ICO Global Communications (Holdings) Limited
(A Development Stage Enterprise)

Condensed Consolidated Balance Sheets
(in thousands, except share data, unaudited)

	September 30,				December 31,
	2006				2005
ASSETS
Current assets:
Cash and cash equivalents		$	174,414			$	175,510
Restricted cash		825				1,650
Available-for-sale investments		107,770				296,163
Restricted investments		48,261				48,707
Prepaid expenses and other current assets		1,324				2,002
Total current assets		332,594				524,032
Property in service―net of accumulated depreciation of $143 and $32		396				323
Satellite system under construction		287,507				117,068
Restricted investments		—				46,226
Debt issuance costs―net of accumulated amortization of $7,373 and $2,432		22,185				27,126
Other assets		14,000				—
Total		$	656,682			$	714,775
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIENCY IN ASSETS)
Current liabilities:
Accounts payable		$	455			$	1,084
Accrued payroll		763				1,055
Accrued satellite system construction payable		12,374				27,595
Accrued expenses		18,494				17,808
Accrued interest		16,033				25,950
Income tax payable		1,313				1,240
Current portion of capital lease obligations		12,754				9,623
Total current liabilities		62,186				84,355
Capital lease obligations, less current portion		4,595				7,568
Convertible long-term debt		650,000				650,000
Total liabilities		716,781				741,923
Commitments and contingencies (Note 7)
Stockholders’ equity (deficiency in assets):
Preferred stock, $.01 par value, 75,000,000 shares authorized, no shares issued or outstanding		—				—
Class A common stock, $.01 par value, 900,000,000 shares authorized, 201,284,352 and 200,203,884 shares issued and outstanding		2,013				2,002
Class B convertible common stock, $.01 par value, 150,000,000 shares authorized, 85,843,382, and 86,849,882 shares issued and outstanding		858				868
Additional paid-in capital		2,713,431				2,699,856
Treasury stock, 57,968,892 shares of Class A common stock and 31,003,382 shares of Class B convertible common stock		(877,489		)		(877,489		)
Deferred stock-based compensation		—				(2,063		)
Accumulated other comprehensive income		12,702				9,127
Deficit accumulated during the development stage		(1,911,614		)		(1,859,449		)
Total stockholders’ equity (deficiency in assets)		(60,099		)		(27,148		)
Total		$	656,682			$	714,775

The accompanying notes are an integral part of these condensed consolidated financial statements.

ICO Global Communications (Holdings) Limited

(A Development Stage Enterprise)

Condensed Consolidated Statements of Operations
(in thousands, except share and per share data, unaudited)

													February 9, 2000
													(inception) to
													September 30,
	Three months ended						Nine months ended						2006
	September 30,						September 30,						(development
	2006			2005			2006			2005			stage period)
Operating expenses:
General and administrative	$	8,811		$	7,708		$	27,296		$	19,484			$	566,804
Research and development	2,831			105			3,702			570				66,429
Contract settlements	—			—			—			(74,955		)		(74,955		)
Impairment of property under construction	—			—			—			—				1,438,304
(Gain) loss on disposal of assets	(8		)	—			(8		)	(2,030		)		11,100
Operating income (loss)	(11,634		)	(7,813		)	(30,990		)	56,931				(2,007,682		)
Interest income	4,735			2,980			15,366			3,568				117,440
Interest expense	(9,788		)	(7,396		)	(32,780		)	(10,645		)		(139,367		)
Other expense	(515		)	(96		)	(3,745		)	(438		)		(873		)
Income (loss) before income taxes	(17,202		)	(12,325		)	(52,149		)	49,416				(2,030,482		)
Income tax benefit (expense)	20			283			(16		)	(1,138		)		120,812
Net income (loss) before cumulative effect of a change in accounting principle	(17,182		)	(12,042		)	(52,165		)	48,278				(1,909,670		)
Cumulative effect of a change in accounting principle	—			—			—			—				(1,944		)
Net income (loss)	$	(17,182	)	$	(12,042	)	$	(52,165	)	$	48,278			$	(1,911,614	)
Basic income (loss) per share:
Income (loss) before cumulative effect of change in accounting principle	$	(0.09	)	$	(0.06	)	$	(0.26	)	$	0.25			$	(9.93	)
Cumulative effect of a change in accounting principle	—			—			—			—				(0.01		)
Basic income (loss) per share	$	(0.09	)	$	(0.06	)	$	(0.26	)	$	0.25			$	(9.94	)
Diluted income (loss) per share:
Income (loss) before cumulative effect of change in accounting principle	$	(0.09	)	$	(0.06	)	$	(0.26	)	$	0.24			$	(9.93	)
Cumulative effect of a change in accounting principle	—			—			—			—				(0.01		)
Diluted income (loss) per share	$	(0.09	)	$	(0.06	)	$	(0.26	)	$	0.24			$	(9.94	)
Weighted average shares outstanding used to compute basic income (loss) per share	197,528,617			194,653,602			197,499,719			194,653,602				192,352,275
Weighted average shares outstanding used to compute diluted income (loss) per share	197,528,617			194,653,602			197,499,719			199,778,871				192,352,275

The accompanying notes are an integral part of these condensed consolidated financial statements.

ICO Global Communications (Holdings) Limited

(A Development Stage Enterprise)

Condensed Consolidated Statements of Cash Flows
(in thousands, unaudited)

							February 9, 2000
							(inception) to
							September 30,
	Nine months ended						2006
	September 30,						(development
	2006			2005			stage period)
Operating activities:
Net income (loss)	$	(52,165	)	$	48,278			$	(1,911,614	)
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Stock-based compensation	5,273			—				24,908
Depreciation	111			—				3,422
Amortization of debt issuance costs	4,941			892				7,373
Unrealized foreign exchange (gain) loss	(554		)	444				(4,941		)
(Gain) loss on disposal of assets	(8		)	(2,030		)		11,100
Impairment of property under construction	—			—				1,438,304
Gain on contract settlements	—			(74,955		)		(74,955		)
Gain on Nextel share-pledge derivative	—			—				(9,168		)
Deferred tax credit	—			—				(121,928		)
Other than temporary loss on available-for-sale securities	—			—				689
Amortization of capitalized SAN operator incentive	—			—				2,593
Cost of issuance of shares to distribution partners	—			—				37,440
Other	—			—				30,573
Other changes in certain assets and liabilities:
Prepaid expenses and other current assets	732			571				48,945
Accrued interest income	1,401			(1,137		)		(2,918		)
Accounts payable	(643		)	201				(501		)
Accrued interest payable	(21,077		)	9,923				56,554
Accrued payroll and other accrued expenses	726			2,730				58,615
Net cash used in operating activities	(61,263		)	(15,083		)		(405,509		)
Investing activities:
Proceeds from launch insurance	—			—				225,000
Debtor in possession advance in relation to Old ICO	—			—				(275,000		)
Acquisition of net assets of Old ICO	—			—				(117,590		)
Cash received from Old ICO at acquisition	—			—				107,436
Restricted cash	825			(1,650		)		(5,899		)
Purchases of satellite system under construction	(174,753		)	(43,445		)		(262,998		)
Purchases of property under construction	—			—				(497,890		)
Purchases of property in service	(171		)	(169		)		(2,001		)
Investment in unconsolidated subsidiaries	—			—				(2,373		)
Purchases of other assets	(14,000		)	—				(14,000		)
Purchases of available-for-sale investments	(372,462		)	(314,767		)		(3,567,083		)
Maturities and sales of available-for-sale investments	558,795			14,727				3,460,595
Purchases of restricted investments	(650		)	(93,583		)		(94,233		)
Maturities of restricted investments	48,035			—				48,035
Proceeds from contract amendments	—			—				44,434
Proceeds from sale of assets	8			30				12,106
Net cash provided by (used in) investing activities	45,627			(438,857		)		(941,461		)
Financing activities:
Net proceeds from issuance of common stock	43			—				597,918
Proceeds from issuance of convertible notes	—			650,000				650,000
Debt issuance costs	—			(27,853		)		(29,558		)
Proceeds from sales of subsidiary stock and stock options	9,920			—				9,920
Advances from affiliates	—			—				324,395
Repayment of advances from affiliates	—			—				(324,395		)
Repayment of note payable to Eagle River	—			—				(37,500		)
Repayment of operator financing	—			—				(5,727		)
Proceeds from pledge of Nextel shares	—			—				351,600
Proceeds from loan from Teledesic LLC	—			—				20,000
Acquisition of ICO shares from minority interest stockholder	—			—				(30,868		)
Net cash provided by financing activities	9,963			622,147				1,525,785
Effect of foreign exchange rate changes on cash and cash equivalents	4,577			(534		)		(4,401		)
Net increase (decrease) in cash and cash equivalents	(1,096		)	167,673				174,414
Cash and cash equivalents—beginning of period	175,510			52,551				—
Cash and cash equivalents—end of period	$	174,414		$	220,224			$	174,414

ICO Global Communications (Holdings) Limited
(A Development Stage Enterprise)

Condensed Consolidated Statements of Cash Flows (Continued)
(in thousands, unaudited)

						February 9, 2000
						(inception) to
						September 30,
	Nine months ended					2006
	September 30,					(development
	2006			2005		stage period)
Supplemental disclosure:
Income taxes paid	$	—		$	43		$	7,288
Interest paid	48,750			—			101,652
Capitalized interest	10,907			151			12,135
Supplemental disclosure of non-cash activities:
Issuance of Class A common shares in respect of investment in Ellipso, Inc.	—			—			6,863
Issuance of Class B common shares in respect of investment in Ellipso, Inc.	—			—			74
Issuance of Class A common shares in respect of investment in Constellation Communications Holdings, Inc.	—			—			904
Increase (decrease) in accrued satellite system construction payable	(15,221		)	—			12,374
Equipment acquired in capital lease agreements	—			—			42,096
Issuance of warrants for the repayment of debt	—			—			4,950
Issuance of shares for advisory services	402			—			402
The following securities of ICO arose from the acquisition of Old ICO’s net assets:
93,700,041 Class A common shares and options to acquire Class A common shares issued	—			—			679,873
31,003,382 Class B common shares issued	—			—			275,000
1,600,000 Class A common shares issued to distribution partners	—			—			16,720
200,000 Class A common shares committed to distribution partners	—			—			2,090
50,000,000 warrants issued to acquire Class A common shares	—			—			180,000

The accompanying notes are an intergral part of these condensed consolidated financial statements.

