to either extend or
refinance the debt to repay the borrowings. Hughes is in the process of
amending the relevant credit agreements and extending the maturity date of the
respective facilities to August 31, 2003. Although Hughes expects the
amendments to be completed prior to December 5, 2002, there can be no assurance
that Hughes will be able to refinance the debt. Hughes' failure to extend or
refinance its debt could cause a material adverse effect on Hughes' financial
condition. See further discussion under "Liquidity and Capital Resources" below.

                                     - 70 -


                        HUGHES ELECTRONICS CORPORATION


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 back-up to existing capacity. In connection with
this strategy, seven satellites have been successfully launched since December
1999, including the Galaxy IIIC satellite, which commenced service in September
2002 and supports direct-to-home services for DLA as well as video and
broadcast services for other customers. PanAmSat is currently constructing and
expects to launch up to four satellites by 2006. PanAmSat currently expects to
launch two satellites in the first half of 2003, one satellite in 2005 and one
satellite in 2006.

   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.

   HNS is currently developing the SPACEWAY(R) platform for DIRECWAY's next
generation of services. As a result, three satellites are currently under
construction. SPACEWAY is expected to begin its North American service in
mid-2004.

Results of Operations

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

   Revenues.  Revenues for the third quarter of 2002 increased 5.3% to $2,214.8
million, compared with $2,103.8 million for the third quarter of 2001. The
increased revenues resulted primarily from the Direct-To-Home Broadcast
segment, which reported a $208.5 million increase in revenues over the third
quarter of 2001 that resulted primarily from the addition of new DIRECTV
subscribers in the United States since 2001 and higher ARPU. The increased
revenues from the Direct-To-Home Broadcast segment were partially offset by a
decrease in revenues of $39.5 million at the Network Systems segment due to the
substantial completion in late 2001 of two significant customer contracts for
the sale of phones and systems for mobile satellite programs. The Satellite
Services segment also reported a decrease in revenues of $53.8 million
primarily due to a sales-type lease transaction executed during the third
quarter of 2001 for which there was no comparable transaction in 2002.

   Operating Costs and Expenses.  Operating costs and expenses decreased to
$2,237.8 million for the third quarter of 2002 from $2,307.5 million for the
third quarter of 2001. Broadcast programming and other costs increased by
$142.4 million for the third 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 partially offset by decreased costs at the Satellite
Services segment associated with a sales-type lease transaction executed during
the third quarter of 2001 for which there was no comparable transaction in
2002. Costs of products sold decreased by $37.2 million for the third quarter
of 2002 from the third quarter of 2001 due mostly to the decreased equipment
sales at the Network Systems segment discussed above. Selling, general and
administrative expenses decreased by

                                     - 71 -


                        HUGHES ELECTRONICS CORPORATION

$161.2 million during the third quarter of 2002 compared to the same period in
2001 due primarily to lower expenses resulting from cost savings initiatives,
lower SAC at the Direct-To-Home Broadcast segment and a charge of $65.3 million
in 2001, primarily for severance, related to company-wide employee reductions.
Depreciation and amortization decreased by $13.7 million during the third
quarter of 2002 compared to the third quarter of 2001 due primarily to the
discontinuation of amortization expenses related to goodwill and intangible
assets with indefinite lives in accordance with SFAS No. 142, which amounted to
$70.0 million for the third quarter of 2001. See Note 2 to the consolidated
financial statements for further discussion. This decrease was partially offset
by added depreciation expense related to capital expenditures for property and
satellites placed into service since the third 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 business segments, to allocate resources and capital to its business
segments and as a measure of performance for incentive compensation purposes.
Hughes believes EBITDA is a measure of performance used by some investors,
equity analysts and others to make informed investment decisions. EBITDA is
used as an analytical indicator of income generated to service debt and fund
capital expenditures. In addition, multiples of current or projected EBITDA are
used to estimate current or prospective enterprise value. Hughes management
believes that EBITDA is a common measure used to compare Hughes' operating
performance and enterprise value 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 third quarter of 2002 was $243.5 million and EBITDA margin
was 11.0%, compared to EBITDA of $76.5 million and EBITDA margin of 3.6% for
the third quarter of 2001. The increase in EBITDA and EBITDA margin resulted
from the 2001 severance-related charge of $65.3 million, increased revenues at
the Direct-To-Home Broadcast segment, reduced expenses resulting from cost
saving initiatives and lower SAC at the Direct-To-Home Broadcast segment. These
improvements were partially offset by a decline in the Satellite Services
segment's revenues discussed above.

   Operating Loss.  The operating loss for the third quarter of 2002 was $23.0
million compared to an operating loss of $203.7 million in 2001. The decreased
operating loss resulted from the increase in EBITDA discussed above and the
decrease in amortization expense, partially offset by the increase in
depreciation 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 SAC. 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 $5.4 million for
the third quarter of 2002 compared to interest income of $9.4 million for the
same period of 2001 due to a decrease in

                                     - 72 -


                        HUGHES ELECTRONICS CORPORATION

average cash balances. Interest expense increased to $76.4 million for the
third quarter of 2002 from $40.6 million for the third quarter of 2001. The
higher interest expense resulted primarily from higher average outstanding
borrowings in 2002. Changes in cash and cash equivalents and debt are discussed
in more detail below under "Liquidity and Capital Resources."

   Other, Net.  Other, net increased to income of $78.7 million for the third
quarter of 2002 compared to a loss of $86.3 million for the same period of
2001. Other, net for the third quarter of 2002 primarily resulted from $161.5
million of gains from the sale of investments, including a $158.6 million gain
related to the sale of the investment in Thomson, partially offset by
$19.3 million of equity method investee losses, $31.7 million of losses
recognized for the other-than-temporary decline in the fair value of certain
investments in common stock, and a loss of $24.5 million recorded for the sale
of the Sky Perfect investment. Other, net loss for the third quarter of 2001
resulted primarily from a write-down of $212.0 million for an
other-than-temporary decline in the fair value of the Sky Perfect investment
and equity method investee losses of $14.1 million, partially offset by $108.4
million of gains from the sale of investments and the reversal of $32.0 million
of accrued exit costs related to the DIRECTV Japan business.

   Income Taxes.  Hughes recognized an income tax benefit of $5.8 million for
the third quarter of 2002, compared to $93.1 million for the third quarter of
2001. The lower tax benefit for the third quarter of 2002 is primarily due to
lower pre-tax losses in 2002, partially offset by the discontinuation of
amortization on non-deductible goodwill in 2002.

   Net Loss.  Hughes reported a net loss of $13.6 million for the third quarter
of 2002 compared to $227.2 million for the same period of 2001.