ICO Global Communications (Holdings) Limited
(A Development Stage Enterprise)

Notes to Condensed Consolidated Financial Statements
(unaudited)

1. Organization and Business

ICO Global Communications (Holdings) Limited (“ICO”), along with its subsidiaries (collectively referred to as the “Company”), is a next-generation mobile satellite service operator authorized to operate a medium earth orbit (“MEO”) satellite system globally outside the United States (with the exception of two Middle Eastern countries) pursuant to regulations promulgated by the United Kingdom and, through its majority owned subsidiary, ICO North America, Inc. (“ICO North America”), authorized by the Federal Communications Commission (“FCC”) to offer ubiquitous mobile satellite services (“MSS”) throughout the United States using a geostationary earth orbit (“GEO”) satellite.

ICO was incorporated in the State of Delaware in 2000 to purchase the assets and assume certain liabilities of ICO Global Communications (Holdings) Limited (“Old ICO”), a Bermuda corporation, on its emergence from Chapter 11 bankruptcy. Following the purchase of assets and assumption of certain liabilities of Old ICO, the Company established a new management team who oversaw the construction of the MEO satellites and ground systems and developed the technical plan for the MEO system. Following one launch failure in March 2000, as well as disagreements with the manufacturer and launch manager of its MEO satellites, which disagreements are the subject of litigation commenced in 2004, the Company significantly curtailed construction activity on its MEO system.

Through its subsidiary ICO North America, the Company is developing an advanced hybrid mobile satellite service/ancillary terrestrial component system (“the MSS/ATC System”), using a GEO satellite, designed to provide voice, data and Internet service throughout the United States to handsets similar to existing cellular phones.

2. Development Stage Enterprise

The Company is a development stage enterprise as defined in Statement of Financial Accounting Standards (“SFAS”) No. 7, Accounting and Reporting by Development Stage Enterprises, and will continue to be so until it commences commercial operations.

As the Company is not currently generating revenue from operations, there is no assurance that the Company will be able to obtain the funding necessary to complete the construction of the MSS/ATC System, fund its future working capital requirements, or achieve positive cash flow from operations. In addition, the Company operates in a heavily regulated industry, and its rights to offer its planned services are tied to meeting significant milestones or otherwise satisfying its regulators. In November 2006, the Company requested an extension from the FCC of the remaining milestone dates in its authorization for construction and launch of its satellite. If the Company fails to meet a milestone and it is unable to obtain a waiver or extension, the Company could lose its MSS authorization, and a loss of its MSS authorization would be an event of default under the indenture governing the Company’s $650 million aggregate principal amount of convertible notes due in August 2009 (the “Notes”) (see Note 6). In the event that the Company is not able to realize its assets in the ordinary course of business, and is forced to realize the assets by divestment, there is no assurance that the carrying value of the assets could be recovered.

3. Summary of Significant Accounting Policies

Interim Financial Statements—The financial information as of September 30, 2006 and for the three and nine months ended September 30, 2006 and 2005 that is included in the accompanying condensed consolidated financial statements is unaudited and includes all adjustments, consisting of normal recurring adjustments and accruals, considered necessary for a fair presentation. Certain information and footnote disclosures have been condensed or omitted. The financial information as of December 31, 2005, is derived from the Company’s audited consolidated financial statements and notes for the year ended December 31, 2005, included in Item 13 in the Company’s Form 10/A for the year ended December 31, 2005. These financial statements should be read in conjunction with the financial statements and notes for the year ended December 31, 2005 included in the Company’s Form 10/A filed with the Securities and Exchange Commission. Operating results for the interim period presented are not necessarily indicative of the results that may be expected for the year ending December 31, 2006 or any other interim period.

Use of Estimates—The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates are used when accounting for depreciation, taxes, contingencies, asset useful lives and valuation of stock compensation awards, among others. Actual results could differ from those estimates. Estimates are evaluated on an ongoing basis.

Cash and Cash Equivalents—Cash and cash equivalents is defined as short-term highly liquid investments with original maturities from the date of purchase of 90 days or less. Cash and cash equivalents is comprised of the following (in thousands):

	September 30,			December 31,
	2006			2005
Cash		$	20,517		$	20,821
Money market funds		11,738			7,877
Commercial paper		142,159			146,812
		$	174,414		$	175,510

Restricted Cash—As of September 30, 2006 and December 31, 2005, the Company has restricted cash of $825,000 and $1.7 million, respectively, related to a bond which is held pursuant to conditions of the Company’s FCC authorization to operate in the MSS spectrum.

Restricted Investments—The Company’s restricted investments consist of U.S. Treasury securities held as collateral for future interest payments related to the Company’s Notes. The maturity dates of these investments correspond with interest payment dates as specified in the Notes. These investments are classified as held-to-maturity and are reported at amortized cost. As of September 30, 2006, restricted investments with maturity dates in February and August 2007 are classified as current. As of December 31, 2005, restricted investments with maturity dates during 2006 are classified as current and restricted investments with maturity dates in 2007 are classified as non-current. Gross unrealized losses were $263,000 and $304,000 as of September 30, 2006 and December 31, 2005, respectively.

Satellite System Under Construction—Satellite system under construction represents payments made and accrued for third-party construction and engineering costs incurred in the design, manufacture, test and launch of the MSS/ATC System. Satellite system under construction will be classified as property in service when placed into service and will be depreciated using the straight-line method based on an anticipated useful life of ten to fifteen years. Only the costs of constructing successfully deployed satellites will be transferred to property in service. Losses resulting from any unsuccessful launches or satellite

failures will be recognized as those events occur, and insurance proceeds, if any, related to such losses will be recorded when their realization becomes determinable.

Capitalized Interest—The Company capitalizes interest costs associated with the construction of the MSS/ATC System. Interest capitalized to satellite system under construction for the three and nine months ended September 30, 2006 was $4.9 million and $10.9 million, respectively and $151,000 for both the three and nine months ended September 30, 2005.

Debt Issuance Costs—Costs incurred in connection with the issuance of the Company’s Notes have been capitalized and are included in debt issuance costs on the condensed consolidated balance sheets. These costs are amortized using the effective interest method from issuance in August 2005 through maturity in August 2009. Amortization of debt issuance costs is included in interest expense on the condensed consolidated statements of operations and totaled $1.7 million and $5.0 million for the three and nine months ended September 30, 2006, respectively, and $892,000 for both the three and nine months ended September 30, 2005.

Other Assets—Other assets represents payments made to acquire first-priority rights to use a desired orbital slot. The Company currently intends to utilize such slot when it deploys the satellite to be used in the MSS/ATC System. The Company expects to amortize such costs over the estimated useful life of its satellite system under construction, currently anticipated to be ten to fifteen years.

Stock-based Compensation—On January 1, 2006, the Company adopted SFAS No. 123 (revised 2004), Share-Based Payment (“SFAS 123(R)”), which requires the measurement and recognition of all share-based payment awards made to employees and directors including stock options and restricted stock grants based on estimated fair values. SFAS 123(R) supersedes the Company’s previous accounting under Accounting Principles Board (“APB”) Opinion No. 25, Accounting for Stock Issued to Employees (“APB 25”), for periods beginning in fiscal year 2006. In March 2005, the Securities and Exchange Commission issued Staff Accounting Bulletin No. 107 (“SAB 107”) relating to SFAS 123(R). The Company has applied the provisions of SAB 107 in its adoption of SFAS 123(R). The Company adopted SFAS 123(R) using the modified prospective transition method, which requires the application of the accounting standard as of January 1, 2006, the first day of the Company’s 2006 fiscal year. The Company’s condensed consolidated financial statements for the three and nine months ended September 30, 2006 reflect the impact of SFAS 123(R). In accordance with the modified prospective transition method, the Company’s condensed consolidated financial statements for prior periods have not been restated to include the impact of SFAS 123(R).

The Company records stock-based compensation on stock options and restricted stock awards issued to employees and directors. Stock-based compensation expense recorded on outstanding options and restricted stock recognized under SFAS 123(R) for the three and nine months ended September 30, 2006 was $1.8 million and $5.3 million, respectively, net of income taxes of $0, and is included in general and administrative expenses on the condensed consolidated statements of operations. There were no unvested stock options or restricted stock outstanding for the three and nine months ended September 30, 2005.

SFAS 123(R) requires companies to estimate the fair value of share-based payment awards on the date of grant using an option-pricing model. The value of the portion of the award that is ultimately expected to vest is recognized as expense over the requisite service period in the Company’s statements of operations. Prior to the adoption of SFAS 123(R), the Company accounted for stock-based awards to employees and directors using the intrinsic value method in accordance with APB 25 as allowed under SFAS No. 123, Accounting for Stock-Based Compensation (“SFAS 123”). Under the intrinsic value method, no stock-based compensation expense for stock option grants is recognized as the exercise price of the Company’s stock options granted to employees and directors was equal to or greater than the fair market value of the underlying stock at the date of grant.

Stock-based compensation expense recognized in the Company’s condensed consolidated statements of operations for the three and nine months ended September 30, 2006 includes compensation expense for share-based payment awards granted prior to, but not yet vested as of, December 31, 2005, based on the grant date fair value estimated in accordance with the pro forma provisions of SFAS 123 and compensation expense for the share-based payment awards granted subsequent to December 31, 2005, based on the grant date fair value estimated in accordance with the provisions of SFAS 123(R). Stock-based compensation expense recognized in the Company’s condensed consolidated statements of operations for the three and nine months ended September 30, 2006 is based on awards ultimately expected to vest. SFAS 123(R) requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates.

The Company used the Black-Scholes option-pricing model (“Black-Scholes”) as its method of valuation under SFAS 123(R) in 2006 and a single option award approach. This fair value is then amortized on a straight-line basis over the requisite service periods of the awards, which is generally the vesting period. Black-Scholes was also previously used for the Company’s pro forma information required under SFAS 123 for periods prior to 2006. The fair value of share-based payment awards on the date of grant as determined by the Black-Scholes model is affected by the Company’s stock price as well as other assumptions. These assumptions include, but are not limited to, the expected stock price volatility over the term of the awards and actual and projected employee stock option exercise behaviors.

The weighted-average estimated value of employee stock options granted during the nine months ended September 30, 2006 was estimated using the Black-Scholes model with the following assumptions:

	Nine months ended September 30, 2006
Expected volatility		37	%
Risk-free interest rate		5	%
Expected dividends		0	%
Expected forfeiture rate		0	%
Expected term in years		10

The expected volatility assumption was based upon the Company’s historical stock price volatility during the limited amount of time substantial information about the Company has been available to the general public, as well as a review of the expected volatility of other entities similar to the Company, which the Company believes is a reasonable indicator of expected volatility. The risk-free interest rate assumption is based upon U.S. Treasury bond interest rates appropriate for the term of the Company’s employee stock options. The dividend yield assumption is based on the Company’s history and expectation of dividend payments. Forfeiture rate is based on the Company’s historical rate of forfeitures due to voluntary terminations and the fact that the Company has a limited number of employees, many of whom are critical to the Company, and expectations for forfeitures in the future. The estimated expected term is based on employee exercise behavior.

The Company’s stock option activity for the nine months ended September 30, 2006 is summarized as follows:


					Weighted average		Aggregate
	Number of	Weighted average			remaining life		intrinsic
	options	exercise price			in years		value
							(in thousands)
Balance-December 31, 2005	6,739,573		$	4.80		—		—
Granted	250,000		4.75			—		—
Balance-March 31, 2006	6,989,573		$	4.80		9.14		—
Granted	1,090,000		5.51			—		—
Balance-June 30, 2006	8,079,573		$	4.90		9.03		—
Granted	—		—			—		—
Balance-September 30, 2006	8,079,573		$	4.90		8.78		$	10,981
Exercisable at September 30, 2006	874,573		$	8.52		5.12		$	944

The aggregate intrinsic value in the table above represents total pretax intrinsic value (i.e., the difference between the Company’s closing stock price on the last trading day of its third quarter of fiscal 2006 and the exercise price, times the number of shares) that would have been received by the option holders had all option holders exercised their options on September 30, 2006.

The weighted average fair value per share for options to purchase common stock granted to employees of the Company during the nine months ended September 30, 2006 was $2.80, and the fair value of these options is $3.8 million. The options to purchase common stock vest over four years.

At September 30, 2006, the balance of stock-based compensation cost to be expensed in future periods related to unvested share-based awards, as adjusted for expected forfeitures, is as follows (in millions):

Remainder of 2006	$	1.3
2007	4.1
2008	4.0
2009	3.6
2010	0.3
	$	13.3

The period over which the unearned stock-based compensation is expected to be recognized is approximately 3.8 years.

Research and Development—Research and development costs, consisting of third-party engineering, consulting and development costs associated with technology being considered for use in the MSS/ATC System, are expensed as incurred. The Company reviews each of its research and development projects to determine if technological feasibility has been achieved, at which point, future development costs associated with that project are capitalized.

Accumulated Other Comprehensive Income—The Company’s accumulated other comprehensive income consists of unrealized gains and losses on available-for-sale investments, net of tax, and cumulative translation adjustments. Accumulated other comprehensive income as of September 30, 2006 consisted of cumulative translation adjustments of $12.8 million, less unrealized losses on available-for-sale investments of $21,000. Accumulated other comprehensive income as of December 31, 2005 consisted of cumulative translation adjustments of $9.2 million, less unrealized losses on available-for-sale investments of $75,000.

Earnings Per Share—Basic earnings per share is calculated based on the weighted average number of shares that were outstanding during the period. Diluted earnings per share is calculated by dividing income or loss allocable to common shareholders by the weighted average common shares outstanding plus dilutive potential common stock. Potential common stock includes unvested restricted stock, stock options and warrants, the dilutive effect of which is calculated using the treasury stock method. Prior to satisfaction of all conditions of vesting, unvested restricted stock is considered contingently issuable consistent with SFAS No. 128, Earnings per Share, and is excluded from weighted average common shares outstanding.

The following table sets forth the computation of basic and diluted earnings per share (in thousands, except share and per share data):

												February 9, 2000
												(inception) to
												September 30,
												2006
	Three months ended September 30,						Nine months ended September 30,					(development
	2006			2005			2006			2005		stage period)
Net income (loss)	$	(17,182	)	$	(12,042	)	$	(52,165	)	$	48,278		$	(1,911,614	)
Weighted average common shares outstanding	198,128,617			194,653,602			198,099,719			194,653,602			192,431,203
Less: unvested restricted stock	(600,000		)	—			(600,000		)	—			(78,928		)
Shares used for computation of basic earnings per share	197,528,617			194,653,602			197,499,719			194,653,602			192,352,275
Add: dilutive unvested restricted stock, stock options and warrants	—			—			—			5,125,269			—
Shares used for computation of diluted earnings per share(1)	197,528,617			194,653,602			197,499,719			199,778,871			192,352,275
Basic earnings (loss) per share	$	(0.09	)	$	(0.06	)	$	(0.26	)	$	0.25		$	(9.94	)
Diluted earnings (loss) per share	$	(0.09	)	$	(0.06	)	$	(0.26	)	$	0.24		$	(9.94	)

(1) The effect of certain stock options and warrants was anti-dilutive, and they were not included in the calculation of diluted earnings per share. Anti-dilutive options and warrants totaled 11,251,683 and 54,655,965 as of September 30, 2006 and 2005, respectively.

New Accounting Pronouncements—In February 2006, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments (“SFAS 155”). This statement amends SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities and SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities to simplify and make more consistent the accounting for certain financial instruments. This statement permits fair value remeasurement for any hybrid financial instrument with an embedded derivative that otherwise would require bifurcation, provided that the whole instrument is accounted for on a fair value basis and establishes a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative

requiring bifurcation. This statement also allows a qualifying special purpose entity to hold a derivative financial instrument that pertains to a beneficial interest. SFAS 155 is effective for all financial instruments acquired or issued after December 31, 2006. Earlier adoption is permitted as of the beginning of an entity’s fiscal year, provided the entity has not yet issued financial statements for any interim period for that fiscal year. The Company does not expect the adoption of this statement to have an impact on its financial position, results of operations or cash flows.

In July 2006, the FASB issued Interpretation No. 48 (“FIN 48”), Accounting for Uncertainty in Income Taxes, which clarifies the accounting for uncertainty in income taxes recognized in the financial statements in accordance with SFAS No. 109, Accounting for Income Taxes. FIN 48 provides guidance on the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting for interim periods, disclosures and transition. FIN 48 is effective for fiscal years beginning after December 15, 2006 and is required to be adopted by the Company in the first quarter of fiscal year 2007. The Company is currently evaluating the impact that adoption of FIN 48 will have on its financial position and results of operations.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements (“SFAS 157”). This statement clarifies the definition of fair value, establishes a framework for measuring fair value, and expands the disclosures on fair value measurements. SFAS 157 is effective for fiscal years beginning after November 15, 2007. The Company has not determined the impact, if any, the adoption of this statement will have on its consolidated financial statements.

In September 2006, the Securities and Exchange Commission staff released Staff Accounting Bulletin No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements (“SAB 108”). SAB 108 provides guidance on quantifying and evaluating the materiality of unrecorded misstatements and is effective for annual financial statements ending after November 15, 2006. The Company has not determined the impact, if any, the adoption of this statement will have on its consolidated financial statements.

4. Available-For-Sale Investments

Available-for-sale investments are carried at fair value and generally mature or reset interest rates within six months from the purchase date. The Company includes any unrealized gains and losses on investments, net of tax, in stockholders’ equity (deficiency in assets) as a component of accumulated other comprehensive income (loss).

Individual securities with a fair value below the cost basis at September 30, 2006 were evaluated to determine if they were other-than-temporarily impaired. These securities were determined to be only temporarily impaired because the decline in value was related to changes in market interest rates and the Company has the ability and intent to hold these securities until they recover. No securities have been in a continuous loss position for 12 months or longer.

The amortized cost (including accrued interest), gross unrealized gains and losses and fair value of available-for-sale investments as of September 30, 2006 by major security type are as follows (in thousands):

			Gross			Gross
	Amortized		unrealized			unrealized				Fair
	cost		gains			losses				value
Commercial paper	$	96,602		$	—		$	(14	)	$	96,588
U.S government and agency securities	11,189			—			(7		)	11,182
	$	107,791		$	—		$	(21	)	$	107,770

5. Satellite Access Node (“SAN”) Agreements and Contract Settlements

As part of the ground infrastructure for its MEO satellite network, the Company established SANs in eleven countries throughout the world. One SAN is owned and operated by the Company. Prior to 2000, the Company entered into noncancellable agreements with ten vendors (“SAN Operators”) that own and operate the Company’s SAN sites in various locations around the world. All of the agreements provide for varying levels of support required to operate the SAN sites (“SAN Operating Agreements”). Additionally, certain of the agreements require the repayment of certain up-front infrastructure costs incurred on the Company’s behalf (“SAN Infrastructure Agreements”). Both the SAN Operating Agreements and the SAN Infrastructure Agreements initially expire in various years through 2010 and are payable in U.S. and non-U.S. currencies. The SAN Infrastructure Agreements represent capital leases payable with initial interest rates ranging from 8.5% to 20.0%.

In 2002, due to a delay in the deployment of the MEO network, the Company attempted to enter into negotiations with the SAN Operators to defer certain of the payment obligations and reduce the service levels and associated expense of the SAN operational support. These negotiations were unsuccessful and did not result in any significant modifications to the agreements with the SAN Operators.

The Company continued to explore its strategic alternatives and, in 2003, determined that it only needed some, not all, of the SAN sites to economically deploy the MEO network. Additionally, the Company’s Board of Directors decided that the Company would no longer provide funding to its subsidiaries to pay the non-U.S. SAN Operators unless the Company received additional funding or the contracts with such operators were restructured to obtain a substantial cost savings. In December 2004, the Company’s Board of Directors determined to significantly curtail further construction on its MEO satellite network, which further increased the likelihood that the SAN sites would not be utilized in a timely fashion in the contemplated MEO network. As a result of the Company’s decisions, eight of the ten SAN Operators terminated their agreements with the Company from 2004 to 2006 and discontinued providing the requisite level of services. The Company accrues operating expenses until the related agreement is terminated and the SAN Operator has ceased providing services. Certain of the terminated agreements were settled in exchange for a nominal level of consideration, including cash and the transfer of assets. Certain of the terminated agreements have not been settled and remain outstanding and potentially subject to litigation (see Note 7).