Direct-To-Home Broadcast Segment

   Direct-To-Home Broadcast segment revenues for the third quarter of 2002
increased 13.3% to $1,781.6 million from $1,573.1 million for the third quarter
of 2001. The Direct-To-Home Broadcast segment had positive EBITDA of $139.4
million for the third quarter of 2002 compared with negative EBITDA of $74.2
million for the third quarter of 2001. The operating loss for the segment
decreased to $29.6 million for the third quarter of 2002 from $245.4 million
for the third quarter of 2001.

   United States.  Revenues for DIRECTV U.S. grew to $1,617 million for the
third quarter of 2002, an 18.5% increase over third quarter 2001 revenues of
$1,364 million. The increase in revenues resulted primarily from the larger
subscriber base in 2002 and an increase in ARPU. As of September 30, 2002,
DIRECTV had approximately 10.9 million subscribers compared to about 9.9
million subscribers at September 30, 2001. Excluding subscribers in National
Rural Telecommunications Cooperative ("NRTC") territories, DIRECTV owned and
operated subscribers totaled 9.2 million and 8.1 million at September 30, 2002
and 2001, respectively. DIRECTV added 206,000 net new owned and operated
subscribers for the third quarter of 2002, compared to 396,000 for the third
quarter of 2001. ARPU for DIRECTV U.S. was $59.20 and $57.30 for the quarters
ended September 30, 2002 and September 30, 2001, respectively. The increased
ARPU is primarily due to continued improvements in the penetration rate of
local channel packages, mirroring fees generated from the larger percentage of
customers taking multiple set-top boxes and new programming packages.

   EBITDA was $196 million for the third quarter of 2002 compared to negative
EBITDA of $28 million for the third quarter of 2001. Operating profit for the
third quarter of 2002 was $94 million compared to an operating loss of $141
million for the third quarter of 2001. The increase in EBITDA was due to
increased revenues discussed above, lower expenses resulting from cost saving
initiatives,

                                     - 73 -


                        HUGHES ELECTRONICS CORPORATION

lower SAC and a $48 million charge primarily related to severance recorded in
2001. The decreased operating loss resulted from the increase in EBITDA and a
decrease in amortization expense of $35 million resulting from the
discontinuation of amortization expense related to goodwill and intangible
assets with indefinite lives in accordance with SFAS No. 142. This decrease was
partially offset by a $24 million increase in depreciation expense that
resulted from placing into service the DIRECTV 4S satellite in December 2001
and DIRECTV 5 in June 2002, and other capital expenditures since September 30,
2001.

   Latin America.  Revenues for the Latin America DIRECTV businesses decreased
27.4% to $146 million for the third quarter of 2002 from $201 million for the
third quarter of 2001. The decrease in revenues was primarily due to the
devaluation of several foreign currencies, the most significant of which was in
Argentina. Due to the difficult economic conditions in Latin America, DIRECTV
Latin America lost 65,000 net subscribers during the third quarter of 2002
compared to 66,000 net new subscribers added during the third quarter of 2001.
The total number of subscribers in Latin America was approximately 1.6 million
as of September 30, 2002 compared with about 1.5 million as of September 30,
2001. Programming ARPU (which excludes non-subscription revenue and revenue
from set-top box rentals) was $24 and $35 for the third quarters of 2002 and
2001, respectively. The decrease in programming ARPU was due to the effects of
the devaluation of the Argentinean, Brazilian and Venezuelan currencies against
the U.S. dollar.

   EBITDA was negative $29 million for the third quarter of 2002 compared to
negative EBITDA of $17 million for the third quarter of 2001. The change in
EBITDA was due to the decreased revenues discussed above and higher bad debt
reserves of $6 million, partially offset by lower expenses resulting from cost
saving initiatives, renegotiated programming contracts and a $10 million charge
primarily related to severance in the third quarter of 2001. The Latin America
DIRECTV businesses incurred an operating loss of $84 million for the third
quarter of 2002 compared to an operating loss of $63 million for the third
quarter of 2001. The increased operating loss resulted primarily from the
decline in EBITDA and higher depreciation expense that resulted from capital
expenditures since September 30, 2001, partially offset by a decrease in
amortization expense resulting from the discontinuation of goodwill
amortization in accordance with SFAS No. 142.

   DIRECTV Broadband.  Revenues for DIRECTV Broadband increased to $20 million
for the third quarter of 2002 from $9 million for the third quarter of 2001.
The higher revenues were attributable to an increase in subscribers. DIRECTV
Broadband added approximately 18,000 net new subscribers during the third
quarter of 2002 compared to 5,000 net new subscribers during the third quarter
of 2001. At September 30, 2002, DIRECTV Broadband had about 151,000 residential
broadband subscribers in the United States compared with about 73,000 customers
as of September 30, 2001.

   EBITDA was a negative $27 million for the third quarter of 2002 compared to
a negative $33 million for the third quarter of 2001. The operating loss for
the third quarter of 2002 was $40 million compared to an operating loss of $44
million for the third quarter of 2001. The improvement in EBITDA and operating
loss resulted from the increased revenues and benefits achieved from cost
saving initiatives.

Satellite Services Segment

   Revenues for the Satellite Services segment for the third quarter of 2002
decreased $53.8 million to $199.1 million from $252.9 million for the same
period in the prior year. The decrease was primarily due to $45.5 million in
revenues from a sales-type lease transaction executed during the third quarter
of 2001 for which there was no comparable transaction in the third quarter of
2002.

                                     - 74 -


                        HUGHES ELECTRONICS CORPORATION


   EBITDA was $145.4 million for the third quarter of 2002, a 12.5% decrease
from the third quarter 2001 EBITDA of $166.2 million. EBITDA margin for the
third quarter of 2002 was 73% compared to 66% for the third quarter of 2001.
The decrease in EBITDA was due to the lower revenues discussed above. The
increase in EBITDA margin was primarily due to lower costs that resulted from
operating efficiencies. Operating profit was $66.4 million for the third
quarter of 2002 compared to $62.1 million for the third quarter of 2001. The
increase in operating profit resulted from the lower amortization expense for
the third quarter of 2002 due to the discontinuation of goodwill amortization
in accordance with SFAS No. 142 and lower depreciation expense partially offset
by the decrease in EBITDA.

Network Systems Segment

   Revenues for the Network Systems segment for the third quarter of 2002
decreased by 11.6% to $300.2 million, compared to $339.7 million for the third
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 partially offset by increased shipments
of DIRECTV receiving equipment.