Subsequent to the date of termination, the Company has continued to accrue estimated late payment fees, if applicable, and the interest expense on the capital leases in effect pursuant to the SAN Infrastructure Agreements. Upon reaching settlement with the SAN Operator where the SAN Operator’s claims are legally released, the Company has written off the liability, resulting in the recognition of a gain on contract settlement. The following represents a summary of transactional activity with the various SAN Operators (in thousands):

	Three Months Ended September 30,						Nine Months Ended September 30,
	2006			2005			2006			2005
Total SAN liability, beginning of period	$	42,311		$	37,897		$	40,097		$	111,372
Expense recognized under SAN Operating Agreements	439			936			1,511			2,978
Interest expense related to SAN Infrastructure Agreements	732			657			2,108			3,906
Payments made to SAN Operators	(230		)	(161		)	(494		)	(3,731		)
Gain recognized on SAN contract settlement	—			—			—			(74,955		)
Effect of changes in foreign currency exchange rates	241			(24		)	271			(265		)
Total SAN liability, end of period	$	43,493		$	39,305		$	43,493		$	39,305

The total SAN liability is comprised of the following amounts which are included in the following line items of the condensed consolidated balance sheets (in thousands):

	September 30,			December 31,
	2006			2005
Accrued expenses		$	16,123		$	15,107
Accrued interest		10,021			7,799
Current portion of capital lease obligations		12,754			9,623
Capital lease obligations, less current portion		4,595			7,568
		$	43,493		$	40,097

6. Convertible Long Term Debt

In August 2005, ICO North America completed the sale of $650 million aggregate principal amount of convertible notes due in August 2009. The Notes were sold to Qualified Institutional Buyers pursuant to the exemption from the registration requirements of the Securities Act of 1933, as amended, provided by Rule 144A thereunder. The net proceeds from the sale of the Notes are currently being used to develop the MSS/ATC System.

The Notes bear interest at a rate of 7.5% per year, payable semi-annually in arrears in cash on February 15 and August 15 of each year, from February 15, 2006 until August 15, 2009, the maturity date. Subject to certain exceptions, for the period from August 16, 2007 through August 15, 2009, ICO North America has the option of paying accrued interest due with additional notes in lieu of cash at an increased interest rate of 8.5% per annum. ICO North America’s MSS/ATC system must also be certified as operational by August 15, 2008 or the coupon increases by 150 basis points for every 30 days, until certification is achieved, up to a maximum of 13.5% per annum.

The aggregate fair value of the Notes is approximately $793 million as of September 30, 2006 and approximately $903.5 million as of December 31, 2005.

7. Commitments and Contingencies

Purchase Commitments—The Company, through its majority owned subsidiary ICO North America, has an agreement with Space Systems/Loral, Inc. (“Loral”) to design, develop, manufacture, test and deliver one GEO communications satellite and to develop, test and implement certain ground based systems related to the operation of the satellite. The satellite is expected to be delivered to permit a launch by November 30, 2007. The Company also retains an option to purchase one spare GEO communications satellite through December 31, 2008.

On March 10, 2006, the Company entered into an agreement with Lockheed Martin Commercial Launch Services, Inc. (“LMCLS”) for the provision of launch services for its GEO satellite. The launch period established for launch of the satellite commences on August 23, 2007. The Company has purchased launch risk protection insurance from LMCLS, providing for a payment to the Company in the event of a satellite failure after launch due to the launch vehicle. The Company also retains an option to require LMCLS to provide a replacement launch in the event that the Company determines that the initial launch resulted in a satellite failure within the first six months after launch.

The launch services contract may be terminated for any reason by the Company for its convenience. In the case of termination, the Company’s liabilities are stipulated in an agreed-upon termination liability schedule. The same stipulated termination liability schedule would be applicable if LMCLS terminates the contract due to the Company’s default, including default due to the Company’s delay beyond an agreed upon maximum postponement period for the launch service. At no time does Company obtain title to or ownership in the launch vehicle. The launch vehicle remains the property of LMCLS. With certain exceptions, LMCLS is responsible for securing all licenses, approvals and consents as may be required for performance of the launch services contract.

Upon a specified default by LMCLS, including LMCLS’s delay beyond an agreed maximum postponement period for the launch service, the Company may, subject to certain exceptions, terminate the contract. Under the termination for default, LMCLS shall refund to the Company all payments made by the Company. In addition, LMCLS shall be required to pay any liquidated damages for delays that have accrued up to the date of notice of termination for default. In the event of default by LMCLS, there can be no assurance that the Company will be able to find a substitute launch services provider in a timely manner or on economically acceptable terms.

On May 10, 2006, the Company entered into an agreement with Hughes Network Systems, LLC (“HNS”) to provide gateway services including the design, manufacture, delivery, and test of the radio frequency subsystem, the gateway system controller, the gateway control network and the gateway system inter-connections. The gateway will be located at the HNS facility in North Las Vegas, Nevada and is scheduled to be delivered in June 2007. The Company retains an option to purchase a diverse site radio frequency terminal along with an associated diverse site facility.

This agreement may be terminated for any reason by the Company for its convenience. In the case of termination, the Company’s liabilities are stipulated in an agreed-upon termination liability schedule that approximates the total amounts paid or payable by the Company at the time of termination. The same stipulated termination liability schedule would be applicable if HNS terminates the contract due to the Company’s default.

Upon a specified default by HNS, including HNS’s delay beyond the agreed delivery dates for completion of the gateway, the Company may, subject to certain exceptions, terminate the contract. Under the termination for default, HNS is required to refund to the Company all payments made by the Company. In addition, HNS is required to pay any liquidated damages for delays that have accrued up to the date of notice of termination for default.

HNS is responsible for securing all licenses, approvals and consents as may be required for performance of the gateway contract. In general, title to and risk of loss of the gateway passes from HNS to the Company when such systems have been proven acceptable.

In the event of default by HNS, there can be no assurance that the Company will be able to find a substitute gateway provider in a timely manner or on economically acceptable terms.

As of September 30, 2006, the Company had remaining payments of approximately $129.8 million that are payable based on the achievement of certain construction, delivery and deployment milestones related to the development of the MSS/ATC System, which are expected to occur in 2006 and 2007. These remaining payments relate to the agreements above as well as other secondary agreements related to the development of the MSS/ATC system. Additional payments of $23.2 million related to in-orbit satellite performance incentives, including interest, related to the Company’s GEO satellite are payable over 15 years from 2007 through 2022. In addition to these remaining payments, the Company has purchase commitments of approximately $3.5 million related to its MEO satellite system.

Lease and Operating Commitments—The Company has entered into agreements with ten SAN operators that own and operate substantially all of the Company’s SAN sites. Such agreements require the repayment of certain up-front capital asset costs incurred by each SAN operator in establishing the initial infrastructure for the SAN, as well as payments for ongoing operations and related expenses incurred at each SAN site. The Company continues to have lease and operating commitments under some of these agreements (see Note 5).

The Company leases office space and office equipment under noncancellable rental agreements accounted for as operating leases. The total rental expense under operating leases was approximately $149,000 and $372,000 for the three and nine months ended September 30, 2006, respectively, and $87,000 and $247,000 for the three and nine months ended September 30, 2005, respectively, and is included in general and administrative expense in the accompanying condensed consolidated statements of operations.

Internal Revenue Service Audit—For U.S. federal income tax purposes, the Company realized a gain of more than $300 million on the disposition of certain securities in 2003. This gain was offset by losses incurred in connection with the Company’s MEO network. The Company is currently being audited for tax year 2003 by the Internal Revenue Service. While the Company believes it properly treated and reported all items of gain and loss, it is possible that the Company could have a tax liability ranging from approximately $50 million to $103 million, not including any interest or penalties that might be imposed. Since the tax liability is not probable at this time, no amount has been recorded in the Company’s condensed consolidated financial statements.

Boeing Litigation—In response to the Company’s demand for arbitration, in August 2004, Boeing Satellite Systems International, Inc. (“BSSI”) filed an action in the Superior Court of the State of California, in and for the County of Los Angeles, seeking a judicial declaration that the Company had terminated its contractual agreements with BSSI, and thereby extinguished all of the Company’s rights and claims against BSSI arising out of or relating to the development, construction and launch of the Company’s MEO satellite system. In response, the Company filed a cross-complaint seeking damages from BSSI for breach of the parties’ agreements and for other wrongful, tortuous conduct. Subsequently, the Company also filed a cross-complaint against The Boeing Company, BSSI’s corporate parent, alleging wrongful, tortuous conduct that also damaged the Company. BSSI recently filed a cross complaint against the Company seeking unspecified monetary relief. On August 24, 2006, the court denied BSSI’s motions for summary judgement and summary adjudication. A trial date has been set for September 4, 2007. The Company believes that its claims are meritorious and is vigorously pursuing a prompt resolution. The ultimate resolution is uncertain and the Company anticipates that the expense of pursuing this litigation will be material.

Deutsche Telekom Arbitration—In December 2005, Deutsche Telekom initiated arbitration with the International Chamber of Commerce against an indirect subsidiary of the Company, ICO Global Communications Holding BV, seeking in excess of $10 million under a contract for the development and operation of a SAN located in Usingen, Germany. The arbitration is in the early stages. The Company is vigorously defending against the claims by Deutsche Telekom but is also considering opportunities to resolve the matter on favorable economic terms.

Other—In the opinion of management, except those matters described above and in Note 5, litigation, contingent liabilities and claims against the Company in the normal course of business are not expected to involve any judgments or settlements that would be material to the Company’s financial condition, results of operations or cash flows.

8. Stockholders’ Equity (Deficiency in Assets)

Common Stock—The Company’s restated certificate of incorporation authorizes two classes of common stock, Class A and Class B. The rights of the holders of shares of Class A common stock and Class B common stock are identical, except with respect to voting and conversion. Holders of shares of Class A common stock are entitled to one vote per share. Holders of shares of Class B common stock are entitled to ten votes per share. The Class B common stock is convertible at any time at the option of its holder into shares of Class A common stock. Each share of Class B common stock is convertible into one share of Class A common stock. Additionally, subject to certain exceptions, shares of Class B common stock will automatically convert into shares of Class A common stock if the shares of Class B common stock are sold or transferred. Class A common stock is not convertible.