   The Network Systems segment reported negative EBITDA of $25.5 million for
the third quarter of 2002 compared to negative EBITDA of $22.6 million for
third quarter of 2001. The Network Systems segment had an operating loss of
$45.5 million for the third quarter of 2002 compared to an operating loss of
$35.1 million for the third quarter of 2001. The change in EBITDA is primarily
due to decreased revenues discussed above, a $4 million charge related to
severance and a $5 million increased provision for inventory in the third
quarter of 2002, partially offset by the improved operating margins on
increased shipments of DIRECTV receiving equipment. The increased operating
loss was due to the decrease in EBITDA and an increase in depreciation and
amortization expense due to capital expenditures since September 30, 2001.

Eliminations and Other

   The elimination of revenues increased to $66.1 million for the third quarter
of 2002 from $61.9 million for the third quarter of 2001 due primarily to an
increase in shipments of DIRECTV receiving equipment from the Network Systems
segment to the Direct-To-Home Broadcast segment.

   Operating profit for "Eliminations and Other" decreased to a loss of $14.3
million for the third quarter of 2002 from a profit of $14.7 million for the
third quarter of 2001. The change resulted primarily from higher corporate
expenditures related to costs associated with the EchoStar Merger and employee
benefit and compensation costs.

Nine Months Ended September 30, 2002 Compared to Nine Months Ended September
30, 2001

   Revenues.  Revenues for the nine months ended September 30, 2002 increased
8.0% to $6,463.2 million compared with $5,982.4 million for the nine months
ended September 30, 2001. The increase in revenues was primarily attributable
to $628.4 million of higher revenues at the Direct-To-Home Broadcast segment
from the addition of new DIRECTV subscribers in the United States since 2001.
The increased revenues from the Direct-To-Home Broadcast segment were partially
offset by a decrease in revenues of $92.7 million at the Network Systems
segment and $50.9 million at the Satellite Services segment. The decrease in
revenues from the Network Systems segment 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 decrease in revenues from
the Satellite Services segment was primarily due to a sales-type lease
transaction executed during the third quarter of 2001 for which there was no
comparable transaction in 2002.

                                     - 75 -


                        HUGHES ELECTRONICS CORPORATION


   Operating Costs and Expenses.  Operating costs and expenses increased to
$6,752.5 million for the first nine months of 2002 from $6,561.6 million for
the first nine months of 2001. Broadcast programming and other costs increased
by $631.1 million for the first nine 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 million cost of the 2002 World Cup
partially offset by decreased costs at the Satellite Services segment
associated with a sales-type lease transaction executed during the third
quarter of 2001 for which there was no comparable transaction in 2002. Costs of
products sold decreased by $23.2 million primarily due to the decreased
equipment sales at the Network Systems segment discussed above, partially
offset by increased shipments of DIRECTV receiving equipment. Selling, general
and administrative expenses decreased by $356.2 million during the first nine
months of 2002 compared to the same period in 2001 due primarily to a $95
million net gain recorded from the NASA claim, a $40 million net gain related
to the PAS-7 insurance claim, lower expenses resulting from cost saving
initiatives, lower SAC at DIRECTV U.S. and an $87.5 million charge, primarily
for severance, recorded in 2001. These decreases in selling, general and
administrative expenses were partially offset by a $56.0 million loss recorded
for the GECC dispute and currency translation losses due to the devaluation of
Latin American currencies. Depreciation and amortization decreased by $60.8
million during the first nine months of 2002 compared to the first nine 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 $204.0 million for the first nine months of 2001, partially
offset by added depreciation expense related to capital expenditures for
property and satellites placed into service since September 30, 2001, the
consolidation of GEA in May 2001 and the acquisition of Telocity in April 2001.

   EBITDA.  EBITDA for the first nine months of 2002 was $500.8 million and
EBITDA margin was 7.7%, compared to EBITDA of $271.7 million and EBITDA margin
of 4.5% for the same period of 2001. The higher EBITDA resulted from the
DIRECTV U.S. revenue growth, lower SAC, the $95 million net gain for the NASA
claim recorded in Eliminations and Other, the $87.5 million charge primarily
related to severance recorded in 2001 and the $40 million net gain related to
the PAS-7 insurance claim. These increases were partially offset by the $75
million loss from the 2002 World Cup, the settlement of the GECC dispute, and
the devaluation of several foreign currencies in Latin America.

   Operating Loss.  The operating loss for the first nine months of 2002 was
$289.3 million compared to an operating loss of $579.2 million for the first
nine months of 2001. The decreased operating loss resulted from the increase in
EBITDA discussed above and lower amortization expense resulting from the
discontinuation of goodwill and intangible assets with indefinite lives in
accordance with SFAS No. 142, partially offset by higher depreciation expense
due to capital expenditures since September 30, 2001.

   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 SAC. 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 $17.1 million for
the first nine months of 2002 compared to interest income of $52.2 million for
the same period of 2001 due to a decrease in average cash balances. Interest
expense increased to $275.1 million for the first nine months of 2002 from
$134.0 million for the first nine months of 2001. The higher interest expense

                                     - 76 -


                        HUGHES ELECTRONICS CORPORATION

resulted primarily from the $74 million of interest recorded in connection with
the settlement of the GECC dispute and interest expense associated with higher
average outstanding borrowings in 2002. Changes in cash and cash equivalents
and debt are discussed in more detail below under "Liquidity and Capital
Resources."

   Other, Net.  Other, net increased to income of $46.0 million for the first
nine months of 2002 compared to a loss of $90.0 million for the same period of
2001. Other, net for the first nine months of 2002 resulted primarily from
$161.5 million of net gains from the sale of investments, including a
$158.6 million gain related to the sale of the investment in Thomson, and $36.7
million of accrued liabilities related to the costs to exit the DIRECTV Japan
business that were reversed upon the resolution of all remaining claims. These
gains were partially offset by a $29.0 million charge recorded for a loan
guarantee obligation related to a Hughes affiliate in India, $45.3 million of
equity method investee losses, $34.3 million of losses recognized for the
other-than-temporary decline in the fair value of certain investments in common
stock and a loss of $24.5 million recorded for the sale of the Sky Perfect
investment. Other, net loss for the first nine months of 2001 resulted
primarily from a write-down of $212.0 million for an other-than-temporary
decline related to the Sky Perfect investment and equity method investee losses
of $37.1 million, partially offset by $123.5 million of net gains from the sale
of investments and the reversal of $32.0 million of accrued exit costs related
to the DIRECTV Japan business.

   Income Taxes.  Hughes recognized an income tax benefit of $190.5 million for
the first nine months of 2002 compared to $217.8 million for the first nine
months of 2001. The lower tax benefit for the first nine months of 2002 is
primarily due to the lower pre-tax losses, partially offset by the favorable
resolution of certain tax contingencies and the discontinuation of amortization
of non-deductible goodwill in 2002.