Stock Incentive Plan—The 2000 Stock Incentive Plan (the “Plan”) was adopted following stockholder approval on May 10, 2000 and was subsequently amended and restated on August 9, 2000 and November 17, 2005. The Plan authorizes the grant of incentive stock options, as well as stock awards. In addition, the Company has issued 485,000 shares outside of the Plan but with similar terms and conditions as the Plan and has assumed 222,573 shares pursuant to its merger with ICO Global Limited in 2001. As of September 30, 2006, the Company has 8,079,573 options to purchase the Company’s common stock outstanding to employees and board members. In accordance with SFAS No. 123(R), the Company recognized compensation expense of $1.3 million and $3.5 million related to these options during the three and nine months ended September 30, 2006, respectively (see Note 3).

Restricted Stock Awards—In November 2005, the Company granted 1,600,000 shares of restricted Class A common stock to Eagle River Investments, LLC and certain employees and board members. Restricted stock awards of 1,500,000 vested on October 12, 2006. The remaining 100,000 restricted stock awards vest in two equal installments, on July 14, 2007 and 2008. The total compensation cost associated with these awards was $2.4 million and is being charged to expense over the respective vesting period. Accordingly, for the three and nine months ended September 30, 2006, the Company recognized $533,000 and $1.8 million of compensation expense, respectively.

9. Related Party Transactions

Eagle River—Eagle River is the Company’s controlling shareholder with an economic interest of approximately 34.5% and a voting interest of approximately 69%. In 2002, the Company entered into a month-to-month agreement with Eagle River to provide office space and administrative support to the Company in Kirkland, Washington. Total payments made to Eagle River under this agreement were $10,000 and $37,000 for the three and nine months ended September 30, 2006, respectively, and $28,000 and $86,000 for the three and nine months ended September 30, 2005, respectively. In addition, in January 2004 the Company entered into an agreement with an employee of Eagle River to provide the Company with information technology support. Total payments under this agreement for the three and

nine months ended September 30, 2005 were $33,000 and $57,000, respectively. No payments were made for the nine months ended September 30, 2006. In November 2005, the Company entered into an agreement with Eagle River, Inc. to provide advisory services to the Company. This agreement has an annual fee of $500,000 and is payable in quarterly installments in stock or cash, at the Company’s option. From November 11, 2005 through September 30, 2006, the Company has elected to make all payments in Class A common stock and has issued 72,551 shares as consideration. As of September 30, 2006, the Company owes Eagle River Inc. $42,000 pursuant the advisory services agreement which is included in accrued liabilities in the accompanying condensed consolidated balance sheets.

In November 2005, the Company granted one million shares of restricted Class A common stock to Eagle River which has been treated as a stock dividend.

Davis Wright Tremaine—A principal of Eagle River, who is also a board member of the Company, is the spouse of a partner at the law firm Davis Wright Tremaine which provides the Company with ongoing legal services. Total payments made to Davis Wright Tremaine were $241,000 and $1.1 million for the three and nine months ended September 30, 2006, respectively, and $821,000 and $1.1 million for the three and nine months ended September 30, 2005, respectively.

10. Subsequent Events

On November 9, 2006, the Company filed a request with the FCC to extend the remaining four milestone dates in its authorization for the construction and launch of its satellite. The extension is needed to accommodate manufacture and delivery issues encountered by subcontractors for its satellite manufacturer, Loral. The Company has requested that the launch of its satellite be extended until November 30, 2007 (rather than July 1, 2007, the milestone date currently specified by the FCC) and that certification that its MSS system is operational be extended until December 31, 2007 (rather than July 17, 2007). The Company also asked that the two remaining milestones, which are technical benchmarks leading to the satellite launch, be extended to April 30, 2007 (rather than January 1, 2007) and June 15, 2007 (rather than March 1, 2007), respectively.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with the financial statements and accompanying notes included elsewhere in this quarterly report and in our Form 10/A filed with the Securities and Exchange Commission on July 12, 2006.

Special Note Regarding Forward-Looking Statements

With the exception of historical facts, the statements contained in this management’s discussion and analysis are “forward-looking” statements. All of these forward-looking statements are subject to risks and uncertainties that could cause our actual results to differ materially from those contemplated by the relevant forward-looking statements. Factors that might cause or contribute to such a difference include, but are not limited to, those discussed under “—Risks and Uncertainties” and elsewhere in this Form 10-Q. The forward-looking statements included in this document are made only as of the date of this report, and we undertake no obligation to publicly update these forward-looking statements to reflect subsequent events or circumstances.

The following presentation of management’s discussion and analysis of our financial condition and results of operations should be read together with our condensed consolidated financial statements included in this document.

Overview

We are a next-generation MSS operator. We intend to capitalize on the rapid growth of the wireless sector in the United States by building a hybrid MSS/ATC System to offer ubiquitous satellite and terrestrial wireless service throughout the United States. We are authorized to offer MSS services in the United States using a GEO satellite. We have the opportunity in the future to seek authorization from the FCC to integrate ATC into the MSS system in order to provide integrated satellite and terrestrial services and are developing an advanced hybrid satellite terrestrial system. Our MSS/ATC System is designed to provide voice, data and Internet service throughout the United States to handsets similar to existing cellular phones.

We are not currently generating revenue from operations. The net losses we have funded and capital expenditures we have made since December 31, 2004 primarily relate to the development of our MSS/ATC System. We expect that our current resources will be sufficient to fund the development of this system through 2007. We are focusing our efforts on meeting our planned satellite design, construction and launch schedule, much of which is mandated by the FCC, while maintaining system development expenses at our planned levels.

On November 9, 2006, we filed a request with the FCC to extend the remaining four milestone dates in our authorization for the construction and launch of our satellite. The extension is needed to accommodate manufacture and delivery issues encountered by subcontractors for our satellite manufacturer, Loral. We have requested that the launch of our satellite, our most critical remaining milestone, be extended until November 30, 2007 (rather than July 1, 2007, the milestone date currently specified by the FCC) and that the other remaining milestone dates be extended as well. While we believe that such requests to the FCC have been granted in the past under similar circumstances, there can be no assurance that the FCC will grant our request, nor can there be any assurance that Loral or ICO will achieve the new milestone dates.

We may offer our services to strategic service providers who could incorporate our capabilities to offer integrated satellite and terrestrial services to their customers. We may also commence operations without a strategic partner, a business model that would require substantially more capital resources than we currently have in order to develop the ATC portion of our MSS/ATC System. Accordingly, we are meeting with potential strategic partners as well as exploring alternative sources of capital. To provide ATC service,

we must separately apply to the FCC for ATC authorization, which we expect to do in 2007, and meet certain “gating criteria,” which include the provision of commercial MSS service, as a pre-condition to obtaining an ATC authorization.

We are also authorized to operate a MEO satellite system globally pursuant to regulations promulgated by the United Kingdom and the International Telecommunications Union (“ITU”). Some of these regulations date back to 1997, and these regulations are currently under reconsideration in Europe. There is considerable uncertainty as to how legacy systems, such as our MEO system, would be treated in any new regulatory regime. Also, while we have constructed and launched one MEO satellite, we significantly curtailed construction activity on our MEO system following one launch failure in 2000, as well as disagreements with the manufacturer and launch manager of our MEO satellites. The disagreements led to litigation that commenced in 2004. As a result of these disagreements as well as the regulatory uncertainties surrounding our MEO system, we significantly curtailed further construction of our MEO system.

As a result of the decision to significantly curtail further construction, the MEO satellite system has been written down to its fair value of zero for accounting purposes. Despite the curtailment of construction of our MEO satellite system and the considerable uncertainty as to the cost and effectiveness of restarting the MEO satellite program with our current manufacturer, we continue to explore the potential development of a MEO business plan outside of North America.

We are considered a development stage enterprise as defined in Statement of Financial Accounting Standards (“SFAS”) No. 7, Accounting and Reporting by Development Stage Enterprises, and are not currently generating revenue from operations. There is no assurance that we will be able to obtain the funding necessary to complete the construction of our MSS/ATC System, fund our future working capital requirements, or achieve positive cash flow from operations. These and other uncertainties that could materially affect our results of operations or liquidity in the future are discussed in greater detail below in “—Risks and Uncertainties.” In the event that we are not able to realize our assets in the ordinary course of business and are forced to realize the assets by divestment, there is no assurance that the carrying value of the assets could be recovered. Our losses to date have been primarily funded by proceeds from the issuance of various forms of capital and by proceeds from the sale of ICO North America’s $650 million aggregate principal amount of 7.5% convertible notes (the “Notes”). Management plans to sustain operations with existing funds and through additional third-party equity or debt financing when necessary.

Critical Accounting Policies

The accounting policies described below are considered critical in preparing our condensed consolidated financial statements. Critical accounting policies require difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. The judgments and uncertainties affecting the application of these policies include significant estimates and assumptions made by us using information available at the time the estimates are made. Actual results could differ materially from those estimates.

Impairment of Long-Lived Assets. We have adopted SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (“SFAS 144”). Pursuant to SFAS 144, the carrying values of long-lived assets are reviewed whenever events or changes in circumstances indicate that their carrying value may not be recoverable. Management considers whether specific events have occurred in determining whether long-lived assets are impaired at each balance sheet date or whenever events or changes in circumstances indicate that the carrying value of an asset may not be recoverable. The determination of whether impairment exists is based on any excess of the carrying value over the expected future cash flows. Any resulting impairment charge is measured based on the difference between the carrying value of the asset and its fair value, as estimated through expected future cash flows, discounted at a market rate of return for a similar investment.

Contract Settlements. Our policy with respect to a contract in dispute is to continue to record operating expenses and liabilities according to our contractual obligation until such contract is terminated. Upon termination, and prior to settlement, we continue to accrue estimated late payment fees and interest expense, as applicable. Upon reaching settlement, whereby the other party’s claims are legally released, we will extinguish our recorded liability, resulting in the recognition of a gain or loss on contract settlement. We recorded substantial gains on contract settlements during 2005.