   Loss Before Cumulative Effect of Accounting Change.  Hughes reported a loss
from continuing operations before cumulative effect of accounting change of
$325.1 million for the nine months ended September 30, 2002, compared to $481.6
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 nine months of 2002
increased 13.7% to $5,219.6 million from $4,591.2 million for the first nine
months of 2001. The Direct-To-Home Broadcast segment had positive EBITDA of
$97.4 million for the first nine months of 2002 compared with negative EBITDA
of $69.5 million for the first nine months of 2001. The operating loss for the
segment decreased to $381.5 million for the first nine months of 2002 from
$573.8 million for the first nine months of 2001.

   United States.  Revenues for DIRECTV U.S. grew to $4,631 million for the
first nine months of 2002, a 14.8% increase over last year's revenues for the
same period of $4,033 million. The increase in revenues resulted primarily from
an increased number of DIRECTV subscribers since

                                     - 77 -


                        HUGHES ELECTRONICS CORPORATION

September 30, 2001. As of September 30, 2002, DIRECTV had approximately 10.9
million subscribers compared to about 9.9 million subscribers at September 30,
2001. Excluding subscribers in NRTC territories, DIRECTV owned and operated
subscribers totaled 9.2 million and 8.1 million at September 30, 2002 and
September 30, 2001, respectively. DIRECTV added 758,000 net new owned and
operated subscribers for the first nine months of 2002, compared to 779,000 net
new owned and operated subscribers for the first nine months of 2001. ARPU for
DIRECTV U.S. was $58.10 and $57.90 for the nine months ended September 30, 2002
and September 30, 2001, respectively.

   EBITDA was $372 million for the first nine months of 2002 compared to EBITDA
of $97 million for the first nine months of 2001. The operating profit for the
first nine months of 2002 for the DIRECTV U.S. businesses was $89 million
compared to an operating loss of $233 million for the first nine months of
2001. The change in EBITDA was due to the increased revenues discussed above,
reduced SAC, lower expenses resulting from cost saving initiatives and a $48
million charge primarily related to severance recorded in 2001. These
improvements were partially offset by the $56 million expense associated with
the settlement with GECC. The change in operating loss was due to the increased
EBITDA and a $107 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 $61 million
increase in depreciation expense related to the addition of property and
satellites placed into service since September 30, 2001.

   Latin America.  Revenues for the Latin America DIRECTV businesses decreased
to $538 million for the first nine months of 2002 from $541 million for the
first nine months of 2001. The change in revenues resulted from the devaluation
of several foreign currencies, the most significant of which was in Argentina,
partially offset by $55 million of revenues generated from the 2002 World Cup.
Subscribers grew to about 1.6 million as of September 30, 2002 compared with
about 1.5 million as of September 30, 2001. Due to the difficult economic
conditions in Latin America, DIRECTV Latin America lost approximately 6,000 net
subscribers for the first nine months of 2002 compared to 192,000 net new
subscriber additions for the first nine months of 2001. Programming ARPU (which
excludes non-subscription revenue and revenue from set-top box rentals) was $28
and $35 during the nine months ended September 30, 2002 and September 30, 2001,
respectively. The decrease in programming ARPU was the result of the
devaluation of the Argentinean, Brazilian and Venezuelan currencies against the
U.S. dollar.

   EBITDA was a negative $189 million for the first nine months of 2002
compared to negative EBITDA of $96 million for the first nine months of 2001.
The change in EBITDA was due to the $75 million loss from the 2002 World Cup, a
$30 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, renegotiated
programming contracts and a $10 million charge primarily related to severance
in 2001. The Latin America DIRECTV businesses incurred an operating loss of
$351 million for the first nine months of 2002 compared to an operating loss of
$242 million for the first nine months of 2001. The increased operating loss
resulted from the decline in EBITDA and higher depreciation expense that
resulted from additional capital expenditures in 2002, partially offset by a
decrease in amortization expense resulting from the discontinuation of goodwill
amortization expense in accordance with SFAS No. 142.

   DIRECTV Broadband.  Revenues increased $35 million to $51 million for the
first nine months of 2002 compared to $16 million for the first nine months of
2001. The increased revenues are primarily due to nine 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 60,000 net new
subscribers for the first

                                     - 78 -


                        HUGHES ELECTRONICS CORPORATION

nine months of 2002 compared to 9,000 net new subscribers added from the date
of its acquisition in 2001. At September 30, 2002, DIRECTV Broadband had about
151,000 residential broadband subscribers in the United States compared with
about 73,000 subscribers at September 30, 2001.

   EBITDA was a negative $86 million for the first nine months of 2002 compared
to a negative $74 million for the first nine months of 2001. The operating loss
was $120 million for the nine months ended September 30, 2002 and $102 million
for the nine months ended September 30, 2001. The increase in negative EBITDA
and operating loss was due to 2002 having nine months of activity, compared
with 2001, which only includes activity from the date of DIRECTV Broadband's
acquisition in April 2001, partially offset by benefits achieved from cost
saving initiatives.

Satellite Services Segment

   Revenues for the Satellite Services segment for the first nine months of
2002 decreased $50.9 million to $615.5 million from $666.4 million for the same
period in the prior year. The decrease was primarily due to a decline in new
outright sales and sales-type lease transactions which amounted to $15.1
million for the first nine months of 2002 compared to $62.0 million for the
first nine months of 2001. Revenues from operating leases of transponders,
satellite services and other were 97.5% of total revenues for the first nine
months of 2002 and decreased to $600.4 million from $604.4 million for the
first nine months of 2001.

   EBITDA was $447.2 million for the first nine months of 2002, a 1.5% increase
from the first nine months of 2001 EBITDA of $440.7 million. EBITDA margin for
the first nine months of 2002 was 73% compared to 66% for the first nine months
of 2001. The higher EBITDA and EBITDA margin was principally due to increased
operating efficiencies that resulted from cost saving initiatives, a
$40 million net gain related to the settlement of the PAS-7 insurance claim and
a $7 million severance charge in 2001. These gains were partially offset by the
decline in revenue discussed above, a $19 million charge for the write-off of
receivables due to the conversion of several sales-type leases to operating
leases by a PanAmSat customer and a $14 million provision for idle facilities.
Operating profit was $184.5 million for the first nine months of 2002 compared
to $136.0 million for the first nine months of 2001. The increase in operating
profit resulted from the increased EBITDA and lower amortization expense for
the first nine months of 2002 due to the discontinuation of goodwill
amortization.

Network Systems Segment

   Revenues for the Network Systems segment for the first nine months of 2002
decreased by 10.4% to $797.4 million from $890.1 million for the first nine
months of 2001. The lower revenues resulted primarily 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 $88.1 million for
the first nine months of 2002, compared to negative EBITDA of $97.7 million for
the first nine months of 2001. The Network Systems segment had an operating
loss of $142.7 million for the first nine months of 2002, compared to an
operating loss of $144.2 million for the first nine months of 2001. The change
in EBITDA and operating loss resulted from higher operating margins from
increased sales of DIRECTV receiving equipment and lower general and
administrative costs, partially offset by a $10 million charge related to
severance benefits in 2002.

                                     - 79 -


                        HUGHES ELECTRONICS CORPORATION


Eliminations and Other

   The elimination of revenues increased to $169.3 million for the first nine
months of 2002 from $165.3 million for the first nine months of 2001.

   Operating profit from "Eliminations and Other" increased to $50.4 million
for the first nine months of 2002 from an operating profit of $2.8 million for
the first nine months of 2001. The increase in operating profit resulted
primarily from the $95 million net gain recorded from the NASA claim and a 2001
severance charge of $23 million, partially offset by higher corporate
expenditures related to costs associated with the EchoStar Merger and employee
benefit and compensation costs.

Liquidity and Capital Resources

   In the nine months of 2002, Hughes had sources of cash of $1,552.9 million,
resulting primarily from additional net borrowings of $728.7 million, proceeds
from the sale of investments of $217.3 million, insurance proceeds of $215.0
million and cash provided by operations of $383.4 million. Included in cash
provided by operations was a $180.0 million payment related to the GECC
settlement made in the second quarter of 2002. These sources of cash were
offset by cash used during the first nine months of about $1,389.8 million,
primarily for expenditures for satellites and property of $1,030.7 million, the
final settlement payment to Raytheon of $134.2 million, a $95.7 million
purchase of a short-term investment, preferred stock dividends paid to GM of
$68.7 million and debt issuance costs of $58.5 million.

   As a measure of liquidity, the current ratio (ratio of current assets to
current liabilities) at September 30, 2002 and December 31, 2001 was 0.97 and
0.76, respectively. Working capital increased by $961.5 million to a working
capital deficit of $103.9 million at September 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 and the sale of about 8.8 million shares of Thomson common stock.

   Hughes expects to have cash requirements through the maturity of its
existing facilities in December 2002 estimated to be under $300 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.

   Certain of Hughes' borrowings are required to be repaid upon the earlier of
the effective date of the EchoStar Merger or December 5, 2002. In the event the
Merger is not completed by December 5, 2002, Hughes will be required to either
extend or refinance the debt to repay the borrowings. Hughes is in the process
of amending the relevant credit agreements and extending the maturity date of
the respective facilities to August 31, 2003. Although Hughes expects the
amendments to be completed prior to December 5, 2002, there can be no assurance
that Hughes will be able to refinance the debt. Hughes' failure to extend or
refinance its debt could cause a material adverse effect on Hughes' financial
condition. See "Debt and Credit Facilities" below for further discussion. Upon
a failure of the Merger that results in the sale of Hughes' interest in
PanAmSat to EchoStar, Hughes expects to utilize the cash proceeds received, as
well as termination fees paid to Hughes by EchoStar, to repay its debt
obligations.

                                     - 80 -


                        HUGHES ELECTRONICS CORPORATION


   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 Hughes facility was
amended and expanded (the "Amended Credit Agreement") and in connection
therewith, the DLA and SurFin facilities were assigned to Hughes. 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. 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. At September 30, 2002, Hughes and PanAmSat were in
compliance with all such covenants.

   Pension Plans.  At December 31, 2001, the pension benefit obligation of
Hughes' defined benefit retirement plans exceeded the fair value of plan assets
by about $40 million. As a result of the unfavorable equity market performance
and benefit payments made during 2002, there has been a reduction in plan
assets of approximately $70 million through September 30, 2002. The decline in
the fair value of plan assets, as well as potential changes in actuarial
assumptions, including the discount rate used to calculate the pension benefit
obligation, will likely increase the amount by which the pension benefit
obligation exceeds the fair value of plan assets at December 31, 2002. These
changes could result in additional pension expense and additional cash funding
requirements in the future. However, Hughes does not anticipate any cash
contributions to its funded plans or any material change in its pension expense
in 2002 or 2003.

   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, with the
exception of the possible dividend to be paid to GM as a part of the EchoStar
Merger. 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 $863.2 million at
September 30, 2002 compared to $700.1 million at December 31, 2001. Included
within cash and cash equivalents at September 30, 2002 was $679.6 million of
cash and cash equivalents at PanAmSat, which are available to PanAmSat but are
generally not available for use by Hughes in its other businesses.

   Cash provided by operating activities was $383.4 million in the first nine
months of 2002, compared to cash used in operating activities of $145.9 million
in the first nine months of 2001. The increase in 2002 resulted from $631.9
million of lower cash requirements for the change in operating assets and
liabilities partially offset by $102.6 million of lower income from continuing
operations excluding non-cash adjustments, such as depreciation and
amortization, the net gain related to an

                                     - 81 -


                        HUGHES ELECTRONICS CORPORATION

insurance claim and the write-down for an other-than-temporary decline related
to the Sky Perfect investment in 2001.

   Cash used in investing activities was $694.8 million in the nine months
ended September 30, 2002, and $1,108.0 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 an $82.6 million increase in proceeds from insurance claims,
partially offset by a $95.7 million purchase of a short-term investment
primarily consisting of commercial paper in 2002.

   Cash provided by financing activities was $474.5 million in the first nine
months of 2002 and $444.3 million in the first nine months of 2001. The
increase in cash flows provided by financing activities in 2002 is primarily
due to an increase in net borrowings, partially offset by cash used for debt
issuance costs of $58.5 million and the final payment of the Raytheon
settlement of $134.2 million.

   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 September 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 matures
on the earlier of December 5, 2002 or the completion 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 September 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 September 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 September 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

                                     - 82 -


                        HUGHES ELECTRONICS CORPORATION

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 GMAC. The facility was subsequently amended in February 2002. The
amended facility matures on the earlier of December 5, 2002 or the completion
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 September 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 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 as of September 30, 2002. During the
third quarter of 2002, Hughes repaid the $100 million balance outstanding under
the $500 million tranche as of June 30, 2002. As a result, the $500 million
tranche was undrawn as of September 30, 2002.