Stock Based Compensation. In the first quarter of 2006, we adopted SFAS No. 123(R) (revised 2004), Share-Based Payment (“SFAS 123(R)”). The statement is a revision of SFAS No. 123, Accounting for Stock Based Compensation (“SFAS 123”) and supersedes Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees. The statement focuses primarily on accounting for transactions in which we obtain employee services in share-based payment transactions. This statement requires us to measure the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award. We adopted this statement using the modified prospective method and recorded compensation expense for the three and nine months ended September 30, 2006 of $1.8 million and $5.3 million, respectively, that is included in general administrative expense on our condensed consolidated statements of operations. Determining the appropriate fair-value model and calculating the fair value of share-based awards at the date of grant requires judgment. We use the Black-Scholes option pricing model to estimate the fair value of employee stock options, consistent with the provisions of SFAS 123(R). Option pricing models, including the Black-Scholes model, also require the use of input assumptions, including expected risk-free rate of return, expected life, dividend yield, expected volatility, and expected forfeiture rate. The risk-free interest rate assumption is based upon U.S. Treasury bond interest rates appropriate for the term of our employee stock options. The estimated life is based on historical employee exercise behavior. The dividend yield assumption is based on our history and expectation of dividend payments. The expected volatility assumption is based upon our historical stock price volatility, which we believe is a reasonable indicator of expected volatility. Expected forfeiture rate is based on our historical rate of forfeitures due to voluntary terminations and the fact that we have a limited number of employees, many of whom are critical to us. As of September 30, 2006, the balance of stock-based compensation cost to be expensed in future periods related to unvested share-based awards, as adjusted for expected forfeitures, is approximately $13.3 million. The period over which the unearned stock-based compensation is expected to be recognized is approximately four years.

Prior to January 1, 2006, we elected to apply the disclosure-only provisions of SFAS 123, and to delay full adoption of SFAS 123 and its revision SFAS 123(R), until the first quarter of 2006.

Income Taxes. We must make certain estimates and judgments in determining income tax expense for financial statement purposes. These estimates and judgments occur in the calculation of tax credits, tax benefits and deductions. Significant changes to these estimates may result in an increase or decrease to our tax provision in a subsequent period.

We must assess the likelihood that we will be able to recover our deferred tax assets. If recovery is not likely, we must record a valuation allowance against the deferred tax assets that we estimate will not ultimately be recoverable. Since our utilization of our deferred tax assets is dependent upon future taxable income that is not assured, we have recorded a valuation allowance equal to the amount of the deferred tax assets recorded in our condensed consolidated financial statements. However, should there be a change in our ability to recover our deferred tax assets, our tax provision would decrease in the period in which we determined that the recovery was likely.

In addition, the calculation of our tax liabilities involves dealing with uncertainties in the application of complex tax regulations. We assess potential liabilities for anticipated tax audit issues in the U.S. and other tax jurisdictions as well as foreign tax obligations based on our estimate of whether, and the extent to which, additional liabilities are probable. If we ultimately determine that payment of these amounts is unnecessary, we reverse the liability and recognize a tax benefit during the period in which we determine

that the liability is no longer necessary. We record an additional charge in our provision for taxes in the period in which we determine that the recorded tax liability is less than we expect the ultimate assessment to be.

Contingencies. The outcomes of legal proceedings and claims brought against us are subject to significant uncertainty. SFAS No. 5, Accounting for Contingencies, requires that an estimated loss from a loss contingency such as a legal proceeding or claim should be accrued by a charge to income if it is probable that an asset has been impaired or a liability has been incurred and the amount of the loss can be reasonably estimated. Disclosure of a contingency is required if there is at least a reasonable possibility that a loss has been incurred. In determining whether a loss should be accrued we evaluate, among other factors, the degree of probability of an unfavorable outcome and the ability to make a reasonable estimate of the amount of loss. Changes in these factors could materially impact our financial position or our results of operations.

Recent Accounting Pronouncements

In February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments (“SFAS 155”). This statement amends SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities and SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities to simplify and make more consistent the accounting for certain financial instruments. This statement permits fair value remeasurement for any hybrid financial instrument with an embedded derivative that otherwise would require bifurcation, provided that the whole instrument is accounted for on a fair value basis and establishes a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring bifurcation. This statement also allows a qualifying special purpose entity to hold a derivative financial instrument that pertains to a beneficial interest. SFAS 155 is effective for all financial instruments acquired or issued after December 31, 2006. Earlier adoption is permitted as of the beginning of an entity’s fiscal year, provided the entity has not yet issued financial statements for any interim period for that fiscal year. We do not expect the adoption of this statement to have an impact on our financial position, results of operations or cash flows.

In July 2006, the FASB issued Interpretation No. 48 (“FIN 48”), Accounting for Uncertainty in Income Taxes, which clarifies the accounting for uncertainty in income taxes recognized in the financial statements in accordance with SFAS No. 109, Accounting for Income Taxes. FIN 48 provides guidance on the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting for interim periods, disclosures, and transition. FIN 48 is effective for fiscal years beginning after December 5, 2006 and is required to be adopted by us in the first quarter of fiscal year 2007. We are currently evaluating the impact that adoption of FIN 48 will have on our financial position and results of operations.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements (“SFAS 157”). This statement clarifies the definition of fair value, establishes a framework for measuring fair value, and expands the disclosures on fair value measurements. SFAS 157 is effective for fiscal years beginning after November 15, 2007. We have not determined the impact, if any, the adoption of this statement will have on our consolidated financial statements.

In September 2006, the Securities and Exchange Commission staff released Staff Accounting Bulletin No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements (“SAB 108”). SAB 108 provides guidance on quantifying and evaluating the materiality of unrecorded misstatements and is effective for annual financial statements ending after November 15, 2006. We have not determined the impact, if any, the adoption of this statement will have on our consolidated financial statements.

Results of Operations

The following table is provided to facilitate the discussion of our results of operations for the three and nine months ended September 30, 2006 and 2005 (in thousands):

	Three months ended September 30,								Nine months ended September 30,
	2006				2005				2006				2005
General and administrative expenses		$	8,811			$	7,708			$	27,296			$	19,484
Research and development expenses		2,831				105				3,702				570
Contract settlements		—				—				—				(74,955		)
Gain on disposal of assets		(8		)		—				(8		)		(2,030		)
Interest income		(4,735		)		(2,980		)		(15,366		)		(3,568		)
Interest expense		9,788				7,396				32,780				10,645
Other income (expense)		(515		)		(96		)		(3,745		)		(438		)
Income tax benefit (expense)		20				283				(16		)		(1,138		)

General and Administrative Expenses

General and administrative expense, which primarily comprises executive, finance and administrative personnel costs, office facilities and related costs and professional fees, increased to $8.8 million for the three months ended September 30, 2006 from $7.7 million for the three months ended September 30, 2005. For the nine months ended September 30, 2006, general and administrative expenses increased to $27.3 million from $19.5 million for the nine months ended September 30, 2005. For the nine months ended September 30, 2006, the increase is due to an increase in professional fees, compensation expense related to the hiring of additional employees and $5.3 million in non-cash stock-based compensation recorded in accordance with the adoption of SFAS 123(R) offset by a decrease in SAN expenses due to the cancellation of certain SAN operating agreements (see “Contract Settlements” below). For the three months ended September 30, 2006, the increase is due to an increase in compensation expense and $1.8 million in non-cash stock-based compensation offset by a decrease in professional fees and SAN operating expenses. We expect general and administrative expenses to increase in future periods due to the hiring of additional personnel necessary to support the development of our MSS/ATC System. We anticipate the amount of increase will not be significant until the scheduled launch date of our satellite becomes nearer.

Research and Development Expenses

Research and development consists of third-party engineering, consulting and development costs associated with technology being considered for use in the MSS/ATC System. Research and development expenses for the three and nine months ended September 30, 2006 were $2.8 million and $3.7 million, respectively, and $105,000 and $570,000 for the three and nine months ended September 30, 2005, respectively. The increases are due to additional design and development activities related to the network and ground portion of our MSS/ATC system. We expect future research and development costs to increase as the pace of the design and development of our ground network increases.

Contract Settlements

As explained more fully in Note 5 to our condensed consolidated financial statements, in 2002, due to a delay in the deployment of the MEO system, we initiated negotiations with gateway operators to defer certain of the payment obligations and reduce the service levels and associated expense under non-cancelable agreements that initially expire in various years through 2010. These negotiations were unsuccessful.

In 2003, we determined that we did not need all of our gateways to economically deploy the MEO system. Additionally, our Board of Directors decided to no longer provide funding to certain of our subsidiaries to pay gateway operators unless we received additional funding or the contracts with such operators were restructured to obtain a substantial cost savings. In December 2004, our Board of Directors decided to significantly curtail further construction of our global MEO satellite system, which further increased the likelihood that the gateways would not be utilized in a timely fashion in the contemplated MEO system.

As a result of our decisions, seven of ten gateway operators terminated their agreements during 2004 and 2005 and discontinued providing the requisite level of services. We have continued to accrue operating expenses and liabilities according to our subsidiaries’ contractual obligation until such obligations have been released and the operator has ceased providing services, although in most instances our subsidiaries have suspended or significantly reduced actual payments to the operators. Subsequent to the date of termination, we have continued to accrue late payment fees, if applicable, and interest expense. In 2005, upon reaching settlement with four operators, whereby the operators’ claims were legally released, we wrote off the related liabilities and recognized a gain on contract settlements of $75 million. In 2006, one other gateway operator has terminated its agreement. As of September 30, 2006, we have an accrued liability of $43.5 million related to unsettled agreements. We will pursue settlement with regard to the agreements that have been terminated but for which our subsidiaries’ obligations have not been released; however, the financial impact of settling the remaining agreements cannot be determined at this time.

Gain on Disposal of Assets

In May 2005, we settled an outstanding $2 million obligation to a vendor in exchange for certain specialized communications equipment from two of our MEO gateways, which had a net book value of $0.

Interest Income

Interest income of $4.7 million and $15.4 million for the three months and nine months ended September 30, 2006, respectively, was attributable to interest earned on the investment of the proceeds of the Notes issued in August 2005. Interest income for the three and nine months ended September 30, 2005 was $3.0 million and $3.6 million, respectively. We expect interest income to decrease in future periods as our cash, cash equivalents, and available-for-sale investments balances decrease as we develop our MSS/ATC System.

Interest Expense

Interest expense for the three months and nine months ended September 30, 2006 was $9.8 million and $32.8 million, respectively. Interest expense for the three months ended September 30, 2006 was comprised of interest on the Notes of $12.2 million, amortization of debt issuance costs of $1.7 million and interest expense related to the gateway agreements recorded as capital lease obligations of $732,000, less interest costs associated with the construction of our MSS/ATC System totaling $4.9 million that were capitalized to satellite system under construction. For the nine months ended September 30, 2006, interest expense was comprised of interest on the Notes of $36.6 million, amortization of debt issuance costs of $4.9 million and interest expense related to the gateway agreements recorded as capital lease obligations of $2.1 million, less interest costs associated with the construction of our MSS/ATC System totaling $10.9 million that were capitalized to satellite system under construction. Interest expense for the three and nine months ended September 30, 2005 consisted of $6 million of interest on the Notes, $892,000 of amortization of debt issuance costs and interest on the gateway agreements accounted for as capital leases. We expect interest expense to remain consistent with prior periods.

Other Income (Expense)

Other income (expense) is comprised primarily of gains and losses on foreign currency transactions and the recognition in the consolidated statement of operations of cumulative translation adjustments related to the liquidation of certain foreign subsidiaries. Other income (expense) for the three and nine months ended September 30, 2006 was income of $515,000 and expense of $3.7 million, respectively. Other expense for the three and nine months ended September 30, 2005 was $96,000 and $438,000.

Income Tax Benefit (Expense)

Income tax expense represents the tax on income of certain of our U.K. entities that generated taxable income on a stand-alone basis for the three and nine months ended September 30, 2005. Income tax expense for the three and nine months ended September 30, 2006 was insignificant.

Liquidity and Capital Resources

The following table is provided to facilitate the discussion of our liquidity and capital resources for the nine months ended September 30, 2006 and 2005 (in thousands):

	Nine months ended September 30,
	2006				2005
Net cash provided by (used in):
Operating activities		$	(61,263	)		$	(15,083	)
Investing activities		45,627				(438,857		)
Financing activities		9,963				622,147
Effect of foreign exchange rate changes		4,577				(534		)
Net increase (decrease) in cash and cash equivalents		(1,096		)		167,673
Cash and cash equvalents―beginning of period		175,510				52,551
Cash and cash equvalents―end of period		$	174,414			$	220,224

Cash, cash equivalents and available-for-sale investments were $282.2 million at September 30, 2006 compared to $471.7 million at December 31, 2005. As explained more fully in the following discussion and analysis of cash flows, the decrease in our liquidity is due primarily to capital expenditures of $174.8 million related to the satellite system under construction and $14 million for the purchase of first-priority rights to use a desired orbital slot for our GEO satellite. We believe that our cash, cash equivalents and available-for-sale securities will be sufficient to fund our operational and capital requirements until at least the end of 2007.

Cash used in operating activities was $61.3 million for the nine months ended September 30, 2006 compared to $15.1 million for the nine months ended September 30, 2005. For the nine months ended September 30, 2006, cash used in operations consisted primarily of our net loss of $52.2 million and a decrease in accrued interest payable of $21.1 million partially offset by various non-cash items included in our net loss. Cash used in operating activities for the nine months ended September 30, 2005 consisted primarily of net income of $48.3 million offset by contract settlements of $75 million and other non-cash items included in net income.

Cash provided by investing activities was $45.6 million for the nine months ended September 30, 2006 compared to cash used in investing activities of $438.9 million for the nine months ended September 30, 2005. For the nine months ended September 30, 2006, the primary source of cash provided by investing activities was the net sales of investment securities of $233.7 million, partially offset by capital expenditures of $174.8 million related to the satellite system under construction and $14 million for the purchase of first-priority rights to use a desired orbital slot for our GEO satellite. Cash used in investing activities for the

nine months ended September 30, 2005 consisted primarily of $393.6 million of net purchases of available-for-sale securities and $43.4 million related to satellite system under construction.

Cash provided by financing activities was $10 million for the nine months ended September 30, 2006. Cash provided by financing activities for the nine months ended September 30, 2006 was primarily attributable to the sale of ICO North America Class A common stock and options to purchase shares of ICO North America Class A common stock of $9.9 million to certain holders of our Notes. For the nine months ended September 30, 2005, cash provided by financing activities consisted of $622.1 million of net proceeds from the issuance of the Notes.

Risks and Uncertainties

Certain risks and uncertainties that could materially affect our future results of operations or liquidity are discussed under “Part II—Other Information, Item 1A. Risk Factors” in this Form 10-Q and in our Form 10/A. In particular, these risks and uncertainties include, but are not limited to, the following matters:

· We operate in a heavily regulated industry, and our rights to offer our planned services are tied to meeting significant milestones or otherwise satisfying our regulators. In the United States, we have met eight FCC milestones and our right to use our assigned MSS spectrum to provide service is conditioned on our completion of four additional FCC milestones. However, we have requested for an extension from the FCC of the remaining milestone dates in our authorization for the construction and launch of our satellite to accommodate manufacture and delivery issues encountered by subcontractors for our satellite manufacturer, Loral. We have asked to extend the most critical of the current remaining milestones—successfully launching our MSS satellite—from July 1, 2007 to November 30, 2007. We have also asked to be able to certify that our MSS system is operational by December 31, 2007, instead of July 17, 2007. In addition, our FCC application requests that the other two milestones, which are technical benchmarks leading to the satellite launch, be extended until April 30, 2007 and June 15, 2007, respectively. While we believe that such requests to the FCC have been granted in the past under similar circumstances, there can be no assurance that the FCC will grant our request, nor can there be any assurance that Loral or ICO will achieve the new milestone dates. If we fail to meet a milestone and we are unable to obtain a waiver or extension, we could lose our MSS authorization, and a loss of our MSS authorization would be an event of default under the indenture governing the Notes. Substantially all of the $525 million to $600 million we anticipate needing to develop the MSS portion of our MSS/ATC System will be used to complete the tasks to permit us to meet the 2007 milestones.

· There are many risks inherent to building, launching and maintaining a satellite. We intend to obtain launch vehicle and satellite insurance and maintain in-orbit insurance coverage. These costs through 2007 are included in our estimated costs for completing the MSS portion of our MSS/ATC System. We expect the insurance policies to include customary satellite insurance exclusions and/or deductibles and material change limitations. We anticipate that, as is common in the industry, we will not insure against business interruption, lost revenues or delay of revenues in the event of a total or partial loss of the communications capacity or life of the satellite. Accordingly, we will not be fully insured for all of the potential losses that may be incurred upon a satellite launch failure or other malfunction. In addition, our business plan contemplates operating one satellite, and a launch failure would result in significant delays in the deployment of the satellite due to the need to construct a replacement, which can take 27 months or longer, and to obtain a launch opportunity for the replacement satellite. If we were unable to obtain a waiver or extension from the FCC, we could lose our MSS authorization, and a loss of our MSS authorization would be an event of default under the indenture governing the Notes. In addition, in the event that the MSS/ATC System is not certified as operational by August 15, 2008, the annual interest rate on the Notes will increase by

1.5% initially and by an additional 1.5% every 30 days until certification is achieved, up to a maximum annual interest rate of 13.5%, and all interest payments on the Notes will be required to be paid in cash.

· We believe we have sufficient capital resources to complete the MSS portion of our MSS/ATC System and certify to the FCC that the MSS portion is operational. We may seek potential strategic partners to assist us in developing the ATC portion of our MSS/ATC System. If we chose to complete our MSS/ATC System without partners, we would need to raise substantial additional funding through equity and/or debt offerings. The category of business or consumer market we choose to serve, the type and extent of ATC infrastructure necessary to serve such market and the geographic scope of our service area will affect the amount of capital needed for the terrestrial ATC portion of our MSS/ATC System. We expect that the additional funding needed for the type and scope of ATC service we would pursue without strategic partners would range from approximately $200 million to $400 million, depending on the business or consumer market we choose to serve, the type and extent of ATC infrastructure necessary to serve such market and the geographic scope of our service area. If we were to develop the ATC portion of our MSS/ATC System with a strategic partner, we expect that we and the partner would pursue the development of a more capital intensive ATC infrastructure that would be more robust and would cover a wider geographic service area. We do not currently have the funding required to develop the ATC infrastructure alone. To provide ATC service, we must separately apply to the FCC for ATC authorization, which we expect to do in 2007, and meet certain “gating criteria,” which include the provision of commercial MSS service, as a pre-condition to obtaining ATC authorization. If the MSS/ATC System is not certified as operational by August 15, 2008, the annual interest rate on the Notes will increase by 1.5% initially and by an additional 1.5% every 30 days until certification is achieved, up to a maximum annual interest rate of 13.5% and all payments on the Notes will be required to be paid in cash.

· For U.S. federal income tax purposes, we realized a gain of more the $300 million on the disposition of certain securities in 2003. This gain was offset by losses incurred in connection with the abandonment of certain assets related to our MEO network in the same year. The Internal Revenue Service is currently auditing our 2003 tax year in which these transactions occurred. To the extent the IRS disallows the deductions claimed, we could face a tax liability, although we believe this may be partially reduced by applying our approximately $124 million of net operating losses carried forward from previous tax years and our approximately $16 million of net operating losses carried back from subsequent years. Depending on the outcome of the tax audit and whether we are able to offset a portion of any gain with our operating losses, we could have a tax liability ranging from approximately $50 million to $103 million (not including any interest or penalties that might be imposed).

· We are engaged in litigation with The Boeing Company and BSSI arising out of agreements for the development and launch of MEO satellites. BSSI’s allegations are unproven and it has not specified the amount of monetary relief is seeking. We have asserted cross-claims that we believe are meritorious. From August 2004 through September 30, 2006, we have incurred approximately $9.4 million in pursuing this litigation and expect that we will continue to incur substantial costs through the duration of the litigation. Due to the uncertain nature of litigation and the many factors beyond our control, we could incur greater costs as the litigation proceeds.