   Hughes is in the process of amending and extending the maturity date of the
Amended Credit Agreement and the GMAC credit facility to August 31, 2003. The
proposed amendments would reduce the total size of the Amended Credit Agreement
from $2.0 billion to $1.8 billion, $500 million of which would be committed by
GMAC. The size of the facility may be expanded depending on market demand. In
connection therewith, the GMAC credit facility would be reduced from $2.0
billion to $1.5 billion. Other terms of the Amended Credit Agreement and GMAC
credit facility will remain substantially similar to the terms of the existing
credit agreements. Although Hughes expects the amendments to be completed prior
to December 5, 2002, there can be no assurance that Hughes will be able to
refinance the debt.

   On January 5, 2001, DLA entered into a $450.0 million revolving credit
facility. The obligations under the DLA facility were assigned to Hughes in
February 2002. In addition, the obligations under SurFin Ltd.'s unsecured
revolving credit facilities of $400.0 million and $212.5 million were assigned
to Hughes in February 2002.

   Other.  $61.2 million in other short-term and long-term debt, related
primarily to DLA and HNS' international subsidiaries, was outstanding at
September 30, 2002, bearing fixed and floating rates of interest of 4.31% to
14.50%. Principal on these borrowings is due in varying amounts through 2007.

   Acquisitions, Divestitures and Investments in Marketable Securities. 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 Hughes from GM and the subsequent merger of the Hughes business
with EchoStar. These transactions are designed to address strategic challenges
currently facing Hughes' business and to provide liquidity and value to GM,
which would help to support the credit position of GM after the transactions.
The financial and other information regarding Hughes contained in this
Quarterly Report do not give any effect to or make any adjustment for the
completion of the Merger.

                                     - 83 -


                        HUGHES ELECTRONICS CORPORATION


   GM, Hughes, and EchoStar have agreed that, in the event that the
transactions do not occur because of a failure to obtain certain specified
regulatory clearances or financing to complete the EchoStar Merger, EchoStar
will be required to purchase Hughes' interest in 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. In addition, in the event that the
transactions do not occur because certain of the specified regulatory
clearances or approvals relating to United States federal, state or local
antitrust and/or FCC matters have not been satisfied, EchoStar will be required
to pay a $600 million termination fee to Hughes. 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 ("GM Board") of their recommendation of the EchoStar transaction,
then Hughes will pay a termination fee of $600 million to EchoStar.

   On October 10, 2002, the FCC announced that it declined to approve the
transfer of the licenses necessary to allow the Merger to close without a
public hearing. Accordingly, the application has been designated for hearing by
an administrative law judge. The FCC, however, has given the parties until
November 27, 2002 to file an amended application to address the FCC's concerns
and to file a petition to suspend the hearing. On October 31, 2002, the U.S.
Department of Justice ("DOJ"), twenty-three states, the District of Columbia
and Puerto Rico filed a complaint for permanent injunctive relief in the United
States District Court for the District of Columbia against EchoStar, GM, Hughes
and DIRECTV Enterprises LLC. The suit seeks to permanently enjoin the Merger
and a declaration that the proposed Merger violates Section 7 of the Clayton
Act. On November 5, 2002, the District Court denied the defendants' petition
for an expedited trial. GM and Hughes will continue to coordinate their efforts
with EchoStar to proceed in accordance with the terms of the merger agreement.
However, no assurances can be given that the required regulatory clearances and
approvals will be obtained from the DOJ and the FCC within the timeframes
required by the merger agreement, or if so obtained, that all other conditions
to the transactions will be satisfied such that the Merger can be completed.

   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. In addition, certain of
Hughes' borrowings under its existing facilities mature on the earlier of
December 5, 2002 or the completion of the EchoStar Merger. In the event that
the EchoStar Merger is not completed by December 5, 2002, Hughes would be
required to either extend the maturity date of the debt or refinance the debt
to repay the borrowings. Hughes is in the process of amending the relevant
credit agreements and extending the maturity date of the respective facilities
to August 31, 2003. Although Hughes expects the amendments to be completed
prior to December 5, 2002, there can be no assurance that Hughes will be able
to refinance the debt. See further discussion in Note 8 to the consolidated
financial statements.

   Acquisitions.  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 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 its 3.98% interest back to DLA in
November 2003 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."

                                     - 84 -


                        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 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, 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 since the
transaction will be recorded based on the fair value of the assets surrendered
on the date of close, and will therefore be dependent on the market price of
the HTIL shares and the exchange rate on the date of close, and the carrying
value of the HTIL investment, which will be reduced by the amount of additional
equity method losses recognized through the date of close. In addition, the
transaction will result in the recognition of a cumulative translation
adjustment loss and a previously unrecognized income tax benefit. On September
30, 2002, Hughes' carrying value of its investment in HTIL was $58.3 million
and the market value of the HTIL shares was about $55.0 million.

   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 third quarter of 2001, $32.0 million of accrued
exit costs were reversed as a credit adjustment to "Other, net" primarily
attributable to earlier than anticipated cessation of the DIRECTV Japan
broadcasting service, greater than anticipated commission payments for
subscriber migration and favorable settlements of various contracts and claims.
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."

   Investments in Marketable Securities.  Investments in marketable equity
securities stated at current fair value and classified as available-for-sale
totaled $212.4 million and $725.4 million at September 30, 2002 and December
31, 2001, respectively, and were recorded in the consolidated balance sheets in
"Investment and Other Assets." At September 30, 2002, $117.2 million in
accumulated unrealized pre-tax losses were recorded as part of OCI. At December
31, 2001, $323.1 million of accumulated unrealized pre-tax gains were recorded
as part of OCI. Through the nine month period ended September 30, 2002, Hughes
recorded a write-down for other-than-temporary declines in certain marketable
equity investments of $34.3 million.

   In the third quarter of 2002, PanAmSat invested $95.7 million in short-term
investments, which primarily consist of commercial paper with original
maturities of four to nine months. PanAmSat classified these short-term
investments as available-for-sale. These securities are carried at estimated
fair market value and were recorded in the consolidated balance sheets in
"Prepaid expenses and other."

                                     - 85 -


                        HUGHES ELECTRONICS CORPORATION


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 at a rate of 9.5% from the date of sale, the total amount of which has
been provided for in Hughes' consolidated 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.

   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 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.

                                     - 86 -


                        HUGHES ELECTRONICS CORPORATION


   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 SAC 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
also thereafter removed the action to federal district court, Central District
of Los Angeles, where it has been consolidated for purposes of discovery and
other pre-trial proceedings with other litigation pending between Pegasus and
DIRECTV, and the NRTC and DIRECTV. On September 16, 2002, the Court allowed
Pegasus to file a first amended counterclaim, which eliminates Pegasus'
intentional interference and Section 17200 claims, and adds claims for
rescission and specific performance of an audit right provided in the
Agreement, in the event it is determined that Pegasus breached the Agreement
and owes money thereunder to DIRECTV. On September 30, 2002, DIRECTV moved to
dismiss Pegasus' claims for breach of the covenant of good faith and fair
dealing and specific performance. 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. Based on Hughes' assessment of the merits of the
case, Hughes does not believe that the litigation will have a material adverse
impact on its consolidated results of operations or financial position.

   Hughes Communications Galaxy, Inc. ("HCGI") filed a lawsuit on March 22,
1991 against the U.S. Government based upon the 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 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.

   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
September 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

                                     - 87 -


                        HUGHES ELECTRONICS CORPORATION

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 $585.4 million and the book value of the satellites that
were not insured was $803.5 million at September 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 for the continued
operation of other transponders, which could result in a loss of future
revenue. 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 Hughes will be
reimbursed by the insurers, as they may dispute a payment obligation or the
applicable policy may not cover such a loss. In addition, there can be no
assurance that following the expiration of current policies, Hughes will be
able to procure new insurance that covers losses of this type. The portion of
the satellites' book value not insured is approximately $131 million.

   In November 2002, PanAmSat exercised its right to terminate the construction
agreement for the Galaxy VIII-iR satellite because of the manufacturer's
default. As a result of the termination of the construction agreement, PanAmSat
will be entitled to receive approximately $72.0 million from the manufacturer,
which represents amounts previously paid to the manufacturer and certain
additional amounts owed to PanAmSat under the construction agreement. PanAmSat
believes that the manufacturer will be required to satisfy its termination
obligations under the construction agreement. In addition, PanAmSat has agreed
with the Galaxy VIII-iR launch vehicle provider to defer its use of the launch
vehicle for a future satellite. PanAmSat had intended to locate the Galaxy
VIII-iR satellite at 95 degrees west longitude. With the successful launch and
commencement of service on the Galaxy IIIC satellite at this same orbital
location in September 2002, PanAmSat believes it has sufficient capacity to
meet customer demand for services at this location.

   Hughes is contingently liable under standby letters of credit and bonds in
the aggregate amount of $89.3 million which were undrawn at September 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 9 to the consolidated financial
statements, DLA may be required to repurchase Clarin's 3.98% interest in DLA
for $195 million in November 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. In
the third quarter of 2002, Hughes made a payment of $54.4 million to the lender
pursuant to the guarantee and recorded an account receivable from the investor
for the $54.4 million guarantee amount. The $29.0 million charge represents a
provision for the portion of the receivable from the investor estimated to be
uncollectible. The HTIL investor has agreed to transfer an equity interest to
be received in the TTSL transaction to Hughes in satisfaction of this
receivable. The transaction is subject to regulatory approval and is expected
to close in the fourth quarter of 2002. See

                                     - 88 -


                        HUGHES ELECTRONICS CORPORATION

Note 9 to the consolidated financial statements and "Liquidity and Capital
Resources--Acquisition and Divestitures," above, for additional information
regarding the TTSL transaction.

   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 31.9
million employee stock options will vest upon a qualifying change-in-control
and up to an additional 8.8 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 September 30, 2002, minimum future commitments under noncancelable
operating leases having lease terms in excess of one year were primarily for
real property and aggregated $377.4 million, payable as follows: $39.5 million
in the remainder of 2002, $95.0 million in 2003, $65.4 million in 2004, $46.9
million in 2005, $36.1 million in 2006 and $94.5 million thereafter. Certain of
these leases contain escalation clauses and renewal or purchase options.

   At September 30, 2002, the minimum commitments under noncancelable satellite
construction and launch contracts totaled $559.5 million, of which $217.0
million relates to Spaceway satellites.

   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 $1.5 billion, payable as follows: $239.7 million in the remainder
of 2002, $323.9 million in 2003, $251.2 million in 2004, $167.5 million in
2005, $175.6 million in 2006 and $370.6 million thereafter.

   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 September 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 refined existing impairment
accounting guidance and extended the use of accounting for discontinued
operations to both reporting segments and distinguishable components thereof.
SFAS No. 144 also eliminated 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.

                                     - 89 -


                        HUGHES ELECTRONICS CORPORATION


   Hughes also adopted SFAS No. 142, "Goodwill and Other Intangible Assets" on
January 1, 2002. SFAS No. 142 required 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 required 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 required 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.

   As part of Hughes' acquisition of PRIMESTAR in 1999, Hughes identified and
valued the dealer network and subscriber base intangible assets in accordance
with Accounting Principles Board ("APB") Opinion No. 16, "Business
Combinations." The dealer network intangible asset originally valued as part of
Hughes' acquisition of PRIMESTAR was based on established distribution,
customer service and marketing capability that had been put in place by
PRIMESTAR. The subscriber base intangible asset originally valued as part of
Hughes' acquisition of PRIMESTAR was primarily based on the expected
non-contractual future cash flows to be earned over the life of the PRIMESTAR
subscribers converted to DIRECTV service. In accordance with SFAS No. 142,
Hughes completed a review of its intangible assets and determined that the
previously recorded dealer network and subscriber base intangible assets
established under APB Opinion No. 16, discussed above, did not meet the
contractual or other legal rights and separability criteria as described in
SFAS No. 141. The dealer network and subscriber base intangible assets were not
contract-based and as a result did not meet the contractual or other legal
rights criteria. The dealer network and subscriber base intangible assets also
did not meet the separability criteria of SFAS No. 141 because the intangible
assets could not be sold, transferred, licensed, rented or exchanged
individually or in combination with other assets or liabilities, apart from
selling the entire DIRECTV business. 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.

                                     - 90 -


                        HUGHES ELECTRONICS CORPORATION

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. Although the amount of any impairment loss related to the
goodwill recorded at DLA and DIRECTV Broadband has not yet been determined, the
amount of any such loss could be material to Hughes' consolidated results of
operations. In the initial year of the adoption, the impairment loss, if any,
is recorded as a cumulative effect of accounting change, net of taxes. In
accordance with SFAS No. 142, Hughes will perform its annual impairment test
for all reporting units during the fourth quarter of each year, commencing in
the fourth quarter of 2002. If an impairment loss results from the annual
impairment test, the loss will be recorded as a pre-tax charge to operating
income. It is possible that the annual impairment test could result in the
recognition of an impairment loss that would be material to Hughes' results of
operations.

   Hughes adopted SFAS No. 141 on July 1, 2001. SFAS No. 141 required that all
business combinations initiated after June 30, 2001 be accounted for under the
purchase method and prohibited 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 on January 1, 2001. SFAS No. 133 required 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 Costs Associated
with Exit or Disposal Activities." SFAS No. 146 generally 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. SFAS No. 146 will be applied prospectively upon adoption and, as a
result will not affect Hughes' historical results.