· Our MEO system has met seven of eight milestones specified for 2GHz MSS systems in Europe. The final milestone to enable us to maintain our MEO authorization would be the provision of commercial services in Europe. A new regulatory framework with new milestones is currently being contemplated. There is considerable uncertainty as to how legacy systems, such as our MEO system, would be treated in any new regulatory regime. Depending on the development of a MEO business plan and the associated costs (including the costs to comply with the final milestone or any new

milestones imposed), as well as the success of discussions with potential partners who could provide the funding for the development of the MEO system, we may or may not proceed with the development of our physical and regulatory MEO assets.

· In connection with their audit of our financial statements for the years ended December 31, 2003, 2004 and 2005, our independent auditors identified material weaknesses in our internal controls. Certain of these were matters that could, in our auditor’s judgment, adversely affect our ability to record, process, summarize and report financial data. The comments and recommendations provided by our auditors included, but were not limited to: the need to employ additional financial reporting staff with adequate technical training and experience in connection with the preparation of consolidated financial statements on a timely basis and the need to improve control procedures with respect to recording journal entries.

As of September 30, 2006, we had not remedied the material weaknesses identified by our auditors. If these material weaknesses are not remedied, they could materially adversely affect our business and results of operations. For example, if we do not have sufficient adequately trained and experienced accounting personnel, we may be unable to prepare our financial statements on time and may not accurately reflect our performance or condition, which may adversely affect our business and compliance with SEC reporting obligations.

We are subject to additional risks and uncertainties discussed under “Part II—Other Information, Item 1A. Risk Factors” included in our Form 10 /A filed with the Securities and Exchange Commission on July 12, 2006, that could adversely affect the planned development, operation or commercialization of our MSS/ATC System and our costs, competitive position, financial condition and ability to realize earnings.

Contractual Obligations

Our primary contractual obligations include our long term debt as well as payments and other obligations under our primary agreements for the design, manufacture and launch of our GEO satellite and procurement of equipment and other services for our gateway system. In the table below, we set forth our contractual obligations that are payable subsequent to September 30, 2006 (in millions):

						Years ended December 31,
			Remainder									2011 and
	Total		of 2006			2007-2008			2009-2010			Thereafter
Long-term debt obligations(1)	$	796.3		$	—		$	97.5		$	698.8		$	—
Capital lease obligations	25.4			15.6			6.1			3.7			—
SAN operating lease obligations	7.0			0.3			4.6			2.1			—
Other operating lease obligations	1.8			0.1			0.7			0.6			0.4
Purchase obligations(2)	156.5			45.5			73.4			3.9			33.7
Total	$	987.0		$	61.5		$	182.3		$	709.1		$	34.1

(1) Assumes all interest payments on our Notes are made in cash and at an interest rate of 7.5%. Subject to the satisfaction of certain conditions and to certain exceptions, for the period from August 16, 2007 through August 15, 2009, we have the option of paying interest with additional notes in lieu of cash at an increased rate of 8.5% per annum. In the event that our MSS/ATC System is not certified as operational by August 15, 2008, the interest rate on the Notes increases by 1.5% initially and by an additional 1.5% every 30 days until certification is achieved, up to a maximum annual interest rate of 13.5%, and all payments on the Notes are required to be paid in cash.

(2) As of September 30, 2006, the Company had remaining payments of approximately $129.8 million that are payable based on the achievement of certain construction, delivery and deployment milestones related to the development of the MSS/ATC System, which are expected to occur in 2006 and 2007.

These remaining payments relate to the agreements described below as well as other secondary agreements related to the development of the MSS/ATC system. Additional payments of $23.2 million related to in-orbit satellite performance incentives, including interest, related to our GEO satellite are payable over 15 years from 2007 through 2022. In addition to these remaining payments, we have purchase commitments of approximately $3.5 million related to our MEO satellite system.

Through our majority owned subsidiary ICO North America, we have an agreement with Loral, to design, develop, manufacture, test and deliver one GEO communications satellite and to develop, test and implement certain ground based systems related to the operation of the satellite. The satellite is expected to be delivered to permit a launch by November 30, 2007. We also retain an option to purchase one spare GEO communications satellite through December 31, 2008.

We may terminate the satellite contract for our convenience in whole (meaning as to the whole of the then remaining work) or in part. In the case of termination in whole, our liabilities are stipulated in an agreed-upon termination liability schedule that approximates the total amounts paid or payable by us at the time of termination. If the satellite portion of the contract is terminated, we are required to terminate the contract in whole. The same stipulated termination liability schedule would be applicable if Loral terminates the contract due to our default.

In general, title to and risk of loss of the satellite passes from Loral to us at the time of intentional ignition of the launch vehicle. Title to the ground based systems passes to us when such systems have been proven operable at the gateway. Loral is responsible for maintaining property insurance against the risk of loss or damage to the satellite up to the moment risk of loss passes to us. With certain exceptions, Loral is responsible for securing all licenses, approvals and consents as may be required for performance of the satellite contract. Subject to certain exceptions, we bear the risk (including additional costs, if any) resulting from excusable delays under the satellite contract, as well as risk of loss for the satellite from the time of intentional ignition of the launch vehicle. There can be no assurance that events constituting excusable delays will not arise or, if any event constituting excusable delay does arise, that it will be resolved on terms that are not materially adverse to us.

Upon a specified default by Loral, including the inexcusable delay beyond an agreed upon period of delivery of the satellite, we may, subject to certain exceptions, terminate the contract. Under the termination for default, Loral shall refund to us all payments made plus interest thereon from the date payment was received by Loral to the date the refund was received by us. In addition, Loral shall be required to pay any liquidated damages for delays that have accrued up to the date of notice of termination for default. Liquidated damages may be available from Loral for failure to meet the FCC satellite construction implementation milestones and for late delivery of the satellite. In the event of default by Loral, there can be no assurance that we will be able to find a substitute provider in a timely manner or on economically acceptable terms.

On March 10, 2006, we entered into an agreement with Lockheed Martin Commercial Launch Services, Inc. (“LMCLS”) for the provision of launch services for our GEO satellite. The launch period established for launch of the satellite commences on August 23, 2007. We have purchased launch risk protection insurance from LMCLS, providing for a payment to us in the event of a satellite failure after launch due to the launch vehicle. We also retain an option to require LMCLS to provide a replacement launch in the event that we determine that the initial launch resulted in a satellite failure within the first six months after launch.

We may terminate the launch services contract for any reason for our convenience. In the case of termination, our liabilities are stipulated in an agreed-upon termination liability schedule. The same stipulated termination liability schedule would be applicable if LMCLS terminates the contract due to our default, including default due to our delay beyond an agreed upon maximum postponement period for the launch service. At no time do we obtain title to or ownership in the launch vehicle. The launch vehicle

remains the property of LMCLS. With certain exceptions, LMCLS is responsible for securing all licenses, approvals and consents as may be required for performance of the launch services contract.

Upon a specified default by LMCLS, including LMCLS’s delay beyond an agreed maximum postponement period for the launch service, we may, subject to certain exceptions, terminate the contract. Under the termination for default, LMCLS shall refund to us all payments made by us. In addition, LMCLS shall be required to pay any liquidated damages for delays that have accrued up to the date of notice of termination for default. In the event of default by LMCLS, there can be no assurance that we will be able to find a substitute launch services provider in a timely manner or on economically acceptable terms.

On May 10, 2006, we entered into an agreement with Hughes Network Systems, LLC (“HNS”) to provide gateway services including the design, manufacture, delivery, and test of the radio frequency subsystem, the gateway system controller, the gateway control network and the gateway system inter-connections. The gateway will be located at the HNS facility in North Las Vegas, Nevada and is scheduled to be delivered in June 2007. We retain an option to purchase a diverse site radio frequency terminal along with an associated diverse site facility.

We may terminate this agreement for any reason for our convenience. In the case of termination, our liabilities are stipulated in an agreed-upon termination liability schedule that approximates the total amounts paid or payable by us at the time of termination. The same stipulated termination liability schedule would be applicable if HNS terminates the contract due to our default.

Upon a specified default by HNS, including HNS’s delay beyond the agreed delivery dates for completion of the gateway, we may, subject to certain exceptions, terminate the contract. Under the termination for default, HNS is required to refund to us all payments made by us. In addition, HNS is required to pay any liquidated damages for delays that have accrued up to the date of notice of termination for default.

In the event of default by HNS, there can be no assurance that we will be able to find a substitute gateway provider in a timely manner or on economically acceptable terms.

In addition, we are required, under the terms of the indenture governing the Notes, to obtain launch insurance and maintain in-orbit insurance coverage, each in an amount equal to the full replacement cost of the GEO satellite. We have not yet determined what the cost of obtaining such insurance will be, but expect the launch insurance to range from approximately $40 million to $60 million.

Inflation

The impact of inflation on our consolidated financial condition and the results of operations was not significant during any of the periods presented.

Off-Balance Sheet Arrangements

We do not have any off-balance sheet arrangements.

Delaware		98-0221142
(State or other jurisdiction of incorporation or organization)		(IRS Employer Identification No.)

		Page
PART I. FINANCIAL INFORMATION
Item 1.	Financial Statements (unaudited):
	Condensed Consolidated Balance Sheets		3
	Condensed Consolidated Statements of Operations		4
	Condensed Consolidated Statements of Comprehensive Income (Loss)		5
	Condensed Consolidated Statements of Cash Flows		6
	Notes to Condensed Consolidated Financial Statements		8
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		21
Item 3.	Quantitative and Qualitative Disclosures About Market Risk		33
Item 4.	Controls and Procedures		33
PART II. OTHER INFORMATION
Item 1.	Legal Proceedings		35
Item 1A.	Risk Factors		35
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		36
Item 3.	Defaults Upon Senior Securities		36
Item 4.	Submission of Matters to a Vote of Security Holders		36
Item 5.	Other Information		36
Item 6.	Exhibits		36
Signatures			37
Certifications

Ex. 31(a)		Certification of J. Timothy Bryan, Chief Executive Officer.
Ex. 31(b)		Certification of Dennis Schmitt, Senior Vice President, Finance (principal financial officer).
Ex. 32		Certification of J. Timothy Bryan, Chief Executive Officer, and Dennis Schmitt, Senior Vice President, Finance (principal financial officer), pursuant to 18 U.S.C. section 1350.

	ICO gLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
	(Registrant)
Dated: November 14, 2006	By:	/s/ J. TIMOTHY BRYAN
		J. Timothy Bryan
		Chief Executive Officer