   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.

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

                                     - 91 -


                        HUGHES ELECTRONICS CORPORATION

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 October 18, 2002, Standard & Poor's Ratings Services ("S&P") reaffirmed
that Hughes' BB- long-term corporate credit rating remains on Credit Watch with
negative implications pending the outcome of the EchoStar Merger. S&P noted
that that the stand-alone rating for Hughes in the absence of the EchoStar
Merger would likely be BB-, subject to further review of Hughes financial
position. S&P further noted that the credit watch implications on Hughes remain
negative, given its operational weakness relative to EchoStar and the potential
for increased competition from EchoStar in the absence of a merger. On March 8,
2002, 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- 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 September 30, 2002, Hughes' $3,376.0 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 $764.8
million, and various other variable and fixed rate borrowings. Outstanding
borrowings bore

                                     - 92 -


                        HUGHES ELECTRONICS CORPORATION

interest rates ranging from 4.31% to 14.50% at September 30, 2002. Hughes is
subject to fluctuating interest rates, which may adversely impact its
consolidated 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 fixed rate debt matures and is
refinanced. As of September 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 $18 million.


                                      * * *


ITEM 4. CONTROLS AND PROCEDURES

   Hughes Electronics Corporation ("Hughes") maintains disclosure controls and
procedures designed to ensure that information required to be disclosed in
reports filed under the Securities Exchange Act of 1934, as amended, is
recorded, processed, summarized and reported within the specified time periods.
Within 90 days prior to the date of this report, Hughes' Chief Executive
Officer and Hughes' Chief Financial Officer evaluated, with the participation
of Hughes' management, the effectiveness of Hughes' disclosure controls and
procedures. Based on the evaluation, which disclosed no significant
deficiencies or material weaknesses, Hughes' Chief Executive Officer and
Hughes' Chief Financial Officer concluded that Hughes' disclosure controls and
procedures are effective. There were no significant changes in Hughes' internal
controls or in other factors that could significantly affect internal controls
subsequent to the evaluation.

                                     * * *


                                     - 93 -



                        HUGHES ELECTRONICS CORPORATION


                                CERTIFICATIONS

I, Jack A. Shaw, President and Chief Executive Officer, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Hughes Electronics
   Corporation;

2. Based on my knowledge, this quarterly report does not contain any untrue
   statement of a material fact or omit to state a material fact necessary to
   make the statements made, in light of the circumstances under which such
   statements were made, not misleading with respect to the period covered by
   this quarterly report;

3. Based on my knowledge, the financial statements, and other financial
   information included in this quarterly report, fairly present in all
   material respects the financial condition, results of operations and cash
   flows of the registrant as of, and for, the periods presented in this
   quarterly report;

4. The registrant's other certifying officers and I are responsible for
   establishing and maintaining disclosure controls and procedures (as defined
   in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

   (a) designed such disclosure controls and procedures to ensure that material
       information relating to the registrant, including its consolidated
       subsidiaries, is made known to us by others within those entities,
       particularly during the period in which this quarterly report is being
       prepared;

   (b) evaluated the effectiveness of the registrant's disclosure controls and
       procedures as of a date within 90 days prior to the filing date of this
       quarterly report (the "Evaluation Date"); and

   (c) presented in this quarterly report our conclusions about the
       effectiveness of the disclosure controls and procedures based on our
       evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
   our most recent evaluation, to the registrant's auditors and the audit
   committee of registrant's board of directors (or persons performing the
   equivalent function):

   (a) all significant deficiencies in the design or operation of internal
       controls which could adversely affect the registrant's ability to
       record, process, summarize and report financial data and have identified
       for the registrant's auditors any material weaknesses in internal
       controls; and

   (b) any fraud, whether or not material, that involves management or other
       employees who have a significant role in the registrant's internal
       controls; and

6. The registrant's other certifying officers and I have indicated in this
   quarterly report whether or not there were significant changes in internal
   controls or in other factors that could significantly affect internal
   controls subsequent to the date of our most recent evaluation, including any
   corrective actions with regard to significant deficiencies and material
   weaknesses.

Date: November 14, 2002


                                              By        /s/  JACK A. SHAW
                                                  -----------------------------
                                                          Jack A. Shaw
                                                  President and Chief Executive
                                                             Officer

                                     - 94 -


                        HUGHES ELECTRONICS CORPORATION


I, Michael J. Gaines, Vice President and Chief Financial Officer, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Hughes Electronics
   Corporation;

2. Based on my knowledge, this quarterly report does not contain any untrue
   statement of a material fact or omit to state a material fact necessary to
   make the statements made, in light of the circumstances under which such
   statements were made, not misleading with respect to the period covered by
   this quarterly report;

3. Based on my knowledge, the financial statements, and other financial
   information included in this quarterly report, fairly present in all
   material respects the financial condition, results of operations and cash
   flows of the registrant as of, and for, the periods presented in this
   quarterly report;

4. The registrant's other certifying officers and I are responsible for
   establishing and maintaining disclosure controls and procedures (as defined
   in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

   (a) designed such disclosure controls and procedures to ensure that material
       information relating to the registrant, including its consolidated
       subsidiaries, is made known to us by others within those entities,
       particularly during the period in which this quarterly report is being
       prepared;

   (b) evaluated the effectiveness of the registrant's disclosure controls and
       procedures as of a date within 90 days prior to the filing date of this
       quarterly report (the "Evaluation Date"); and

   (c) presented in this quarterly report our conclusions about the
       effectiveness of the disclosure controls and procedures based on our
       evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
   our most recent evaluation, to the registrant's auditors and the audit
   committee of registrant's board of directors (or persons performing the
   equivalent function):

   (a) all significant deficiencies in the design or operation of internal
       controls which could adversely affect the registrant's ability to
       record, process, summarize and report financial data and have identified
       for the registrant's auditors any material weaknesses in internal
       controls; and

   (b) any fraud, whether or not material, that involves management or other
       employees who have a significant role in the registrant's internal
       controls; and

6. The registrant's other certifying officers and I have indicated in this
   quarterly report whether or not there were significant changes in internal
   controls or in other factors that could significantly affect internal
   controls subsequent to the date of our most recent evaluation, including any
   corrective actions with regard to significant deficiencies and material
   weaknesses.

Date: November 14, 2002


                                              By     /s/  MICHAEL J. GAINES
                                                  -----------------------------
                                                        Michael J. Gaines
                                                    Vice President and Chief
                                                        Financial Officer

                                     - 95 -